GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » ScandiDos AB (OSTO:SDOS) » Definitions » Beneish M-Score

ScandiDos AB (OSTO:SDOS) Beneish M-Score : -2.71 (As of Jun. 14, 2024)


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

What is ScandiDos 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:SDOS' s Beneish M-Score Range Over the Past 10 Years
Min: -3.6   Med: -2.8   Max: -1.23
Current: -2.71

During the past 13 years, the highest Beneish M-Score of ScandiDos AB was -1.23. The lowest was -3.60. And the median was -2.80.


ScandiDos AB Beneish M-Score Historical Data

The historical data trend for ScandiDos 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.

ScandiDos AB Beneish M-Score Chart

ScandiDos AB Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.85 -3.06 -2.80 -3.49 -1.74

ScandiDos AB Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -2.85 -1.74 -1.38 -2.80 -2.71

Competitive Comparison of ScandiDos AB's Beneish M-Score

For the Medical Devices subindustry, ScandiDos 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.


ScandiDos AB's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, ScandiDos AB's Beneish M-Score distribution charts can be found below:

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



ScandiDos 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 ScandiDos 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 * 0.9772+0.528 * 1.0178+0.404 * 1.0259+0.892 * 1.0782+0.115 * 1.0276
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.092192-0.327 * 1.1275
=-2.71

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was kr12.21 Mil.
Revenue was 17.532 + 16.571 + 11.975 + 18.368 = kr64.45 Mil.
Gross Profit was 13.832 + 13.955 + 8.959 + 16.335 = kr53.08 Mil.
Total Current Assets was kr38.37 Mil.
Total Assets was kr68.50 Mil.
Property, Plant and Equipment(Net PPE) was kr0.14 Mil.
Depreciation, Depletion and Amortization(DDA) was kr2.26 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr33.89 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 Mil.
Net Income was -0.22 + -1.191 + -5.618 + 2.178 = kr-4.85 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was 0.795 + 5.162 + -5.625 + 1.132 = kr1.46 Mil.
Total Receivables was kr11.59 Mil.
Revenue was 16.665 + 15.693 + 10.824 + 16.589 = kr59.77 Mil.
Gross Profit was 14.071 + 13.129 + 9.411 + 13.498 = kr50.11 Mil.
Total Current Assets was kr38.47 Mil.
Total Assets was kr67.47 Mil.
Property, Plant and Equipment(Net PPE) was kr0.21 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.03 Mil.
Selling, General, & Admin. Expense(SGA) was kr9.78 Mil.
Total Current Liabilities was kr29.60 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(12.208 / 64.446) / (11.587 / 59.771)
=0.18943 / 0.193857
=0.9772

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)
=(50.109 / 59.771) / (53.081 / 64.446)
=0.83835 / 0.823651
=1.0178

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 - (38.374 + 0.144) / 68.498) / (1 - (38.47 + 0.212) / 67.466)
=0.437677 / 0.426645
=1.0259

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
=64.446 / 59.771
=1.0782

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))
=(6.034 / (6.034 + 0.212)) / (2.261 / (2.261 + 0.144))
=0.966058 / 0.940125
=1.0276

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 / 64.446) / (9.776 / 59.771)
=0 / 0.163558
=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)
=((0 + 33.888) / 68.498) / ((0 + 29.604) / 67.466)
=0.49473 / 0.438799
=1.1275

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
=(-4.851 - 0 - 1.464) / 68.498
=-0.092192

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.

ScandiDos AB has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.


ScandiDos AB Beneish M-Score Related Terms

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


ScandiDos AB (OSTO:SDOS) Business Description

Traded in Other Exchanges
Address
Uppsala Science Park, Uppsala, SWE, S-751 83
ScandiDos AB is a Sweden based company involved in providing Radiation Therapy. It provides measurement systems and software that are designed for QA and validation of treatments that are being implemented in clinics around the world.

ScandiDos AB (OSTO:SDOS) Headlines

No Headlines