GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Axios Mobile Assets Corp (OTCPK:AXBSF) » Definitions » Beneish M-Score

Axios Mobile Assets (Axios Mobile Assets) Beneish M-Score : 0.00 (As of May. 29, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Axios Mobile Assets 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 Axios Mobile Assets's Beneish M-Score or its related term are showing as below:

During the past 8 years, the highest Beneish M-Score of Axios Mobile Assets was 0.00. The lowest was 0.00. And the median was 0.00.


Axios Mobile Assets Beneish M-Score Historical Data

The historical data trend for Axios Mobile Assets'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.

Axios Mobile Assets Beneish M-Score Chart

Axios Mobile Assets Annual Data
Trend Sep08 Sep09 Sep10 Dec11 Dec12 Dec13 Dec14 Dec15
Beneish M-Score
Get a 7-Day Free Trial - - 1.08 0.41 17.50

Axios Mobile Assets Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16
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 25.90 17.50 18.01 1.63 -1.75

Competitive Comparison of Axios Mobile Assets's Beneish M-Score

For the Communication Equipment subindustry, Axios Mobile Assets'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.


Axios Mobile Assets's Beneish M-Score Distribution in the Hardware Industry

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

* The bar in red indicates where Axios Mobile Assets's Beneish M-Score falls into.



Axios Mobile Assets 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 Axios Mobile Assets 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 * 1.044+0.528 * 0.3148+0.404 * 0.793+0.892 * 3.3575+0.115 * 0.8114
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.495+4.679 * -0.217279-0.327 * 1.279
=-1.82

* 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 (Sep16) TTM:Last Year (Sep15) TTM:
Total Receivables was $2.41 Mil.
Revenue was 0.713 + 0.427 + 0.411 + 0.393 = $1.94 Mil.
Gross Profit was -0.27 + -0.322 + -0.536 + -0.92 = $-2.05 Mil.
Total Current Assets was $4.26 Mil.
Total Assets was $17.44 Mil.
Property, Plant and Equipment(Net PPE) was $8.87 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.16 Mil.
Selling, General, & Admin. Expense(SGA) was $4.99 Mil.
Total Current Liabilities was $5.68 Mil.
Long-Term Debt & Capital Lease Obligation was $5.47 Mil.
Net Income was -3.045 + -2.696 + -2.546 + -2.704 = $-10.99 Mil.
Non Operating Income was -0.154 + -0.254 + -0.304 + 0.233 = $-0.48 Mil.
Cash Flow from Operations was -1.65 + -0.676 + -2.221 + -2.175 = $-6.72 Mil.
Total Receivables was $0.69 Mil.
Revenue was 0.419 + 0.215 + 0.007 + -0.062 = $0.58 Mil.
Gross Profit was 0.067 + 0.019 + -0.021 + -0.257 = $-0.19 Mil.
Total Current Assets was $1.46 Mil.
Total Assets was $9.29 Mil.
Property, Plant and Equipment(Net PPE) was $4.94 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.93 Mil.
Selling, General, & Admin. Expense(SGA) was $3.01 Mil.
Total Current Liabilities was $2.62 Mil.
Long-Term Debt & Capital Lease Obligation was $2.03 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)
=(2.408 / 1.944) / (0.687 / 0.579)
=1.238683 / 1.186528
=1.044

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)
=(-0.192 / 0.579) / (-2.048 / 1.944)
=-0.331606 / -1.053498
=0.3148

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 - (4.256 + 8.874) / 17.443) / (1 - (1.457 + 4.937) / 9.291)
=0.247263 / 0.311807
=0.793

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
=1.944 / 0.579
=3.3575

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))
=(0.931 / (0.931 + 4.937)) / (2.157 / (2.157 + 8.874))
=0.158657 / 0.19554
=0.8114

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)
=(4.994 / 1.944) / (3.005 / 0.579)
=2.56893 / 5.189983
=0.495

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)
=((5.468 + 5.681) / 17.443) / ((2.027 + 2.616) / 9.291)
=0.639168 / 0.499731
=1.279

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
=(-10.991 - -0.479 - -6.722) / 17.443
=-0.217279

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.

Axios Mobile Assets has a M-score of -1.82 suggests that the company is unlikely to be a manipulator.


Axios Mobile Assets Beneish M-Score Related Terms

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


Axios Mobile Assets (Axios Mobile Assets) Business Description

Traded in Other Exchanges
N/A
Address
30 Topflight Drive, Unit 7, Mississauga, ON, CAN, L5S 0A8
Axios Mobile Assets Corp is a Canada based logistics enabler featuring a next generation, bio-based pallet technology, which can be bundled with its proprietary cross-platform tracking and information system that helps improve the value chain in the logistics market. The company's bundled offering aims to provide lower total cost, lighter weight, sanitary pallets, and real-time data. Its segments are Pallet Rental which accounts for the majority revenues and Freight Services.

Axios Mobile Assets (Axios Mobile Assets) Headlines

No Headlines