GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Gigante Salmon AS (FRA:96M) » Definitions » Beneish M-Score

Gigantelmon AS (FRA:96M) Beneish M-Score : -0.68 (As of May. 29, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Gigantelmon AS Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score -0.68 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Gigantelmon AS's Beneish M-Score or its related term are showing as below:

FRA:96M' s Beneish M-Score Range Over the Past 10 Years
Min: -0.68   Med: -0.68   Max: -0.68
Current: -0.68

During the past 5 years, the highest Beneish M-Score of Gigantelmon AS was -0.68. The lowest was -0.68. And the median was -0.68.


Gigantelmon AS Beneish M-Score Historical Data

The historical data trend for Gigantelmon AS's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Gigantelmon AS Beneish M-Score Chart

Gigantelmon AS Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -0.68

Gigantelmon AS Quarterly Data
Dec19 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - -0.68 -

Competitive Comparison of Gigantelmon AS's Beneish M-Score

For the Farm Products subindustry, Gigantelmon AS's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Gigantelmon AS's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Gigantelmon AS's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Gigantelmon AS's Beneish M-Score falls into.



Gigantelmon AS Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Gigantelmon AS for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 3.8465+0.528 * 1+0.404 * 0.5792+0.892 * 0.3571+0.115 * 4.0448
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.009009-0.327 * 2.2451
=-0.70

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was €1.79 Mil.
Revenue was €0.01 Mil.
Gross Profit was €0.01 Mil.
Total Current Assets was €11.78 Mil.
Total Assets was €57.17 Mil.
Property, Plant and Equipment(Net PPE) was €44.75 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.01 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €3.97 Mil.
Long-Term Debt & Capital Lease Obligation was €11.34 Mil.
Net Income was €0.06 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.58 Mil.
Total Receivables was €1.30 Mil.
Revenue was €0.01 Mil.
Gross Profit was €0.01 Mil.
Total Current Assets was €18.70 Mil.
Total Assets was €30.35 Mil.
Property, Plant and Equipment(Net PPE) was €11.06 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.01 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €3.62 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(1.79 / 0.005) / (1.303 / 0.014)
=358 / 93.071429
=3.8465

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(0.014 / 0.014) / (0.005 / 0.005)
=1 / 1
=1

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (11.784 + 44.747) / 57.166) / (1 - (18.701 + 11.062) / 30.345)
=0.011108 / 0.019179
=0.5792

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=0.005 / 0.014
=0.3571

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0.009 / (0.009 + 11.062)) / (0.009 / (0.009 + 44.747))
=0.000813 / 0.000201
=4.0448

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(0 / 0.005) / (0 / 0.014)
=0 / 0
=1

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((11.338 + 3.973) / 57.166) / ((0 + 3.62) / 30.345)
=0.267834 / 0.119295
=2.2451

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(0.063 - 0 - 0.578) / 57.166
=-0.009009

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Gigantelmon AS has a M-score of -0.70 signals that the company is likely to be a manipulator.


Gigantelmon AS Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Gigantelmon AS's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Gigantelmon AS (FRA:96M) Business Description

Traded in Other Exchanges
Address
Sjogata 21, Bodo, NOR, 8006
Gigante Salmon AS is engaged in the salmon farming business.

Gigantelmon AS (FRA:96M) Headlines

No Headlines