GURUFOCUS.COM » STOCK LIST » Healthcare » Biotechnology » Egetis Therapeutics AB (LTS:0ABW) » Definitions » Beneish M-Score

Egetis Therapeutics AB (LTS:0ABW) Beneish M-Score : -3.77 (As of Dec. 16, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Egetis Therapeutics AB 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.

Good Sign:

Beneish M-Score -3.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LTS:0ABW' s Beneish M-Score Range Over the Past 10 Years
Min: -69938.15   Med: -2.05   Max: 57216.96
Current: -3.77

During the past 13 years, the highest Beneish M-Score of Egetis Therapeutics AB was 57216.96. The lowest was -69938.15. And the median was -2.05.


Egetis Therapeutics AB Beneish M-Score Historical Data

The historical data trend for Egetis Therapeutics AB'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.

Egetis Therapeutics AB Beneish M-Score Chart

Egetis Therapeutics AB Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -1.44 -2.44 -1.85

Egetis Therapeutics AB Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.69 -1.85 -2.54 -1.88 -3.77

Competitive Comparison of Egetis Therapeutics AB's Beneish M-Score

For the Biotechnology subindustry, Egetis Therapeutics AB'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.


Egetis Therapeutics AB's Beneish M-Score Distribution in the Biotechnology Industry

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

* The bar in red indicates where Egetis Therapeutics AB's Beneish M-Score falls into.



Egetis Therapeutics AB 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 Egetis Therapeutics AB 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 * 0.4607+0.528 * 0.4779+0.404 * 0.9233+0.892 * 2.2295+0.115 * 1.8439
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5472+4.679 * -0.178874-0.327 * 3.8054
=-3.77

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was kr34.00 Mil.
Revenue was 9.4 + 13.9 + 12.1 + 32.6 = kr68.00 Mil.
Gross Profit was 5.7 + 10.8 + 9.6 + -165.6 = kr-139.50 Mil.
Total Current Assets was kr164.40 Mil.
Total Assets was kr577.50 Mil.
Property, Plant and Equipment(Net PPE) was kr3.20 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.90 Mil.
Selling, General, & Admin. Expense(SGA) was kr145.30 Mil.
Total Current Liabilities was kr167.00 Mil.
Long-Term Debt & Capital Lease Obligation was kr84.40 Mil.
Net Income was -86.2 + -71.9 + -75 + -86.2 = kr-319.30 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was -62.5 + -56.4 + -55.4 + -41.7 = kr-216.00 Mil.
Total Receivables was kr33.10 Mil.
Revenue was 12.2 + 5.9 + 6.8 + 5.6 = kr30.50 Mil.
Gross Profit was 9.5 + 4.6 + 4.5 + -48.5 = kr-29.90 Mil.
Total Current Assets was kr118.50 Mil.
Total Assets was kr534.10 Mil.
Property, Plant and Equipment(Net PPE) was kr5.00 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3.40 Mil.
Selling, General, & Admin. Expense(SGA) was kr119.10 Mil.
Total Current Liabilities was kr61.10 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(34 / 68) / (33.1 / 30.5)
=0.5 / 1.085246
=0.4607

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)
=(-29.9 / 30.5) / (-139.5 / 68)
=-0.980328 / -2.051471
=0.4779

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 - (164.4 + 3.2) / 577.5) / (1 - (118.5 + 5) / 534.1)
=0.709784 / 0.76877
=0.9233

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
=68 / 30.5
=2.2295

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))
=(3.4 / (3.4 + 5)) / (0.9 / (0.9 + 3.2))
=0.404762 / 0.219512
=1.8439

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)
=(145.3 / 68) / (119.1 / 30.5)
=2.136765 / 3.904918
=0.5472

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)
=((84.4 + 167) / 577.5) / ((0 + 61.1) / 534.1)
=0.435325 / 0.114398
=3.8054

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
=(-319.3 - 0 - -216) / 577.5
=-0.178874

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.

Egetis Therapeutics AB has a M-score of -3.77 suggests that the company is unlikely to be a manipulator.


Egetis Therapeutics AB Beneish M-Score Related Terms

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


Egetis Therapeutics AB Business Description

Traded in Other Exchanges
Address
Grev Turegatan 11 C, Stockholm, SWE, 114 46
Egetis Therapeutics AB is an integrated pharmaceutical drug development company, focusing on projects in late-stage development for the treatment of serious rare/niche diseases with unmet medical needs in the orphan drug segment.

Egetis Therapeutics AB Headlines

No Headlines