GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » International School Augsburg ISA (FRA:9JK) » Definitions » Beneish M-Score

International School Augsburg ISA (FRA:9JK) Beneish M-Score : -0.91 (As of Sep. 26, 2024)


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

What is International School Augsburg ISA 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.

Warning Sign:

Beneish M-Score -0.91 higher than -1.78, which implies that the company might have manipulated its financial results.

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

FRA:9JK' s Beneish M-Score Range Over the Past 10 Years
Min: -0.91   Med: -0.23   Max: 0.46
Current: -0.91

During the past 4 years, the highest Beneish M-Score of International School Augsburg ISA was 0.46. The lowest was -0.91. And the median was -0.23.


International School Augsburg ISA Beneish M-Score Historical Data

The historical data trend for International School Augsburg ISA'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.

International School Augsburg ISA Beneish M-Score Chart

International School Augsburg ISA Annual Data
Trend Aug19 Aug20 Aug21 Aug22
Beneish M-Score
- - 0.46 -0.91

International School Augsburg ISA Semi-Annual Data
Aug19 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only - -0.91 - - -

Competitive Comparison of International School Augsburg ISA's Beneish M-Score

For the Education & Training Services subindustry, International School Augsburg ISA'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.


International School Augsburg ISA's Beneish M-Score Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, International School Augsburg ISA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where International School Augsburg ISA's Beneish M-Score falls into.



International School Augsburg ISA 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 International School Augsburg ISA 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 * 2.0721+0.528 * 1.0101+0.404 * 2.0859+0.892 * 1.0681+0.115 * 0.9854
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.017081-0.327 * 0.9951
=-0.91

* 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 (Aug22) TTM:Last Year (Aug21) TTM:
Total Receivables was €0.27 Mil.
Revenue was €6.46 Mil.
Gross Profit was €6.17 Mil.
Total Current Assets was €3.63 Mil.
Total Assets was €9.25 Mil.
Property, Plant and Equipment(Net PPE) was €2.93 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.38 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €3.23 Mil.
Long-Term Debt & Capital Lease Obligation was €0.59 Mil.
Net Income was €0.16 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €0.12 Mil.
Revenue was €6.05 Mil.
Gross Profit was €5.84 Mil.
Total Current Assets was €4.80 Mil.
Total Assets was €9.06 Mil.
Property, Plant and Equipment(Net PPE) was €3.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.38 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €3.30 Mil.
Long-Term Debt & Capital Lease Obligation was €0.46 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)
=(0.27 / 6.462) / (0.122 / 6.05)
=0.041783 / 0.020165
=2.0721

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)
=(5.836 / 6.05) / (6.171 / 6.462)
=0.964628 / 0.954968
=1.0101

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 - (3.63 + 2.933) / 9.25) / (1 - (4.796 + 2.998) / 9.055)
=0.290486 / 0.13926
=2.0859

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
=6.462 / 6.05
=1.0681

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))
=(0.379 / (0.379 + 2.998)) / (0.377 / (0.377 + 2.933))
=0.11223 / 0.113897
=0.9854

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 / 6.462) / (0 / 6.05)
=0 / 0
=1

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)
=((0.593 + 3.226) / 9.25) / ((0.455 + 3.302) / 9.055)
=0.412865 / 0.414909
=0.9951

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
=(0.158 - 0 - 0) / 9.25
=0.017081

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.

International School Augsburg ISA has a M-score of -0.91 signals that the company is likely to be a manipulator.


International School Augsburg ISA Beneish M-Score Related Terms

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


International School Augsburg ISA Business Description

Traded in Other Exchanges
N/A
Address
Wernher-von-Braun-Str. 1a, Gersthofen, DEU, 86368
International School Augsburg ISA provides educational services. It offers middle and elementary schooling, e-learning, library service and others.
Executives
Ramona Meinzer Supervisory Board

International School Augsburg ISA Headlines

No Headlines