GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Swedish Stirling AB (OSTO:STRLNG) » Definitions » Beneish M-Score

Swedish Stirling AB (OSTO:STRLNG) Beneish M-Score : 0.00 (As of May. 26, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Swedish Stirling AB 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.

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

During the past 10 years, the highest Beneish M-Score of Swedish Stirling AB was 0.00. The lowest was 0.00. And the median was 0.00.


Swedish Stirling AB Beneish M-Score Historical Data

The historical data trend for Swedish Stirling AB'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.

Swedish Stirling AB Beneish M-Score Chart

Swedish Stirling AB Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -46.88

Swedish Stirling AB Quarterly Data
Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - 1.77 -46.88

Competitive Comparison of Swedish Stirling AB's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Swedish Stirling AB'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.


Swedish Stirling AB's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Swedish Stirling AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Swedish Stirling AB's Beneish M-Score falls into.



Swedish Stirling AB 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 Swedish Stirling AB 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 * 1.8903+0.528 * -0.8196+0.404 * 0.0022+0.892 * 1.6712+0.115 * 0.4683
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3994+4.679 * -8.884522-0.327 * 9.9362
=-46.88

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was kr0.28 Mil.
Revenue was 0.014 + 0.039 + 0.033 + 0.036 = kr0.12 Mil.
Gross Profit was -89.656 + -10.128 + -4.291 + 6.479 = kr-97.60 Mil.
Total Current Assets was kr50.50 Mil.
Total Assets was kr52.06 Mil.
Property, Plant and Equipment(Net PPE) was kr1.50 Mil.
Depreciation, Depletion and Amortization(DDA) was kr48.76 Mil.
Selling, General, & Admin. Expense(SGA) was kr17.05 Mil.
Total Current Liabilities was kr20.54 Mil.
Long-Term Debt & Capital Lease Obligation was kr57.75 Mil.
Net Income was -313.834 + -244.607 + -47.796 + -28.805 = kr-635.04 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was -59.935 + -47.681 + -37.523 + -27.357 = kr-172.50 Mil.
Total Receivables was kr0.09 Mil.
Revenue was 0.023 + 0.05 + 0 + 0 = kr0.07 Mil.
Gross Profit was 16.723 + 7.591 + 9.998 + 13.548 = kr47.86 Mil.
Total Current Assets was kr267.34 Mil.
Total Assets was kr681.83 Mil.
Property, Plant and Equipment(Net PPE) was kr15.82 Mil.
Depreciation, Depletion and Amortization(DDA) was kr13.17 Mil.
Selling, General, & Admin. Expense(SGA) was kr25.54 Mil.
Total Current Liabilities was kr20.95 Mil.
Long-Term Debt & Capital Lease Obligation was kr82.24 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)
=(0.278 / 0.122) / (0.088 / 0.073)
=2.278689 / 1.205479
=1.8903

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)
=(47.86 / 0.073) / (-97.596 / 0.122)
=655.616438 / -799.967213
=-0.8196

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 - (50.495 + 1.5) / 52.062) / (1 - (267.336 + 15.815) / 681.826)
=0.001287 / 0.584717
=0.0022

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
=0.122 / 0.073
=1.6712

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))
=(13.166 / (13.166 + 15.815)) / (48.761 / (48.761 + 1.5))
=0.454298 / 0.970156
=0.4683

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)
=(17.046 / 0.122) / (25.536 / 0.073)
=139.721311 / 349.808219
=0.3994

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)
=((57.749 + 20.538) / 52.062) / ((82.241 + 20.945) / 681.826)
=1.503726 / 0.151338
=9.9362

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
=(-635.042 - 0 - -172.496) / 52.062
=-8.884522

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.

Swedish Stirling AB has a M-score of -46.88 suggests that the company is unlikely to be a manipulator.


Swedish Stirling AB Beneish M-Score Related Terms

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


Swedish Stirling AB (OSTO:STRLNG) Business Description

Traded in Other Exchanges
N/A
Address
Gruvgatan 35 B, Vastra Frolunda, Gothenburg, SWE, 421 30
Swedish Stirling AB has developed a hybridized Stirling engine based on a license from Kockums AB. The Stirling engine forms the basis of the company's products Ripasso Stirling Hybrid and PWR BLOK. The Ripasso Stirling Hybrid is a solar hybrid where energy from the sun is supplemented with some other fuel during the dark hours of the day. PWR BLOK is the product from Ripasso Energy towards the market for residual gas.

Swedish Stirling AB (OSTO:STRLNG) Headlines

No Headlines