GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Adeunis RF SA (XPAR:ALARF) » Definitions » Beneish M-Score

Adeunis RF (XPAR:ALARF) Beneish M-Score : -2.73 (As of May. 27, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Adeunis RF 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.

Good Sign:

Beneish M-Score -2.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XPAR:ALARF' s Beneish M-Score Range Over the Past 10 Years
Min: -6.21   Med: -2.73   Max: -1.41
Current: -2.73

During the past 9 years, the highest Beneish M-Score of Adeunis RF was -1.41. The lowest was -6.21. And the median was -2.73.


Adeunis RF Beneish M-Score Historical Data

The historical data trend for Adeunis RF'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.

Adeunis RF Beneish M-Score Chart

Adeunis RF Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.63 -6.21 -3.06 -2.62 -2.73

Adeunis RF Semi-Annual Data
Mar15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23
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 - -2.62 - -2.73 -

Competitive Comparison of Adeunis RF's Beneish M-Score

For the Communication Equipment subindustry, Adeunis RF'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.


Adeunis RF's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Adeunis RF's Beneish M-Score distribution charts can be found below:

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



Adeunis RF 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 Adeunis RF 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 * 0.8154+0.528 * 0.8001+0.404 * 1.9236+0.892 * 0.8868+0.115 * 1.1939
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.091229-0.327 * 1.046
=-2.73

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was €1.50 Mil.
Revenue was €5.45 Mil.
Gross Profit was €6.01 Mil.
Total Current Assets was €4.63 Mil.
Total Assets was €6.83 Mil.
Property, Plant and Equipment(Net PPE) was €0.46 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.21 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €2.24 Mil.
Long-Term Debt & Capital Lease Obligation was €1.74 Mil.
Net Income was €-0.62 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €2.07 Mil.
Revenue was €6.15 Mil.
Gross Profit was €5.43 Mil.
Total Current Assets was €6.05 Mil.
Total Assets was €7.43 Mil.
Property, Plant and Equipment(Net PPE) was €0.40 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.24 Mil.
Selling, General, & Admin. Expense(SGA) was €3.14 Mil.
Total Current Liabilities was €2.80 Mil.
Long-Term Debt & Capital Lease Obligation was €1.34 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)
=(1.499 / 5.454) / (2.073 / 6.15)
=0.274844 / 0.337073
=0.8154

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)
=(5.426 / 6.15) / (6.014 / 5.454)
=0.882276 / 1.102677
=0.8001

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 - (4.626 + 0.459) / 6.829) / (1 - (6.046 + 0.395) / 7.427)
=0.255381 / 0.132759
=1.9236

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
=5.454 / 6.15
=0.8868

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))
=(0.238 / (0.238 + 0.395)) / (0.211 / (0.211 + 0.459))
=0.375987 / 0.314925
=1.1939

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 / 5.454) / (3.143 / 6.15)
=0 / 0.511057
=0

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)
=((1.741 + 2.236) / 6.829) / ((1.34 + 2.795) / 7.427)
=0.582369 / 0.556752
=1.046

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
=(-0.623 - 0 - 0) / 6.829
=-0.091229

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.

Adeunis RF has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


Adeunis RF Beneish M-Score Related Terms

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


Adeunis RF (XPAR:ALARF) Business Description

Traded in Other Exchanges
N/A
Address
283 rue Louis Neel, Parc Technologique Pre Roux, Crolles, FRA, 38920
Adeunis RF SA is engaged in the manufacture of connected devices and the development of ready-to-use wireless solutions.

Adeunis RF (XPAR:ALARF) Headlines

No Headlines