GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Sealand Capital Galaxy Ltd (FRA:7KM) » Definitions » Beneish M-Score

Sealand Capital Galaxy (FRA:7KM) Beneish M-Score : 0.00 (As of Jun. 19, 2024)


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

What is Sealand Capital Galaxy 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.

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

During the past 8 years, the highest Beneish M-Score of Sealand Capital Galaxy was -8.34. The lowest was -34.62. And the median was -19.10.


Sealand Capital Galaxy Beneish M-Score Historical Data

The historical data trend for Sealand Capital Galaxy'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.

Sealand Capital Galaxy Beneish M-Score Chart

Sealand Capital Galaxy Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -34.62 -13.46 -24.73 -8.34 -

Sealand Capital Galaxy Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -24.73 - -8.34 - -

Competitive Comparison of Sealand Capital Galaxy's Beneish M-Score

For the Internet Content & Information subindustry, Sealand Capital Galaxy'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.


Sealand Capital Galaxy's Beneish M-Score Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Sealand Capital Galaxy's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sealand Capital Galaxy's Beneish M-Score falls into.



Sealand Capital Galaxy 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 Sealand Capital Galaxy 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 €0.09 Mil.
Revenue was €0.15 Mil.
Gross Profit was €0.06 Mil.
Total Current Assets was €0.16 Mil.
Total Assets was €0.18 Mil.
Property, Plant and Equipment(Net PPE) was €0.02 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.03 Mil.
Selling, General, & Admin. Expense(SGA) was €0.62 Mil.
Total Current Liabilities was €1.65 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €-0.48 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €0.10 Mil.
Revenue was €0.26 Mil.
Gross Profit was €0.11 Mil.
Total Current Assets was €0.26 Mil.
Total Assets was €0.31 Mil.
Property, Plant and Equipment(Net PPE) was €0.05 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.04 Mil.
Selling, General, & Admin. Expense(SGA) was €0.52 Mil.
Total Current Liabilities was €1.32 Mil.
Long-Term Debt & Capital Lease Obligation was €0.02 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)
=(0.094 / 0.146) / (0.098 / 0.261)
=0.643836 / 0.375479
=

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)
=(0.107 / 0.261) / (0.063 / 0.146)
=0.409962 / 0.431507
=

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 - (0.161 + 0.016) / 0.178) / (1 - (0.26 + 0.052) / 0.312)
=0.005618 / 0
=

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
=0.146 / 0.261
=

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))
=(0.04 / (0.04 + 0.052)) / (0.034 / (0.034 + 0.016))
=0.434783 / 0.68
=

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)
=(0.624 / 0.146) / (0.516 / 0.261)
=4.273973 / 1.977011
=

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 + 1.651) / 0.178) / ((0.017 + 1.321) / 0.312)
=9.275281 / 4.288462
=

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
=(-0.481 - 0 - 0.003) / 0.178
=-2.719101

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.


Sealand Capital Galaxy Beneish M-Score Related Terms

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


Sealand Capital Galaxy (FRA:7KM) Business Description

Traded in Other Exchanges
Address
Willow House, Cricket Square, PO Box 709, Grand Cayman, CYM, KY1 1107
Sealand Capital Galaxy Ltd operates as a special purpose acquisition company. It is engaged in the digital marketing and other IT and e-commerce related businesses.

Sealand Capital Galaxy (FRA:7KM) Headlines

No Headlines