GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » All Things Considered Group PLC (FRA:O8K) » Definitions » Beneish M-Score

All Things Considered Group (FRA:O8K) Beneish M-Score : -1.40 (As of May. 05, 2024)


View and export this data going back to 2022. Start your Free Trial

What is All Things Considered Group 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 -1.4 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for All Things Considered Group's Beneish M-Score or its related term are showing as below:

FRA:O8K' s Beneish M-Score Range Over the Past 10 Years
Min: -1.4   Med: -1.4   Max: -1.4
Current: -1.4

During the past 3 years, the highest Beneish M-Score of All Things Considered Group was -1.40. The lowest was -1.40. And the median was -1.40.


All Things Considered Group Beneish M-Score Historical Data

The historical data trend for All Things Considered Group'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.

All Things Considered Group Beneish M-Score Chart

All Things Considered Group Annual Data
Trend Dec20 Dec21 Dec22
Beneish M-Score
- - -1.40

All Things Considered Group Semi-Annual Data
Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
Beneish M-Score Get a 7-Day Free Trial - - - -1.40 -

Competitive Comparison of All Things Considered Group's Beneish M-Score

For the Entertainment subindustry, All Things Considered Group'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.


All Things Considered Group's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, All Things Considered Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where All Things Considered Group's Beneish M-Score falls into.



All Things Considered Group 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 All Things Considered Group 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 * 0.4736+0.528 * 0.796+0.404 * 2.5568+0.892 * 2.0986+0.115 * 0.8214
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6655+4.679 * -0.021177-0.327 * 0.7754
=-1.45

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was €0.83 Mil.
Revenue was €9.45 Mil.
Gross Profit was €6.36 Mil.
Total Current Assets was €6.59 Mil.
Total Assets was €10.67 Mil.
Property, Plant and Equipment(Net PPE) was €0.30 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.13 Mil.
Selling, General, & Admin. Expense(SGA) was €5.96 Mil.
Total Current Liabilities was €5.04 Mil.
Long-Term Debt & Capital Lease Obligation was €1.32 Mil.
Net Income was €0.22 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.45 Mil.
Total Receivables was €0.84 Mil.
Revenue was €4.50 Mil.
Gross Profit was €2.41 Mil.
Total Current Assets was €8.18 Mil.
Total Assets was €9.96 Mil.
Property, Plant and Equipment(Net PPE) was €0.40 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.13 Mil.
Selling, General, & Admin. Expense(SGA) was €4.27 Mil.
Total Current Liabilities was €5.73 Mil.
Long-Term Debt & Capital Lease Obligation was €1.93 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)
=(0.831 / 9.446) / (0.836 / 4.501)
=0.087974 / 0.185737
=0.4736

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)
=(2.413 / 4.501) / (6.362 / 9.446)
=0.536103 / 0.673513
=0.796

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 - (6.587 + 0.304) / 10.672) / (1 - (8.18 + 0.399) / 9.959)
=0.354292 / 0.138568
=2.5568

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
=9.446 / 4.501
=2.0986

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))
=(0.133 / (0.133 + 0.399)) / (0.133 / (0.133 + 0.304))
=0.25 / 0.304348
=0.8214

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)
=(5.962 / 9.446) / (4.269 / 4.501)
=0.631167 / 0.948456
=0.6655

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)
=((1.319 + 5.04) / 10.672) / ((1.925 + 5.728) / 9.959)
=0.595858 / 0.768451
=0.7754

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
=(0.224 - 0 - 0.45) / 10.672
=-0.021177

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.

All Things Considered Group has a M-score of -1.45 signals that the company is likely to be a manipulator.


All Things Considered Group Beneish M-Score Related Terms

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


All Things Considered Group (FRA:O8K) Business Description

Traded in Other Exchanges
Address
166-168 Camden Street, The Hat Factory, London, GBR, NW1 9PT
All Things Considered Group PLC is a prominent independent UK music company. Its business focus is in the key commercial areas of the music industry encompassing live rights, live agency, production, artist management and investment and a range of other music artist services. The company's segment includes Artist representation and Services.

All Things Considered Group (FRA:O8K) Headlines

No Headlines