GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Next Biometrics Group ASA (OSL:NEXT) » Definitions » Beneish M-Score

Next Biometrics Group ASA (OSL:NEXT) Beneish M-Score : -2.12 (As of Apr. 29, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Next Biometrics Group 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 -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:NEXT' s Beneish M-Score Range Over the Past 10 Years
Min: -12.25   Med: -3.15   Max: 153.37
Current: -2.12

During the past 13 years, the highest Beneish M-Score of Next Biometrics Group ASA was 153.37. The lowest was -12.25. And the median was -3.15.


Next Biometrics Group ASA Beneish M-Score Historical Data

The historical data trend for Next Biometrics Group 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.

Next Biometrics Group ASA Beneish M-Score Chart

Next Biometrics Group ASA 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 -4.24 -3.03 -2.74 -4.29 -2.12

Next Biometrics Group ASA 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 -4.29 -2.96 -4.72 -4.58 -2.12

Competitive Comparison of Next Biometrics Group ASA's Beneish M-Score

For the Scientific & Technical Instruments subindustry, Next Biometrics Group 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.


Next Biometrics Group ASA's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Next Biometrics Group ASA's Beneish M-Score distribution charts can be found below:

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



Next Biometrics Group 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 Next Biometrics Group 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 * 2.1474+0.528 * 1.4233+0.404 * 0.5992+0.892 * 0.712+0.115 * 0.7214
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6933+4.679 * -0.076543-0.327 * 0.9755
=-2.12

* 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 kr14.98 Mil.
Revenue was 14.291 + 5.979 + 7.306 + 6.807 = kr34.38 Mil.
Gross Profit was 6.493 + -1.798 + 1.228 + 1.456 = kr7.38 Mil.
Total Current Assets was kr110.63 Mil.
Total Assets was kr118.90 Mil.
Property, Plant and Equipment(Net PPE) was kr6.74 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.07 Mil.
Selling, General, & Admin. Expense(SGA) was kr8.77 Mil.
Total Current Liabilities was kr24.36 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.19 Mil.
Net Income was -12.15 + -20.425 + -18.762 + -14.395 = kr-65.73 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was -18.87 + -9.187 + -13.645 + -14.929 = kr-56.63 Mil.
Total Receivables was kr9.80 Mil.
Revenue was 12.024 + 14.421 + 11.691 + 10.156 = kr48.29 Mil.
Gross Profit was 2.913 + 5.409 + 4.259 + 2.17 = kr14.75 Mil.
Total Current Assets was kr106.89 Mil.
Total Assets was kr121.85 Mil.
Property, Plant and Equipment(Net PPE) was kr12.35 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.23 Mil.
Selling, General, & Admin. Expense(SGA) was kr7.27 Mil.
Total Current Liabilities was kr24.57 Mil.
Long-Term Debt & Capital Lease Obligation was kr1.22 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)
=(14.983 / 34.383) / (9.8 / 48.292)
=0.435768 / 0.202932
=2.1474

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)
=(14.751 / 48.292) / (7.379 / 34.383)
=0.305454 / 0.214612
=1.4233

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 - (110.632 + 6.738) / 118.9) / (1 - (106.886 + 12.347) / 121.85)
=0.012868 / 0.021477
=0.5992

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
=34.383 / 48.292
=0.712

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))
=(7.23 / (7.23 + 12.347)) / (7.068 / (7.068 + 6.738))
=0.369311 / 0.511951
=0.7214

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)
=(8.766 / 34.383) / (7.271 / 48.292)
=0.254952 / 0.150563
=1.6933

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)
=((0.194 + 24.355) / 118.9) / ((1.218 + 24.571) / 121.85)
=0.206468 / 0.211645
=0.9755

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
=(-65.732 - 0 - -56.631) / 118.9
=-0.076543

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.

Next Biometrics Group ASA has a M-score of -2.12 suggests that the company is unlikely to be a manipulator.


Next Biometrics Group ASA Beneish M-Score Related Terms

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


Next Biometrics Group ASA (OSL:NEXT) Business Description

Traded in Other Exchanges
Address
Apotekergata 10B, Oslo, NOR, 0180
Next Biometrics Group ASA provides fingerprint sensor technology and products. The company's products are utilized for Smart Card, Government ID, Access control, Notebook, and others. The company's products include smart card solutions, fingerprint sensor modules, fingerprint readers, Aadhar products, Software DevKits, and Hardware DevKits. The majority of the revenue is derived from the sale of sensors.

Next Biometrics Group ASA (OSL:NEXT) Headlines