GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » CodeLab Capital AS (OSL:CODE) » Definitions » Beneish M-Score

CodeLab Capital AS (OSL:CODE) Beneish M-Score : -2.93 (As of Jun. 04, 2024)


View and export this data going back to 2020. Start your Free Trial

What is CodeLab Capital 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.

Good Sign:

Beneish M-Score -2.93 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:CODE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.68   Max: -2.54
Current: -2.93

During the past 5 years, the highest Beneish M-Score of CodeLab Capital AS was -2.54. The lowest was -2.93. And the median was -2.68.


CodeLab Capital AS Beneish M-Score Historical Data

The historical data trend for CodeLab Capital 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.

CodeLab Capital AS Beneish M-Score Chart

CodeLab Capital AS Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - -2.54 -2.68 -2.93

CodeLab Capital AS Quarterly Data
Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 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 Premium Member Only Premium Member Only - -2.93 - - -

Competitive Comparison of CodeLab Capital AS's Beneish M-Score

For the Health Information Services subindustry, CodeLab Capital 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.


CodeLab Capital AS's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, CodeLab Capital AS's Beneish M-Score distribution charts can be found below:

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



CodeLab Capital 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 CodeLab Capital 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 * 0.8461+0.528 * 1.0141+0.404 * 1.1982+0.892 * 0.9329+0.115 * 0.9907
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3641+4.679 * -0.057138-0.327 * 1.0269
=-2.93

* 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 kr40.66 Mil.
Revenue was kr194.64 Mil.
Gross Profit was kr162.35 Mil.
Total Current Assets was kr104.81 Mil.
Total Assets was kr914.83 Mil.
Property, Plant and Equipment(Net PPE) was kr20.27 Mil.
Depreciation, Depletion and Amortization(DDA) was kr120.89 Mil.
Selling, General, & Admin. Expense(SGA) was kr59.37 Mil.
Total Current Liabilities was kr56.87 Mil.
Long-Term Debt & Capital Lease Obligation was kr217.49 Mil.
Net Income was kr-156.29 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-104.02 Mil.
Total Receivables was kr51.51 Mil.
Revenue was kr208.63 Mil.
Gross Profit was kr176.47 Mil.
Total Current Assets was kr301.60 Mil.
Total Assets was kr1,147.18 Mil.
Property, Plant and Equipment(Net PPE) was kr19.08 Mil.
Depreciation, Depletion and Amortization(DDA) was kr106.82 Mil.
Selling, General, & Admin. Expense(SGA) was kr46.65 Mil.
Total Current Liabilities was kr120.80 Mil.
Long-Term Debt & Capital Lease Obligation was kr214.25 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)
=(40.657 / 194.64) / (51.505 / 208.632)
=0.208883 / 0.24687
=0.8461

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)
=(176.466 / 208.632) / (162.349 / 194.64)
=0.845824 / 0.834099
=1.0141

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 - (104.806 + 20.269) / 914.827) / (1 - (301.602 + 19.077) / 1147.181)
=0.86328 / 0.720463
=1.1982

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
=194.64 / 208.632
=0.9329

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))
=(106.824 / (106.824 + 19.077)) / (120.887 / (120.887 + 20.269))
=0.848476 / 0.856407
=0.9907

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)
=(59.373 / 194.64) / (46.654 / 208.632)
=0.30504 / 0.223619
=1.3641

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)
=((217.491 + 56.869) / 914.827) / ((214.248 + 120.798) / 1147.181)
=0.299904 / 0.29206
=1.0269

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
=(-156.294 - 0 - -104.023) / 914.827
=-0.057138

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.

CodeLab Capital AS has a M-score of -2.93 suggests that the company is unlikely to be a manipulator.


CodeLab Capital AS Beneish M-Score Related Terms

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


CodeLab Capital AS (OSL:CODE) Business Description

Traded in Other Exchanges
Address
Tjuvholmen alle 3, Oslo, NOR, 0252
CodeLab Capital AS is a provider of healthcare solutions. It offers a cloud-based platform for patients, healthcare professionals, and therapists to manage their day-to-day activities. The company has three business units: the Norwegian SaaS business; the App; and the International business.

CodeLab Capital AS (OSL:CODE) Headlines

No Headlines