Decidr AI Industries (ASX:DAI) Beneish M-Score : -10.26 (As of Apr. 04, 2025)

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

What is Decidr AI Industries 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 -10.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ASX:DAI' s Beneish M-Score Range Over the Past 10 Years
Min: -10.26 Med: 115.78 Max: 241.81
Current: -10.26

During the past 5 years, the highest Beneish M-Score of Decidr AI Industries was 241.81. The lowest was -10.26. And the median was 115.78.

Decidr AI Industries Beneish M-Score Historical Data

The historical data trend for Decidr AI Industries'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.

Decidr AI Industries Beneish M-Score Chart

Decidr AI Industries Annual Data

Trend

Jun20

Jun21

Jun22

Jun23

Jun24

Beneish M-Score

241.81

-10.26

Decidr AI Industries Semi-Annual Data
	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23	Jun24	Dec24
Beneish M-Score	Get a 7-Day Free Trial				-	241.81	-	-10.26	-

Competitive Comparison of Decidr AI Industries's Beneish M-Score

For the Software - Infrastructure subindustry, Decidr AI Industries'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.

Decidr AI Industries's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Decidr AI Industries's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Decidr AI Industries's Beneish M-Score falls into.

Save Embed

;

Save Embed

;

Decidr AI Industries 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 Decidr AI Industries for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.6744

0.528 * 1.7322

0.404 * 1.3566

0.892 * 0.8736

0.115 * 0.7401

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 3.8748

4.679 * -1.587326

0.327 * 0.8521

-10.26

This Year (Jun24) TTM:

Last Year (Jun23) TTM:

Total Receivables was A$0.08 Mil.
Revenue was A$1.94 Mil.
Gross Profit was A$0.70 Mil.
Total Current Assets was A$1.63 Mil.
Total Assets was A$4.59 Mil.
Property, Plant and Equipment(Net PPE) was A$0.02 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.04 Mil.
Selling, General, & Admin. Expense(SGA) was A$12.37 Mil.
Total Current Liabilities was A$1.95 Mil.
Long-Term Debt & Capital Lease Obligation was A$0.00 Mil.
Net Income was A$-10.06 Mil.
Gross Profit was A$-0.25 Mil.
Cash Flow from Operations was A$-2.52 Mil.

Total Receivables was A$0.13 Mil.
Revenue was A$2.22 Mil.
Gross Profit was A$1.38 Mil.
Total Current Assets was A$1.27 Mil.
Total Assets was A$2.49 Mil.
Property, Plant and Equipment(Net PPE) was A$0.05 Mil.
Depreciation, Depletion and Amortization(DDA) was A$0.04 Mil.
Selling, General, & Admin. Expense(SGA) was A$3.65 Mil.
Total Current Liabilities was A$1.25 Mil.
Long-Term Debt & Capital Lease Obligation was A$0.00 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)
	=	(0.076 / 1.936)	/	(0.129 / 2.216)
	=	0.039256	/	0.058213
	=	0.6744

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)
	=	(1.38 / 2.216)	/	(0.696 / 1.936)
	=	0.622744	/	0.359504
	=	1.7322

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 - (1.633 + 0.023) / 4.592)	/	(1 - (1.267 + 0.051) / 2.493)
	=	0.639373	/	0.47132
	=	1.3566

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
	=	1.936	/	2.216
	=	0.8736

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))
	=	(0.042 / (0.042 + 0.051))	/	(0.036 / (0.036 + 0.023))
	=	0.451613	/	0.610169
	=	0.7401

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)
	=	(12.366 / 1.936)	/	(3.653 / 2.216)
	=	6.387397	/	1.648466
	=	3.8748

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 + 1.954) / 4.592)	/	((0 + 1.245) / 2.493)
	=	0.425523	/	0.499398
	=	0.8521

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
	=	(-10.06 - -0.248	-	-2.523)	/	4.592
	=	-1.587326

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.

Decidr AI Industries has a M-score of -10.26 suggests that the company is unlikely to be a manipulator.

Decidr AI Industries Beneish M-Score Related Terms

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

Decidr AI Industries Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Software » Decidr AI Industries Ltd (ASX:DAI) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

347 Kent Street, Level 20, Sydney, NSW, AUS, 2000

Website

https://www.decidr.ai

Decidr AI Industries Ltd is an Agentic AI Enablement Group. The Group is transforming into an AI-enablement company following the successful deployment of cutting-edge applications using technology developed by Decidr LV1 will also leverage this technology to fuel innovation through new product development. The company enables businesses to use Generative and Agentic Artificial Intelligence, unlocking new levels of productivity, automation, and personalized customer engagement.

Decidr AI Industries Headlines

No Headlines