Assembly Biosciences (FRA:V7B) Beneish M-Score : 0.07 (As of Apr. 05, 2025)

View and export this data going back to 2014. Start your Free Trial

What is Assembly Biosciences 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 0.07 higher than -1.78, which implies that the company might have manipulated its financial results.

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

FRA:V7B' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46 Med: -0.88 Max: 0.39
Current: 0.07

During the past 13 years, the highest Beneish M-Score of Assembly Biosciences was 0.39. The lowest was -3.46. And the median was -0.88.

Assembly Biosciences Beneish M-Score Historical Data

The historical data trend for Assembly Biosciences'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.

Assembly Biosciences Beneish M-Score Chart

Assembly Biosciences Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Dec24

Beneish M-Score

Get a 7-Day Free Trial

0.39

-3.46

0.07

Assembly Biosciences Quarterly Data
	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24	Dec24
Beneish M-Score	Get a 7-Day Free Trial															-	-	-	-	0.07

Competitive Comparison of Assembly Biosciences's Beneish M-Score

For the Biotechnology subindustry, Assembly Biosciences'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.

Assembly Biosciences's Beneish M-Score Distribution in the Biotechnology Industry

For the Biotechnology industry and Healthcare sector, Assembly Biosciences's Beneish M-Score distribution charts can be found below:

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

Save Embed

;

Save Embed

;

Assembly Biosciences 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 Assembly Biosciences 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

0.528 * 1

0.404 * 1.1492

0.892 * 4.0259

0.115 * 3.9683

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.1955

4.679 * 0.084926

0.327 * 1.4351

0.09

This Year (Dec24) TTM:

Last Year (Dec23) TTM:

Total Receivables was €0.00 Mil.
Revenue was 7.026 + 6.167 + 7.927 + 5.322 = €26.44 Mil.
Gross Profit was 7.026 + 6.167 + 7.927 + 5.322 = €26.44 Mil.
Total Current Assets was €110.31 Mil.
Total Assets was €113.81 Mil.
Property, Plant and Equipment(Net PPE) was €3.20 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.12 Mil.
Selling, General, & Admin. Expense(SGA) was €16.69 Mil.
Total Current Liabilities was €45.65 Mil.
Long-Term Debt & Capital Lease Obligation was €2.51 Mil.
Net Income was -9.87 + -8.661 + -10.36 + -8.351 = €-37.24 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.00 Mil.
Cash Flow from Operations was -0.389 + -13.735 + -15.888 + -16.895 = €-46.91 Mil.

Total Receivables was €0.04 Mil.
Revenue was 6.568 + 0 + 0 + 0 = €6.57 Mil.
Gross Profit was 6.568 + 0 + 0 + 0 = €6.57 Mil.
Total Current Assets was €122.68 Mil.
Total Assets was €125.47 Mil.
Property, Plant and Equipment(Net PPE) was €2.50 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.42 Mil.
Selling, General, & Admin. Expense(SGA) was €21.21 Mil.
Total Current Liabilities was €35.97 Mil.
Long-Term Debt & Capital Lease Obligation was €1.03 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 / 26.442)	/	(0.039 / 6.568)
	=	0	/	0.005938
	=	0

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)
	=	(6.568 / 6.568)	/	(26.442 / 26.442)
	=	1	/	1
	=	1

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 - (110.305 + 3.202) / 113.805)	/	(1 - (122.683 + 2.498) / 125.467)
	=	0.002619	/	0.002279
	=	1.1492

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
	=	26.442	/	6.568
	=	4.0259

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))
	=	(0.418 / (0.418 + 2.498))	/	(0.12 / (0.12 + 3.202))
	=	0.143347	/	0.036123
	=	3.9683

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)
	=	(16.687 / 26.442)	/	(21.207 / 6.568)
	=	0.631079	/	3.228837
	=	0.1955

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)
	=	((2.51 + 45.652) / 113.805)	/	((1.029 + 35.969) / 125.467)
	=	0.423198	/	0.294882
	=	1.4351

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
	=	(-37.242 - 0	-	-46.907)	/	113.805
	=	0.084926

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.

Assembly Biosciences has a M-score of 0.09 signals that the company is likely to be a manipulator.

Assembly Biosciences Beneish M-Score Related Terms

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

Assembly Biosciences Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Healthcare » Biotechnology » Assembly Biosciences Inc (FRA:V7B) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

ASMB:USA V7B:Germany

Address

Two Tower Place, 7th Floor, South San Francisco, CA, USA, 94080

Website

https://www.assemblybio.com

Assembly Biosciences Inc is a clinical-stage biotechnology company. It is advancing two innovative platform programs, a novel class of oral therapeutics for the treatment of hepatitis B virus (HBV) infection and novel class of oral synthetic live biotherapeutics, which are designed to restore health to a dysbiotic microbiome. The company's HBV-cure program is aimed at increasing the current low cure rate for patients with HBV and is pursuing multiple drug candidates that inhibit multiple steps of the HBV lifecycle. Assembly has discovered several novel core protein Allosteric Modulators, which are small molecules that directly target and allosterically modulate the HBV core protein. The majority of the revenue is generated from the HBV cure program.

Assembly Biosciences Headlines

No Headlines