GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Nano Labs Ltd (NAS:NA) » Definitions » Beneish M-Score
中文

Nano Labs (Nano Labs) Beneish M-Score

: 9.25 (As of Today)
View and export this data going back to 2022. Start your Free Trial

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 9.25 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NA' s Beneish M-Score Range Over the Past 10 Years
Min: 9.25   Med: 9.25   Max: 9.25
Current: 9.25

During the past 4 years, the highest Beneish M-Score of Nano Labs was 9.25. The lowest was 9.25. And the median was 9.25.


Nano Labs Beneish M-Score Historical Data

The historical data trend for Nano Labs'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.

Nano Labs Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 9.25

Nano Labs Quarterly Data
Dec20 Jun21 Sep21 Dec21 Jun22 Sep22 Dec22 Jun23 Dec23
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - 9.25

Competitive Comparison

For the Semiconductors subindustry, Nano Labs'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.


Nano Labs Beneish M-Score Distribution

For the Semiconductors industry and Technology sector, Nano Labs's Beneish M-Score distribution charts can be found below:

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



Nano Labs 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 Nano Labs 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 * 18.9224+0.528 * -0.1773+0.404 * 1.0272+0.892 * 0.0778+0.115 * 4.4165
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 11.1121+4.679 * -0.360273-0.327 * 1.8946
=9.25

* 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 $5.01 Mil.
Revenue was $10.97 Mil.
Gross Profit was $-14.49 Mil.
Total Current Assets was $17.58 Mil.
Total Assets was $49.06 Mil.
Property, Plant and Equipment(Net PPE) was $24.80 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.43 Mil.
Selling, General, & Admin. Expense(SGA) was $9.63 Mil.
Total Current Liabilities was $33.97 Mil.
Long-Term Debt & Capital Lease Obligation was $17.37 Mil.
Net Income was $-35.41 Mil.
Gross Profit was $0.96 Mil.
Cash Flow from Operations was $-18.69 Mil.
Total Receivables was $3.40 Mil.
Revenue was $141.02 Mil.
Gross Profit was $33.01 Mil.
Total Current Assets was $41.40 Mil.
Total Assets was $52.68 Mil.
Property, Plant and Equipment(Net PPE) was $4.29 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.35 Mil.
Selling, General, & Admin. Expense(SGA) was $11.14 Mil.
Total Current Liabilities was $26.34 Mil.
Long-Term Debt & Capital Lease Obligation was $2.75 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)
=(5.011 / 10.971) / (3.404 / 141.023)
=0.45675 / 0.024138
=18.9224

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)
=(33.014 / 141.023) / (-14.488 / 10.971)
=0.234104 / -1.320572
=-0.1773

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 - (17.575 + 24.8) / 49.06) / (1 - (41.403 + 4.285) / 52.676)
=0.136262 / 0.13266
=1.0272

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
=10.971 / 141.023
=0.0778

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))
=(1.353 / (1.353 + 4.285)) / (1.425 / (1.425 + 24.8))
=0.239979 / 0.054337
=4.4165

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)
=(9.626 / 10.971) / (11.135 / 141.023)
=0.877404 / 0.078959
=11.1121

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)
=((17.365 + 33.972) / 49.06) / ((2.752 + 26.341) / 52.676)
=1.046413 / 0.552301
=1.8946

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
=(-35.409 - 0.959 - -18.693) / 49.06
=-0.360273

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.

Nano Labs has a M-score of 9.25 signals that the company is likely to be a manipulator.


Nano Labs Beneish M-Score Related Terms

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


Nano Labs (Nano Labs) Business Description

Traded in Other Exchanges
N/A
Address
No. 29, East Jiefang Road, 30th Floor, Dikaiyinzuo, Zhejiang, Hangzhou, CHN
Nano Labs Ltd operates as a fabless IC design company and product solution provider in China. It engages in the development of HTC chips, HPC chips, distributed computing and storage solutions, smart-NICs, vision computing chips, and distributed rendering. Its products comprise Cuckoo 1.0 Chip, Cuckoo 2.0 Chip, and Darkbird 1.0 Chip. Majority of the company revenue comes from China.