GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Fly Play hf (OISE:PLAY) » Definitions » Beneish M-Score

Fly Play hf (OISE:PLAY) Beneish M-Score : -3.51 (As of Jun. 20, 2024)


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

What is Fly Play hf 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 -3.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OISE:PLAY' s Beneish M-Score Range Over the Past 10 Years
Min: -4.65   Med: -3.77   Max: 10.71
Current: -3.51

During the past 4 years, the highest Beneish M-Score of Fly Play hf was 10.71. The lowest was -4.65. And the median was -3.77.


Fly Play hf Beneish M-Score Historical Data

The historical data trend for Fly Play hf'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.

Fly Play hf Beneish M-Score Chart

Fly Play hf Annual Data
Trend Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - - -4.26

Fly Play hf Quarterly Data
Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 10.71 -4.26 -4.65 -3.77 -3.51

Competitive Comparison of Fly Play hf's Beneish M-Score

For the Airlines subindustry, Fly Play hf'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.


Fly Play hf's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Fly Play hf's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Fly Play hf's Beneish M-Score falls into.



Fly Play hf 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 Fly Play hf 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 * 0.5549+0.528 * -1.1136+0.404 * 0.9333+0.892 * 2.2736+0.115 * 0.8879
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4346+4.679 * -0.13943-0.327 * 1.1513
=-3.51

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was kr3,882 Mil.
Revenue was 15333.864 + 10180.173 + 4556.888 + 5274.36 = kr35,345 Mil.
Gross Profit was 2652.908 + 888.246 + -196.244 + 2628.273 = kr5,973 Mil.
Total Current Assets was kr9,839 Mil.
Total Assets was kr68,730 Mil.
Property, Plant and Equipment(Net PPE) was kr54,270 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6,870 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,309 Mil.
Total Current Liabilities was kr18,987 Mil.
Long-Term Debt & Capital Lease Obligation was kr36,385 Mil.
Net Income was 722.204 + -564.931 + -2400.018 + -2381.785 = kr-4,625 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was -91.302 + 4345.892 + 1292.285 + -588.313 = kr4,959 Mil.
Total Receivables was kr3,077 Mil.
Revenue was 8330.194 + 4525.99 + 1341.416 + 1348.514 = kr15,546 Mil.
Gross Profit was 611.696 + -1623.255 + -470.428 + -1443.574 = kr-2,926 Mil.
Total Current Assets was kr7,764 Mil.
Total Assets was kr45,589 Mil.
Property, Plant and Equipment(Net PPE) was kr34,541 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3,828 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,325 Mil.
Total Current Liabilities was kr10,034 Mil.
Long-Term Debt & Capital Lease Obligation was kr21,867 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)
=(3882.283 / 35345.285) / (3077.267 / 15546.114)
=0.109839 / 0.197944
=0.5549

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)
=(-2925.561 / 15546.114) / (5973.183 / 35345.285)
=-0.188186 / 0.168995
=-1.1136

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 - (9839.043 + 54270.13) / 68730.362) / (1 - (7763.871 + 34540.687) / 45588.924)
=0.067237 / 0.072043
=0.9333

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
=35345.285 / 15546.114
=2.2736

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))
=(3828.282 / (3828.282 + 34540.687)) / (6870.337 / (6870.337 + 54270.13))
=0.099775 / 0.11237
=0.8879

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)
=(1308.847 / 35345.285) / (1324.575 / 15546.114)
=0.03703 / 0.085203
=0.4346

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)
=((36384.82 + 18987.197) / 68730.362) / ((21866.828 + 10033.616) / 45588.924)
=0.805641 / 0.699741
=1.1513

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
=(-4624.53 - 0 - 4958.562) / 68730.362
=-0.13943

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.

Fly Play hf has a M-score of -3.51 suggests that the company is unlikely to be a manipulator.


Fly Play hf Beneish M-Score Related Terms

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


Fly Play hf (OISE:PLAY) Business Description

Traded in Other Exchanges
N/A
Address
Suourlandsbraut 14, Reykjavik, ISL, 108
Fly Play hf is a low-cost airline operating flights between Iceland and Europe using Keflavik International Airport as a hub to facilitate connections for passengers, and cargo.