GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Airthings ASA (OSL:AIRX) » Definitions » Beneish M-Score

Airthings ASA (OSL:AIRX) Beneish M-Score : -4.55 (As of Apr. 05, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Airthings ASA 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 -4.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:AIRX' s Beneish M-Score Range Over the Past 10 Years
Min: -4.55   Med: -1.56   Max: 1.24
Current: -4.55

During the past 8 years, the highest Beneish M-Score of Airthings ASA was 1.24. The lowest was -4.55. And the median was -1.56.


Airthings ASA Beneish M-Score Historical Data

The historical data trend for Airthings ASA'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.

Airthings ASA Beneish M-Score Chart

Airthings ASA Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial -1.61 -1.46 -1.50 -2.51 -4.55

Airthings ASA Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.51 - - - -4.55

Competitive Comparison of Airthings ASA's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Airthings ASA'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.


Airthings ASA's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Airthings ASA's Beneish M-Score distribution charts can be found below:

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


;
;

Airthings ASA 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 Airthings ASA 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 * 0.9062+0.528 * 1.0829+0.404 * 0.6005+0.892 * 1.1189+0.115 * 0.462
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1705+4.679 * -0.366746-0.327 * 1.5196
=-4.55

* 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 kr131.9 Mil.
Revenue was kr431.9 Mil.
Gross Profit was kr243.0 Mil.
Total Current Assets was kr390.3 Mil.
Total Assets was kr481.2 Mil.
Property, Plant and Equipment(Net PPE) was kr22.4 Mil.
Depreciation, Depletion and Amortization(DDA) was kr52.2 Mil.
Selling, General, & Admin. Expense(SGA) was kr92.3 Mil.
Total Current Liabilities was kr137.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr24.4 Mil.
Net Income was kr-198.5 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-22.0 Mil.
Total Receivables was kr130.1 Mil.
Revenue was kr386.0 Mil.
Gross Profit was kr235.1 Mil.
Total Current Assets was kr486.8 Mil.
Total Assets was kr682.1 Mil.
Property, Plant and Equipment(Net PPE) was kr33.5 Mil.
Depreciation, Depletion and Amortization(DDA) was kr16.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr70.5 Mil.
Total Current Liabilities was kr116.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr34.6 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)
=(131.873 / 431.941) / (130.053 / 386.024)
=0.305303 / 0.336904
=0.9062

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)
=(235.146 / 386.024) / (242.967 / 431.941)
=0.609149 / 0.5625
=1.0829

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 - (390.279 + 22.396) / 481.221) / (1 - (486.781 + 33.484) / 682.05)
=0.142442 / 0.237204
=0.6005

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
=431.941 / 386.024
=1.1189

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))
=(16.003 / (16.003 + 33.484)) / (52.242 / (52.242 + 22.396))
=0.323378 / 0.699938
=0.462

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)
=(92.31 / 431.941) / (70.481 / 386.024)
=0.21371 / 0.182582
=1.1705

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)
=((24.393 + 137.125) / 481.221) / ((34.591 + 116.054) / 682.05)
=0.335642 / 0.220871
=1.5196

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
=(-198.489 - 0 - -22.003) / 481.221
=-0.366746

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.

Airthings ASA has a M-score of -4.55 suggests that the company is unlikely to be a manipulator.


Airthings ASA Beneish M-Score Related Terms

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


Airthings ASA Business Description

Traded in Other Exchanges
N/A
Address
Wergelandsveien 7, Oslo, NOR, 0167
Airthings ASA is a hardware-enabled software company that develops products and systems for monitoring indoor air quality, radon, and energy efficiency. The company's solutions resolve issues related to air quality and air containment and enable a reduced CO2 footprint by optimizing energy consumption for buildings. It is engaged in three business segments which include Airthings for Consumer (Consumer), Airthings for Business (AfB), and Airthings for Professionals (Pro). The majority of the revenue comes from the Airthings for Consumer segment, which offers air quality monitors and air purifiers with software solutions to enable consumers to create and maintain a healthy home environment.

Airthings ASA Headlines

No Headlines