GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Mantex AB (OSTO:MANTEX) » Definitions » Beneish M-Score

Mantex AB (OSTO:MANTEX) Beneish M-Score : 0.00 (As of Jan. 18, 2025)


View and export this data going back to 2017. Start your Free Trial

What is Mantex AB 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.

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

During the past 9 years, the highest Beneish M-Score of Mantex AB was 0.00. The lowest was 0.00. And the median was 0.00.


Mantex AB Beneish M-Score Historical Data

The historical data trend for Mantex AB'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.

Mantex AB Beneish M-Score Chart

Mantex AB Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only 2.14 0.44 16.44 5.51 -0.35

Mantex AB 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 5.51 16.86 5.81 2.29 -0.35

Competitive Comparison of Mantex AB's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Mantex AB'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.


Mantex AB's Beneish M-Score Distribution in the Industrial Products Industry

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

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



Mantex AB 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 Mantex AB 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 * 0.1163+0.528 * 0.7968+0.404 * 1.039+0.892 * 4.7332+0.115 * 0.4448
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.019021-0.327 * 1.9479
=-0.35

* 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 kr0.62 Mil.
Revenue was 3.079 + 2.5 + 0.711 + 0.54 = kr6.83 Mil.
Gross Profit was 2.72 + 1.976 + 0.407 + 0.297 = kr5.40 Mil.
Total Current Assets was kr23.19 Mil.
Total Assets was kr35.75 Mil.
Property, Plant and Equipment(Net PPE) was kr0.13 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.27 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr3.56 Mil.
Long-Term Debt & Capital Lease Obligation was kr4.15 Mil.
Net Income was -5.004 + -1.875 + -5.176 + -4.638 = kr-16.69 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was -3.869 + -1.085 + -5.349 + -5.71 = kr-16.01 Mil.
Total Receivables was kr1.13 Mil.
Revenue was 0.41 + 0.477 + 0.521 + 0.035 = kr1.44 Mil.
Gross Profit was 0.361 + 0.313 + 0.35 + -0.115 = kr0.91 Mil.
Total Current Assets was kr17.46 Mil.
Total Assets was kr27.26 Mil.
Property, Plant and Equipment(Net PPE) was kr0.68 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.29 Mil.
Selling, General, & Admin. Expense(SGA) was kr5.83 Mil.
Total Current Liabilities was kr3.01 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(0.623 / 6.83) / (1.132 / 1.443)
=0.091215 / 0.784477
=0.1163

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)
=(0.909 / 1.443) / (5.4 / 6.83)
=0.629938 / 0.79063
=0.7968

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 - (23.185 + 0.131) / 35.75) / (1 - (17.455 + 0.676) / 27.255)
=0.347804 / 0.334764
=1.039

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
=6.83 / 1.443
=4.7332

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))
=(0.288 / (0.288 + 0.676)) / (0.268 / (0.268 + 0.131))
=0.298755 / 0.671679
=0.4448

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)
=(0 / 6.83) / (5.826 / 1.443)
=0 / 4.037422
=0

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)
=((4.145 + 3.556) / 35.75) / ((0 + 3.014) / 27.255)
=0.215413 / 0.110585
=1.9479

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
=(-16.693 - 0 - -16.013) / 35.75
=-0.019021

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.

Mantex AB has a M-score of -0.35 signals that the company is likely to be a manipulator.


Mantex AB Beneish M-Score Related Terms

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


Mantex AB Business Description

Traded in Other Exchanges
Address
Torshamnsgatan 30 F, Kista, SWE, SE-164 40
Mantex AB develops and manufactures measurement system scanners which helps analyze biomaterials to the processing industry. Its products inlclude biofuel analyzer, flow scanner, and log scanner. The company also provides solutions for the board industry, pellets production, and various research projects.

Mantex AB Headlines

No Headlines