GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Observe Medical ASA (OSL:OBSRV) » Definitions » Beneish M-Score

Observe Medical ASA (OSL:OBSRV) Beneish M-Score : -3.21 (As of May. 22, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Observe Medical 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 -3.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:OBSRV' s Beneish M-Score Range Over the Past 10 Years
Min: -4.35   Med: -2.36   Max: 5.46
Current: -3.21

During the past 8 years, the highest Beneish M-Score of Observe Medical ASA was 5.46. The lowest was -4.35. And the median was -2.36.


Observe Medical ASA Beneish M-Score Historical Data

The historical data trend for Observe Medical 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.

Observe Medical ASA Beneish M-Score Chart

Observe Medical ASA Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -4.35 5.46 2.18 -1.51 -3.21

Observe Medical ASA Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 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 - -1.51 - - -3.21

Competitive Comparison of Observe Medical ASA's Beneish M-Score

For the Medical Devices subindustry, Observe Medical 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.


Observe Medical ASA's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Observe Medical ASA's Beneish M-Score distribution charts can be found below:

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



Observe Medical 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 Observe Medical 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 * 0.6482+0.528 * 0.7979+0.404 * 1.0451+0.892 * 1.4314+0.115 * 0.8292
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5972+4.679 * -0.141624-0.327 * 1.2749
=-3.21

* 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 kr6.66 Mil.
Revenue was kr27.94 Mil.
Gross Profit was kr9.29 Mil.
Total Current Assets was kr27.22 Mil.
Total Assets was kr253.54 Mil.
Property, Plant and Equipment(Net PPE) was kr1.96 Mil.
Depreciation, Depletion and Amortization(DDA) was kr13.57 Mil.
Selling, General, & Admin. Expense(SGA) was kr12.42 Mil.
Total Current Liabilities was kr60.88 Mil.
Long-Term Debt & Capital Lease Obligation was kr50.16 Mil.
Net Income was kr-60.36 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-24.46 Mil.
Total Receivables was kr7.17 Mil.
Revenue was kr19.52 Mil.
Gross Profit was kr5.18 Mil.
Total Current Assets was kr28.93 Mil.
Total Assets was kr215.81 Mil.
Property, Plant and Equipment(Net PPE) was kr4.15 Mil.
Depreciation, Depletion and Amortization(DDA) was kr10.93 Mil.
Selling, General, & Admin. Expense(SGA) was kr14.53 Mil.
Total Current Liabilities was kr72.23 Mil.
Long-Term Debt & Capital Lease Obligation was kr1.91 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)
=(6.656 / 27.942) / (7.174 / 19.521)
=0.238208 / 0.367502
=0.6482

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)
=(5.177 / 19.521) / (9.287 / 27.942)
=0.265202 / 0.332367
=0.7979

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 - (27.222 + 1.957) / 253.537) / (1 - (28.932 + 4.152) / 215.812)
=0.884912 / 0.8467
=1.0451

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
=27.942 / 19.521
=1.4314

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))
=(10.931 / (10.931 + 4.152)) / (13.571 / (13.571 + 1.957))
=0.724723 / 0.87397
=0.8292

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)
=(12.417 / 27.942) / (14.525 / 19.521)
=0.444385 / 0.74407
=0.5972

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)
=((50.163 + 60.883) / 253.537) / ((1.911 + 72.23) / 215.812)
=0.437987 / 0.343544
=1.2749

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
=(-60.362 - 0 - -24.455) / 253.537
=-0.141624

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.

Observe Medical ASA has a M-score of -3.21 suggests that the company is unlikely to be a manipulator.


Observe Medical ASA Beneish M-Score Related Terms

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


Observe Medical ASA (OSL:OBSRV) Business Description

Traded in Other Exchanges
Address
Dronning Eufemias gate 16, Oslo, NOR, 0191
Observe Medical ASA through its subsidiaries develops medical technology products that benefit patients and healthcare professionals. It has developed the product Sippi which is an automatic and digital urine meter and the technology Sippcoat which prevents bacterial migration in closed collection systems.

Observe Medical ASA (OSL:OBSRV) Headlines

No Headlines