GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Ebang International Holdings Inc (STU:7EBA) » Definitions » Beneish M-Score

Ebang International Holdings (STU:7EBA) Beneish M-Score : -4.11 (As of May. 27, 2024)


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

What is Ebang International Holdings 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 -4.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:7EBA' s Beneish M-Score Range Over the Past 10 Years
Min: -4.11   Med: -2.86   Max: 0.2
Current: -4.11

During the past 6 years, the highest Beneish M-Score of Ebang International Holdings was 0.20. The lowest was -4.11. And the median was -2.86.


Ebang International Holdings Beneish M-Score Historical Data

The historical data trend for Ebang International Holdings'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.

Ebang International Holdings Beneish M-Score Chart

Ebang International Holdings Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - 0.20 -1.69 -4.02 -4.11

Ebang International Holdings Semi-Annual Data
Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -1.69 - -4.02 - -4.11

Competitive Comparison of Ebang International Holdings's Beneish M-Score

For the Computer Hardware subindustry, Ebang International Holdings'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.


Ebang International Holdings's Beneish M-Score Distribution in the Hardware Industry

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

* The bar in red indicates where Ebang International Holdings's Beneish M-Score falls into.



Ebang International Holdings 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 Ebang International Holdings 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 * 1.8901+0.528 * -0.1386+0.404 * 0.3007+0.892 * 0.1459+0.115 * 2.4529
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 4.8276+4.679 * -0.072724-0.327 * 0.9149
=-4.11

* 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 €0.87 Mil.
Revenue was €4.45 Mil.
Gross Profit was €-15.32 Mil.
Total Current Assets was €229.65 Mil.
Total Assets was €273.49 Mil.
Property, Plant and Equipment(Net PPE) was €36.04 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.23 Mil.
Selling, General, & Admin. Expense(SGA) was €28.37 Mil.
Total Current Liabilities was €10.97 Mil.
Long-Term Debt & Capital Lease Obligation was €4.48 Mil.
Net Income was €-33.72 Mil.
Gross Profit was €-3.15 Mil.
Cash Flow from Operations was €-10.69 Mil.
Total Receivables was €3.15 Mil.
Revenue was €30.52 Mil.
Gross Profit was €14.55 Mil.
Total Current Assets was €254.04 Mil.
Total Assets was €324.89 Mil.
Property, Plant and Equipment(Net PPE) was €40.04 Mil.
Depreciation, Depletion and Amortization(DDA) was €10.11 Mil.
Selling, General, & Admin. Expense(SGA) was €40.28 Mil.
Total Current Liabilities was €14.62 Mil.
Long-Term Debt & Capital Lease Obligation was €5.43 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)
=(0.868 / 4.452) / (3.148 / 30.518)
=0.194969 / 0.103152
=1.8901

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)
=(14.549 / 30.518) / (-15.318 / 4.452)
=0.476735 / -3.440701
=-0.1386

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 - (229.646 + 36.04) / 273.486) / (1 - (254.035 + 40.037) / 324.892)
=0.028521 / 0.094862
=0.3007

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
=4.452 / 30.518
=0.1459

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))
=(10.112 / (10.112 + 40.037)) / (3.228 / (3.228 + 36.04))
=0.201639 / 0.082204
=2.4529

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)
=(28.367 / 4.452) / (40.279 / 30.518)
=6.371743 / 1.319844
=4.8276

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)
=((4.478 + 10.967) / 273.486) / ((5.434 + 14.621) / 324.892)
=0.056475 / 0.061728
=0.9149

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
=(-33.72 - -3.145 - -10.686) / 273.486
=-0.072724

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.

Ebang International Holdings has a M-score of -4.11 suggests that the company is unlikely to be a manipulator.


Ebang International Holdings Beneish M-Score Related Terms

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


Ebang International Holdings (STU:7EBA) Business Description

Traded in Other Exchanges
Address
No. 20-02B, 12 Marina View, Asia Square Tower 2, Singapore, SGP, 018961
Ebang International Holdings Inc is an application-specific integrated circuit, or ASIC, chip design company and a manufacturer of high-performance Bitcoin mining machines. The company's Ebit E10 model, is a commercial mining machine that uses 10 nm ASIC chips among other mining machine producers. It operates in a single segment selling Bitcoin mining machines and related accessories, telecommunications products and provision of management and maintenance services.

Ebang International Holdings (STU:7EBA) Headlines

No Headlines