GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Nattaro Labs AB (XSAT:NATTA) » Definitions » Beneish M-Score

Nattaro Labs AB (XSAT:NATTA) Beneish M-Score : -1.91 (As of Jun. 04, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Nattaro Labs 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 -1.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSAT:NATTA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.55   Med: -1.66   Max: -1.13
Current: -1.91

During the past 5 years, the highest Beneish M-Score of Nattaro Labs AB was -1.13. The lowest was -2.55. And the median was -1.66.


Nattaro Labs AB Beneish M-Score Historical Data

The historical data trend for Nattaro Labs 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.

Nattaro Labs AB Beneish M-Score Chart

Nattaro Labs AB Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -1.13

Nattaro Labs 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 -1.62 -1.66 -2.55 -1.13 -1.91

Competitive Comparison of Nattaro Labs AB's Beneish M-Score

For the Specialty Chemicals subindustry, Nattaro Labs 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.


Nattaro Labs AB's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Nattaro Labs AB's Beneish M-Score distribution charts can be found below:

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



Nattaro Labs 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 Nattaro Labs 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 * 0.6993+0.528 * 1.5242+0.404 * 0.9354+0.892 * 1.34+0.115 * 1.141
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.1478+4.679 * 0.015019-0.327 * 0.8196
=-1.91

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was kr0.98 Mil.
Revenue was 1.408 + 1.41 + 1.1 + 1.138 = kr5.06 Mil.
Gross Profit was 1.362 + 0.966 + 1.12 + 1.099 = kr4.55 Mil.
Total Current Assets was kr5.82 Mil.
Total Assets was kr18.11 Mil.
Property, Plant and Equipment(Net PPE) was kr0.23 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.74 Mil.
Selling, General, & Admin. Expense(SGA) was kr1.10 Mil.
Total Current Liabilities was kr2.34 Mil.
Long-Term Debt & Capital Lease Obligation was kr2.30 Mil.
Net Income was -1.049 + -1.86 + -1.311 + -1.118 = kr-5.34 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was -0.487 + -2.788 + -0.738 + -1.597 = kr-5.61 Mil.
Total Receivables was kr1.05 Mil.
Revenue was 1.201 + 0.895 + 0.79 + 0.887 = kr3.77 Mil.
Gross Profit was 1.446 + 1.626 + 0.952 + 1.148 = kr5.17 Mil.
Total Current Assets was kr4.52 Mil.
Total Assets was kr16.27 Mil.
Property, Plant and Equipment(Net PPE) was kr0.17 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1.14 Mil.
Selling, General, & Admin. Expense(SGA) was kr5.54 Mil.
Total Current Liabilities was kr3.82 Mil.
Long-Term Debt & Capital Lease Obligation was kr1.27 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)
=(0.983 / 5.056) / (1.049 / 3.773)
=0.194422 / 0.278028
=0.6993

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)
=(5.172 / 3.773) / (4.547 / 5.056)
=1.370792 / 0.899328
=1.5242

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 - (5.824 + 0.23) / 18.11) / (1 - (4.521 + 0.168) / 16.265)
=0.66571 / 0.711712
=0.9354

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
=5.056 / 3.773
=1.34

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))
=(1.14 / (1.14 + 0.168)) / (0.744 / (0.744 + 0.23))
=0.87156 / 0.76386
=1.141

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)
=(1.098 / 5.056) / (5.543 / 3.773)
=0.217168 / 1.469123
=0.1478

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)
=((2.303 + 2.343) / 18.11) / ((1.273 + 3.818) / 16.265)
=0.256543 / 0.313003
=0.8196

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
=(-5.338 - 0 - -5.61) / 18.11
=0.015019

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.

Nattaro Labs AB has a M-score of -1.91 suggests that the company is unlikely to be a manipulator.


Nattaro Labs AB Beneish M-Score Related Terms

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


Nattaro Labs AB (XSAT:NATTA) Business Description

Traded in Other Exchanges
N/A
Address
Scheelevägen 2, Medicon Village, Lund, SWE, 223 63
Nattaro Labs AB is a Swedish company that carries out research to develop innovative products and sustainable solutions to combat the growing global problem of bed bugs.

Nattaro Labs AB (XSAT:NATTA) Headlines

No Headlines