GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Tekna Holding ASA (OSL:TEKNA) » Definitions » Beneish M-Score

Tekna Holding ASA (OSL:TEKNA) Beneish M-Score : -2.18 (As of Dec. 13, 2024)


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

What is Tekna Holding 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 -2.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:TEKNA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.55   Med: -2.34   Max: -2.18
Current: -2.18

During the past 5 years, the highest Beneish M-Score of Tekna Holding ASA was -2.18. The lowest was -2.55. And the median was -2.34.


Tekna Holding ASA Beneish M-Score Historical Data

The historical data trend for Tekna Holding 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.

Tekna Holding ASA Beneish M-Score Chart

Tekna Holding ASA Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -2.55 -2.34 -2.18

Tekna Holding ASA Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - -2.18 - - -

Competitive Comparison of Tekna Holding ASA's Beneish M-Score

For the Specialty Chemicals subindustry, Tekna Holding 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.


Tekna Holding ASA's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Tekna Holding ASA's Beneish M-Score distribution charts can be found below:

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



Tekna Holding 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 Tekna Holding 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 * 1.1307+0.528 * 0.7528+0.404 * 0.8233+0.892 * 1.6441+0.115 * 1.141
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2251+4.679 * -0.020494-0.327 * 1.7505
=-2.18

* 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 kr87.9 Mil.
Revenue was kr321.5 Mil.
Gross Profit was kr130.1 Mil.
Total Current Assets was kr315.0 Mil.
Total Assets was kr599.7 Mil.
Property, Plant and Equipment(Net PPE) was kr187.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr33.2 Mil.
Selling, General, & Admin. Expense(SGA) was kr19.7 Mil.
Total Current Liabilities was kr88.9 Mil.
Long-Term Debt & Capital Lease Obligation was kr200.0 Mil.
Net Income was kr-113.4 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-101.1 Mil.
Total Receivables was kr47.3 Mil.
Revenue was kr195.6 Mil.
Gross Profit was kr59.6 Mil.
Total Current Assets was kr290.9 Mil.
Total Assets was kr536.0 Mil.
Property, Plant and Equipment(Net PPE) was kr139.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr28.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr53.3 Mil.
Total Current Liabilities was kr109.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr38.4 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)
=(87.935 / 321.515) / (47.302 / 195.558)
=0.273502 / 0.241882
=1.1307

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)
=(59.586 / 195.558) / (130.138 / 321.515)
=0.304697 / 0.404765
=0.7528

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 - (314.957 + 187.886) / 599.687) / (1 - (290.934 + 139.929) / 535.998)
=0.161491 / 0.196148
=0.8233

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
=321.515 / 195.558
=1.6441

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))
=(28.931 / (28.931 + 139.929)) / (33.199 / (33.199 + 187.886))
=0.171331 / 0.150164
=1.141

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)
=(19.737 / 321.515) / (53.331 / 195.558)
=0.061387 / 0.272712
=0.2251

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)
=((200.003 + 88.942) / 599.687) / ((38.4 + 109.136) / 535.998)
=0.481826 / 0.275255
=1.7505

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
=(-113.404 - 0 - -101.114) / 599.687
=-0.020494

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.

Tekna Holding ASA has a M-score of -2.18 suggests that the company is unlikely to be a manipulator.


Tekna Holding ASA Beneish M-Score Related Terms

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


Tekna Holding ASA Business Description

Traded in Other Exchanges
Address
2935 Boul.Industriel, Sherbrooke, QC, CAN, J1L 2T9
Tekna Holding ASA is a producer of micro and nano-sized materials. It develops, manufactures, and sells advanced micron and nanopowders as well as plasma process solutions. It has developed a unique and proprietary plasma technology platform for manufacturing micro and nano-sized powders for a range of industries. Its model relies on two revenue streams Development and sale of plasma systems and Development and sale of advanced powders. It has a geographic presence in North America, Europe, and Asia/the Rest of the world.

Tekna Holding ASA Headlines

No Headlines