GURUFOCUS.COM » STOCK LIST » Technology » Software » Future FinTech Group Inc (NAS:FTFT) » Definitions » Beneish M-Score
中文

Future FinTech Group (Future FinTech Group) Beneish M-Score

: -1.81 (As of Today)
View and export this data going back to 2003. 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.

Good Sign:

Beneish M-Score -1.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FTFT' s Beneish M-Score Range Over the Past 10 Years
Min: -4.72   Med: -1.76   Max: 91.76
Current: -1.81

During the past 13 years, the highest Beneish M-Score of Future FinTech Group was 91.76. The lowest was -4.72. And the median was -1.76.


Future FinTech Group Beneish M-Score Historical Data

The historical data trend for Future FinTech Group'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.

Future FinTech Group 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 -4.57 49.84 91.76 -3.32 -1.81

Future FinTech Group Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -3.32 -2.08 -4.18 -2.93 -1.81

Competitive Comparison

For the Software - Application subindustry, Future FinTech Group'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.


Future FinTech Group Beneish M-Score Distribution

For the Software industry and Technology sector, Future FinTech Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Future FinTech Group's Beneish M-Score falls into.



Future FinTech Group 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 Future FinTech Group 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 * 0.7084+0.528 * 1.6115+0.404 * 0.0568+0.892 * 1.4601+0.115 * 0.8439
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6537+4.679 * 0.139135-0.327 * 1.3369
=-1.81

* 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 $30.66 Mil.
Revenue was 3.909 + 23.754 + 3.809 + 3.394 = $34.87 Mil.
Gross Profit was 1.03 + 1.391 + 1.259 + 1.208 = $4.89 Mil.
Total Current Assets was $54.49 Mil.
Total Assets was $60.94 Mil.
Property, Plant and Equipment(Net PPE) was $5.86 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.33 Mil.
Selling, General, & Admin. Expense(SGA) was $15.52 Mil.
Total Current Liabilities was $17.73 Mil.
Long-Term Debt & Capital Lease Obligation was $0.80 Mil.
Net Income was -27.596 + -2.408 + -1.472 + -2.176 = $-33.65 Mil.
Non Operating Income was -23.862 + -0.059 + -1.513 + -0.046 = $-25.48 Mil.
Cash Flow from Operations was -10.332 + -0.416 + 4.534 + -10.437 = $-16.65 Mil.
Total Receivables was $29.64 Mil.
Revenue was 1.037 + 11.959 + 7.418 + 3.466 = $23.88 Mil.
Gross Profit was 0.739 + 1.493 + 1.375 + 1.788 = $5.40 Mil.
Total Current Assets was $65.26 Mil.
Total Assets was $85.02 Mil.
Property, Plant and Equipment(Net PPE) was $5.27 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.25 Mil.
Selling, General, & Admin. Expense(SGA) was $16.26 Mil.
Total Current Liabilities was $18.57 Mil.
Long-Term Debt & Capital Lease Obligation was $0.76 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)
=(30.661 / 34.866) / (29.643 / 23.88)
=0.879395 / 1.241332
=0.7084

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)
=(5.395 / 23.88) / (4.888 / 34.866)
=0.225921 / 0.140194
=1.6115

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 - (54.49 + 5.861) / 60.941) / (1 - (65.258 + 5.265) / 85.018)
=0.009681 / 0.170493
=0.0568

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
=34.866 / 23.88
=1.4601

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))
=(0.248 / (0.248 + 5.265)) / (0.33 / (0.33 + 5.861))
=0.044985 / 0.053303
=0.8439

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)
=(15.523 / 34.866) / (16.263 / 23.88)
=0.445219 / 0.68103
=0.6537

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)
=((0.797 + 17.728) / 60.941) / ((0.761 + 18.571) / 85.018)
=0.303983 / 0.227387
=1.3369

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
=(-33.652 - -25.48 - -16.651) / 60.941
=0.139135

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.

Future FinTech Group has a M-score of -1.81 suggests that the company is unlikely to be a manipulator.


Future FinTech Group Beneish M-Score Related Terms

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


Future FinTech Group (Future FinTech Group) Business Description

Traded in Other Exchanges
N/A
Address
Americas Tower, 1177 Avenue of The Americas, Suite 5100, New York, NY, USA, 10036
Future FinTech Group Inc is engaged in the financial technology business. The company engages in the operation of a blockchain-based online shared shopping mall platform and also operates an incubator for application projects using blockchain technology. Future FinTech and its subsidiaries are developing blockchain technology for a variety of B2B and B2C real-life applications.
Executives
Ming Yi officer: Chief Financial Officer PUDONG BUILDING, 2ND FLOOR, JUILING AVENUE, LONGWEN DISTRICT, ZHANGZHOU F4 363000
Yang Liu officer: Chief Operating Officer 59 FREDERICKS ST, WEST ORANGE NJ 07052
Mingjie Zhao director 190-19 50TH AVE, FRESH MEADOWS NY 11365
Shanchun Huang director, officer: Chief Executive Officer PUDONG BUILDING, 2ND FLOOR,, JIULONG AVENUE, LONGWEN DISTRICT, ZHANGZHOU F4 363000
Hanjun Zheng officer: Interim CFO 23F, CHINA DEVELOPMENT BANK TOWER, NO. 2, GAOXIN 1ST ROAD, XI'AN F4 710075
Zhi Yan director ROOM 03-1102, FL 11, BLDG C,SOHO,SALITUN, WORKERS' STADIUM NORTH RD,CHAOYANG DIST, BEIJING F4 0000000000
Yiliang Li director NO. 1803, BUILDING B, GUOHONG MANSION, MUXIDI, XICHENG DISTRICT, BEIJING F4 10038
Hongke Xue director, officer: Chief Executive Officer 16F, CHINA DEVELOPMENT BANK TOWER, NO 2 GAOXIN 1ST RD, XI'AN F4 710075
V.x. Fortune Capital Ltd 10 percent owner P.O. BOX 957, OFFSHORE INCORPORATIONS CENTRE, ROAD TOWN, TORTOLA D8 00000
Skypeople International Holdings Group Ltd 10 percent owner P.O. BOX 2804, 4TH FLOOR, SCOTIA CENTRE, GEORGE TOWN E9 KY1-1112
Golden Dawn International Ltd 10 percent owner P.O. BOX 957, OFFSHORE INCORPORATIONS CENTRE, ROAD TOWN, TORTOLA D8 00000
Baosheng Lu director ROOM 501, BLOCK 3, BINGJIAO LANE, TIANSHUIJING ROAD, XI'AN, SHAANXI PROVINCE F4 710002
Tao Wang director 32/F, CHINA MERCHANTS TOWER, 118 JIAN GUO ROAD, CHAO YANG DISTRICT, BEIJING F4 100022
Yong Ke Xue director, officer: Chief Executive Officer 16 F, NATIONAL DEVELOPMENT BANK TOWER, GAOXIN 2ND ROAD, XI'AN F4 710075
John W. Smagula director 3036 FANSHAWE ST, PHILADELPHIA PA 19149