GURUFOCUS.COM » STOCK LIST » Technology » Hardware » LumenRadio AB (OSTO:LUMEN) » Definitions » Beneish M-Score

LumenRadio AB (OSTO:LUMEN) Beneish M-Score : -2.04 (As of May. 08, 2024)


View and export this data going back to 2022. Start your Free Trial

What is LumenRadio 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.

Good Sign:

Beneish M-Score -2.04 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:LUMEN' s Beneish M-Score Range Over the Past 10 Years
Min: -2.08   Med: -2.04   Max: -1.31
Current: -2.04

During the past 5 years, the highest Beneish M-Score of LumenRadio AB was -1.31. The lowest was -2.08. And the median was -2.04.


LumenRadio AB Beneish M-Score Historical Data

The historical data trend for LumenRadio 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.

LumenRadio AB Beneish M-Score Chart

LumenRadio AB Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -1.31 -2.08 -2.04

LumenRadio AB Quarterly Data
Dec19 Dec20 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 - - - -2.04 -

Competitive Comparison of LumenRadio AB's Beneish M-Score

For the Communication Equipment subindustry, LumenRadio 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.


LumenRadio AB's Beneish M-Score Distribution in the Hardware Industry

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

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



LumenRadio 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 LumenRadio 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 * 1.004+0.528 * 0.9422+0.404 * 2.1343+0.892 * 1.2643+0.115 * 0.8834
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.064553-0.327 * 0.7424
=-2.04

* 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 kr25.3 Mil.
Revenue was kr252.5 Mil.
Gross Profit was kr162.6 Mil.
Total Current Assets was kr143.9 Mil.
Total Assets was kr321.5 Mil.
Property, Plant and Equipment(Net PPE) was kr13.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr10.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr54.2 Mil.
Long-Term Debt & Capital Lease Obligation was kr7.2 Mil.
Net Income was kr47.3 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr68.1 Mil.
Total Receivables was kr19.9 Mil.
Revenue was kr199.7 Mil.
Gross Profit was kr121.2 Mil.
Total Current Assets was kr133.4 Mil.
Total Assets was kr191.3 Mil.
Property, Plant and Equipment(Net PPE) was kr12.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr39.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr9.9 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)
=(25.306 / 252.546) / (19.935 / 199.749)
=0.100204 / 0.0998
=1.004

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)
=(121.175 / 199.749) / (162.606 / 252.546)
=0.606636 / 0.643867
=0.9422

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 - (143.899 + 13.948) / 321.502) / (1 - (133.37 + 12.283) / 191.271)
=0.509033 / 0.238499
=2.1343

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
=252.546 / 199.749
=1.2643

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))
=(7.381 / (7.381 + 12.283)) / (10.305 / (10.305 + 13.948))
=0.375356 / 0.424896
=0.8834

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 / 252.546) / (0 / 199.749)
=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)
=((7.201 + 54.165) / 321.502) / ((9.891 + 39.284) / 191.271)
=0.190873 / 0.257096
=0.7424

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
=(47.302 - 0 - 68.056) / 321.502
=-0.064553

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.

LumenRadio AB has a M-score of -2.04 suggests that the company is unlikely to be a manipulator.


LumenRadio AB Beneish M-Score Related Terms

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


LumenRadio AB (OSTO:LUMEN) Business Description

Traded in Other Exchanges
Address
Johan Willins Gata 6, Gothenburg, SWE, SE-416 48
LumenRadio AB provide ultra-reliable and ultra-low power device-to-device wireless connectivity for the most business-critical applications. The company's scalable solutions are based on patented wireless technology for lighting control, building automation and industrial communication.

LumenRadio AB (OSTO:LUMEN) Headlines

No Headlines