GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Spinnova Oyj (OHEL:SPINN) » Definitions » Beneish M-Score

Spinnova Oyj (OHEL:SPINN) Beneish M-Score : 0.01 (As of Mar. 29, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Spinnova Oyj 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 0.01 higher than -1.78, which implies that the company might have manipulated its financial results.

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

OHEL:SPINN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.51   Med: 1.23   Max: 18.1
Current: 0.01

During the past 7 years, the highest Beneish M-Score of Spinnova Oyj was 18.10. The lowest was -3.51. And the median was 1.23.


Spinnova Oyj Beneish M-Score Historical Data

The historical data trend for Spinnova Oyj'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.

Spinnova Oyj Beneish M-Score Chart

Spinnova Oyj Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial 1.32 18.10 1.23 -3.51 0.01

Spinnova Oyj Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.23 - -3.51 - 0.01

Competitive Comparison of Spinnova Oyj's Beneish M-Score

For the Textile Manufacturing subindustry, Spinnova Oyj'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.


Spinnova Oyj's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Spinnova Oyj's Beneish M-Score distribution charts can be found below:

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


;
;

Spinnova Oyj 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 Spinnova Oyj 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 * 7.0688+0.528 * 0.0802+0.404 * 1.2066+0.892 * 0.0716+0.115 * 0.9416
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 8.6567+4.679 * -0.098027-0.327 * 1.2428
=0.01

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €1.66 Mil.
Revenue was €0.76 Mil.
Gross Profit was €0.71 Mil.
Total Current Assets was €48.91 Mil.
Total Assets was €83.29 Mil.
Property, Plant and Equipment(Net PPE) was €3.07 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.73 Mil.
Selling, General, & Admin. Expense(SGA) was €1.45 Mil.
Total Current Liabilities was €6.08 Mil.
Long-Term Debt & Capital Lease Obligation was €5.06 Mil.
Net Income was €-16.83 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-8.67 Mil.
Total Receivables was €3.28 Mil.
Revenue was €10.64 Mil.
Gross Profit was €0.79 Mil.
Total Current Assets was €64.74 Mil.
Total Assets was €98.61 Mil.
Property, Plant and Equipment(Net PPE) was €3.14 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.51 Mil.
Selling, General, & Admin. Expense(SGA) was €2.33 Mil.
Total Current Liabilities was €5.58 Mil.
Long-Term Debt & Capital Lease Obligation was €5.03 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)
=(1.662 / 0.762) / (3.283 / 10.64)
=2.181102 / 0.308553
=7.0688

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)
=(0.791 / 10.64) / (0.706 / 0.762)
=0.074342 / 0.926509
=0.0802

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 - (48.905 + 3.068) / 83.293) / (1 - (64.742 + 3.141) / 98.614)
=0.376022 / 0.311629
=1.2066

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
=0.762 / 10.64
=0.0716

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))
=(2.505 / (2.505 + 3.141)) / (2.734 / (2.734 + 3.068))
=0.443677 / 0.471217
=0.9416

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)
=(1.447 / 0.762) / (2.334 / 10.64)
=1.89895 / 0.219361
=8.6567

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)
=((5.057 + 6.076) / 83.293) / ((5.029 + 5.577) / 98.614)
=0.133661 / 0.107551
=1.2428

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
=(-16.833 - 0 - -8.668) / 83.293
=-0.098027

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.

Spinnova Oyj has a M-score of 0.01 signals that the company is likely to be a manipulator.


Spinnova Oyj Beneish M-Score Related Terms

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


Spinnova Oyj Business Description

Traded in Other Exchanges
Address
Palokarjentie 2-4, Jyvaskyla, FIN, 40320
Spinnova Oyj is engaged in the provision of technology deliveries and services for sustainable textile production. The company has developed a technology for making textile fiber from wood or waste, such as leather, textile, or agricultural waste, without harmful chemicals.

Spinnova Oyj Headlines

No Headlines