GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Infinities Technology International (Cayman) Holding Ltd (HKSE:01961) » Definitions » Beneish M-Score

Infinities Technology International (Cayman) Holding (HKSE:01961) Beneish M-Score : -0.75 (As of Mar. 24, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Infinities Technology International (Cayman) Holding 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 -0.75 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Infinities Technology International (Cayman) Holding's Beneish M-Score or its related term are showing as below:

HKSE:01961' s Beneish M-Score Range Over the Past 10 Years
Min: -6.17   Med: -2.28   Max: 2.01
Current: -0.75

During the past 8 years, the highest Beneish M-Score of Infinities Technology International (Cayman) Holding was 2.01. The lowest was -6.17. And the median was -2.28.


Infinities Technology International (Cayman) Holding Beneish M-Score Historical Data

The historical data trend for Infinities Technology International (Cayman) Holding'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.

Infinities Technology International (Cayman) Holding Beneish M-Score Chart

Infinities Technology International (Cayman) Holding Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - 2.01 -3.81 -6.17 -0.75

Infinities Technology International (Cayman) Holding Semi-Annual Data
Dec16 Dec17 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 - -6.17 - -0.75 -

Competitive Comparison of Infinities Technology International (Cayman) Holding's Beneish M-Score

For the Electronic Gaming & Multimedia subindustry, Infinities Technology International (Cayman) Holding'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.


Infinities Technology International (Cayman) Holding's Beneish M-Score Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Infinities Technology International (Cayman) Holding's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Infinities Technology International (Cayman) Holding's Beneish M-Score falls into.



Infinities Technology International (Cayman) Holding 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 Infinities Technology International (Cayman) Holding 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 * 0.9052+0.528 * 1.0668+0.404 * 0.4462+0.892 * 2.4873+0.115 * 2.0634
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5885+4.679 * 0.098597-0.327 * 0.9374
=-0.75

* 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 HK$166.3 Mil.
Revenue was HK$288.6 Mil.
Gross Profit was HK$41.8 Mil.
Total Current Assets was HK$207.0 Mil.
Total Assets was HK$249.6 Mil.
Property, Plant and Equipment(Net PPE) was HK$16.1 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$3.3 Mil.
Selling, General, & Admin. Expense(SGA) was HK$49.2 Mil.
Total Current Liabilities was HK$114.3 Mil.
Long-Term Debt & Capital Lease Obligation was HK$5.3 Mil.
Net Income was HK$-58.3 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-82.9 Mil.
Total Receivables was HK$73.9 Mil.
Revenue was HK$116.0 Mil.
Gross Profit was HK$17.9 Mil.
Total Current Assets was HK$97.0 Mil.
Total Assets was HK$129.2 Mil.
Property, Plant and Equipment(Net PPE) was HK$1.5 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0.8 Mil.
Selling, General, & Admin. Expense(SGA) was HK$33.6 Mil.
Total Current Liabilities was HK$47.5 Mil.
Long-Term Debt & Capital Lease Obligation was HK$18.6 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)
=(166.329 / 288.626) / (73.877 / 116.038)
=0.576279 / 0.636662
=0.9052

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)
=(17.918 / 116.038) / (41.779 / 288.626)
=0.154415 / 0.144751
=1.0668

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 - (207.029 + 16.058) / 249.552) / (1 - (97.01 + 1.47) / 129.18)
=0.10605 / 0.237653
=0.4462

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
=288.626 / 116.038
=2.4873

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))
=(0.793 / (0.793 + 1.47)) / (3.285 / (3.285 + 16.058))
=0.35042 / 0.169829
=2.0634

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)
=(49.239 / 288.626) / (33.637 / 116.038)
=0.170598 / 0.289879
=0.5885

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)
=((5.332 + 114.317) / 249.552) / ((18.603 + 47.47) / 129.18)
=0.479455 / 0.51148
=0.9374

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
=(-58.32 - 0 - -82.925) / 249.552
=0.098597

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.

Infinities Technology International (Cayman) Holding has a M-score of -0.75 signals that the company is likely to be a manipulator.


Infinities Technology International (Cayman) Holding Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Infinities Technology International (Cayman) Holding's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Infinities Technology International (Cayman) Holding Business Description

Traded in Other Exchanges
N/A
Address
12-1 Keyun Road, Room 606, West Building, Fangyuan E Time, Tianhe District, Guangzhou, CHN
Infinities Technology International (Cayman) Holding Ltd is engaged in the development and operation of mobile games, the distribution of digital media content and gaming products supply in China and overseas. It operates in Mainland China and Other countries.
Executives
Infinities Technology (cayman) Holding Limited 2201 Interest of corporation controlled by you
An Fenghua 2201 Interest of corporation controlled by you
Infinities B&m Technology Limited 2101 Beneficial owner
Infinities Global Technology Limited Partnership 2101 Beneficial owner
Infinities Worldwide Limited 2201 Interest of corporation controlled by you
Liu Xiaoke 2201 Interest of corporation controlled by you
Wang Le 2201 Interest of corporation controlled by you
More Gain Group Limited 2101 Beneficial owner
Tan Bing 2201 Interest of corporation controlled by you

Infinities Technology International (Cayman) Holding Headlines

No Headlines