GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Sciuker Frames SpA (MIL:SCK) » Definitions » Beneish M-Score

Sciuker Frames SpA (MIL:SCK) Beneish M-Score : 0.00 (As of Apr. 01, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Sciuker Frames SpA 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.

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

During the past 8 years, the highest Beneish M-Score of Sciuker Frames SpA was 2.57. The lowest was -2.95. And the median was -2.35.


Sciuker Frames SpA Beneish M-Score Historical Data

The historical data trend for Sciuker Frames SpA'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.

Sciuker Frames SpA Beneish M-Score Chart

Sciuker Frames SpA Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.74 -2.95 2.57 -2.35 -

Sciuker Frames SpA Semi-Annual Data
Dec16 Dec17 Jun18 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 Premium Member Only - -2.35 - - -

Competitive Comparison of Sciuker Frames SpA's Beneish M-Score

For the Building Products & Equipment subindustry, Sciuker Frames SpA'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.


Sciuker Frames SpA's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Sciuker Frames SpA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sciuker Frames SpA's Beneish M-Score falls into.


;
;

Sciuker Frames SpA 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 Sciuker Frames SpA 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 * 2.2041+0.528 * 0.6202+0.404 * 4.695+0.892 * 0.608+0.115 * 0.8494
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.097068-0.327 * 1.009
=0.00

* 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 €55.0 Mil.
Revenue was €117.5 Mil.
Gross Profit was €54.4 Mil.
Total Current Assets was €237.8 Mil.
Total Assets was €342.6 Mil.
Property, Plant and Equipment(Net PPE) was €40.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.9 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €175.5 Mil.
Long-Term Debt & Capital Lease Obligation was €78.6 Mil.
Net Income was €-2.5 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €-35.7 Mil.
Total Receivables was €41.1 Mil.
Revenue was €193.2 Mil.
Gross Profit was €55.5 Mil.
Total Current Assets was €206.7 Mil.
Total Assets was €244.2 Mil.
Property, Plant and Equipment(Net PPE) was €27.7 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.8 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €148.8 Mil.
Long-Term Debt & Capital Lease Obligation was €30.7 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)
=(55.028 / 117.457) / (41.064 / 193.189)
=0.468495 / 0.212559
=2.2041

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)
=(55.525 / 193.189) / (54.433 / 117.457)
=0.287413 / 0.463429
=0.6202

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 - (237.798 + 40.34) / 342.645) / (1 - (206.694 + 27.689) / 244.174)
=0.188262 / 0.040098
=4.695

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
=117.457 / 193.189
=0.608

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))
=(2.798 / (2.798 + 27.689)) / (4.887 / (4.887 + 40.34))
=0.091777 / 0.108055
=0.8494

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)
=(0 / 117.457) / (0 / 193.189)
=0 / 0
=1

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)
=((78.621 + 175.508) / 342.645) / ((30.714 + 148.759) / 244.174)
=0.741668 / 0.735021
=1.009

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
=(-2.484 - 0 - -35.744) / 342.645
=0.097068

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.


Sciuker Frames SpA Beneish M-Score Related Terms

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


Sciuker Frames SpA Business Description

Traded in Other Exchanges
N/A
Address
PIP Area - Via Fratte, Contrada, Avellino, ITA, 83020
Sciuker Frames SpA is an Italian company engaged in the design, development, production, and marketing of windows in natural wood-aluminum materials and in structural wood-glass. Its product offering includes structural glass wood windows, Isik aluminum wooden windows, stratek 80 aluminum wooden windows, stratek city aluminum wooden windows and aluminum shutters.

Sciuker Frames SpA Headlines

No Headlines