GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Diagnostics & Research » Vanta Bioscience Ltd (BOM:540729) » Definitions » Beneish M-Score

Vanta Bioscience (BOM:540729) Beneish M-Score : -2.23 (As of Apr. 08, 2025)


View and export this data going back to 2017. Start your Free Trial

What is Vanta Bioscience 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:540729' s Beneish M-Score Range Over the Past 10 Years
Min: -2.89   Med: -2.23   Max: -0.32
Current: -2.23

During the past 8 years, the highest Beneish M-Score of Vanta Bioscience was -0.32. The lowest was -2.89. And the median was -2.23.


Vanta Bioscience Beneish M-Score Historical Data

The historical data trend for Vanta Bioscience'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.

Vanta Bioscience Beneish M-Score Chart

Vanta Bioscience Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -2.74 -2.08 -2.89 -2.23 -2.23

Vanta Bioscience Semi-Annual Data
Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24
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 - -2.23 - -2.23 -

Competitive Comparison of Vanta Bioscience's Beneish M-Score

For the Diagnostics & Research subindustry, Vanta Bioscience'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.


Vanta Bioscience's Beneish M-Score Distribution in the Medical Diagnostics & Research Industry

For the Medical Diagnostics & Research industry and Healthcare sector, Vanta Bioscience's Beneish M-Score distribution charts can be found below:

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


;
;

Vanta Bioscience 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 Vanta Bioscience 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 * 1.0308+0.528 * 0.9131+0.404 * 1.0903+0.892 * 1.5492+0.115 * 0.5442
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4145+4.679 * -0.058549-0.327 * 1.097
=-2.23

* 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 ₹33.00 Mil.
Revenue was ₹97.23 Mil.
Gross Profit was ₹89.71 Mil.
Total Current Assets was ₹171.61 Mil.
Total Assets was ₹853.97 Mil.
Property, Plant and Equipment(Net PPE) was ₹284.06 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹44.97 Mil.
Selling, General, & Admin. Expense(SGA) was ₹4.95 Mil.
Total Current Liabilities was ₹228.77 Mil.
Long-Term Debt & Capital Lease Obligation was ₹488.01 Mil.
Net Income was ₹-23.16 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹26.84 Mil.
Total Receivables was ₹20.66 Mil.
Revenue was ₹62.76 Mil.
Gross Profit was ₹52.87 Mil.
Total Current Assets was ₹152.43 Mil.
Total Assets was ₹847.09 Mil.
Property, Plant and Equipment(Net PPE) was ₹332.29 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹26.70 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7.70 Mil.
Total Current Liabilities was ₹177.47 Mil.
Long-Term Debt & Capital Lease Obligation was ₹470.67 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)
=(32.995 / 97.229) / (20.661 / 62.759)
=0.339353 / 0.329212
=1.0308

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)
=(52.872 / 62.759) / (89.71 / 97.229)
=0.842461 / 0.922667
=0.9131

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 - (171.608 + 284.06) / 853.966) / (1 - (152.429 + 332.294) / 847.091)
=0.46641 / 0.427779
=1.0903

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
=97.229 / 62.759
=1.5492

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))
=(26.703 / (26.703 + 332.294)) / (44.968 / (44.968 + 284.06))
=0.074382 / 0.136669
=0.5442

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)
=(4.945 / 97.229) / (7.701 / 62.759)
=0.050859 / 0.122708
=0.4145

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)
=((488.014 + 228.767) / 853.966) / ((470.67 + 177.47) / 847.091)
=0.839355 / 0.765136
=1.097

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
=(-23.159 - 0 - 26.84) / 853.966
=-0.058549

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.

Vanta Bioscience has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.


Vanta Bioscience Beneish M-Score Related Terms

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


Vanta Bioscience Business Description

Traded in Other Exchanges
N/A
Address
No. 02/G/308/G, Umajay Complex, No. 3/FF/SF/1-20-248, Rasoolpura, Secunderabad, TG, IND, 500003
Vanta Bioscience Ltd is a full-service preclinical contract research organization. It is engaged in the provision of testing and contract research in the fields of clinical research, pre-clinical research, biopharma services, analytical testing and research, and environmental studies. It offers toxicology, batch release tests, biocompatibility studies, chemical safety, and diet formulation services.

Vanta Bioscience Headlines

No Headlines