GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » NX Filtration NV (STU:9KJ) » Definitions » Beneish M-Score

NX Filtration NV (STU:9KJ) Beneish M-Score : -2.48 (As of Apr. 06, 2025)


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

What is NX Filtration NV 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:9KJ' s Beneish M-Score Range Over the Past 10 Years
Min: -3.87   Med: -2.44   Max: 1.19
Current: -2.48

During the past 8 years, the highest Beneish M-Score of NX Filtration NV was 1.19. The lowest was -3.87. And the median was -2.44.


NX Filtration NV Beneish M-Score Historical Data

The historical data trend for NX Filtration NV'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.

NX Filtration NV Beneish M-Score Chart

NX Filtration NV Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial -2.39 1.19 -0.29 -3.87 -2.48

NX Filtration NV Semi-Annual Data
Dec17 Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 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 -0.29 - -3.87 - -2.48

Competitive Comparison of NX Filtration NV's Beneish M-Score

For the Pollution & Treatment Controls subindustry, NX Filtration NV'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.


NX Filtration NV's Beneish M-Score Distribution in the Industrial Products Industry

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

* The bar in red indicates where NX Filtration NV's Beneish M-Score falls into.


;
;

NX Filtration NV 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 NX Filtration NV 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 * 0.6584+0.528 * 1.4107+0.404 * 1.2276+0.892 * 1.3933+0.115 * 0.8355
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.031+4.679 * -0.012405-0.327 * 1.8161
=-2.48

* 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 €4.65 Mil.
Revenue was €10.09 Mil.
Gross Profit was €7.88 Mil.
Total Current Assets was €77.01 Mil.
Total Assets was €156.31 Mil.
Property, Plant and Equipment(Net PPE) was €75.55 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.73 Mil.
Selling, General, & Admin. Expense(SGA) was €5.15 Mil.
Total Current Liabilities was €9.28 Mil.
Long-Term Debt & Capital Lease Obligation was €25.33 Mil.
Net Income was €-23.09 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-21.15 Mil.
Total Receivables was €5.07 Mil.
Revenue was €7.24 Mil.
Gross Profit was €7.98 Mil.
Total Current Assets was €74.05 Mil.
Total Assets was €136.04 Mil.
Property, Plant and Equipment(Net PPE) was €59.34 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.35 Mil.
Selling, General, & Admin. Expense(SGA) was €3.59 Mil.
Total Current Liabilities was €15.64 Mil.
Long-Term Debt & Capital Lease Obligation was €0.95 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)
=(4.649 / 10.085) / (5.068 / 7.238)
=0.460982 / 0.700193
=0.6584

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)
=(7.981 / 7.238) / (7.883 / 10.085)
=1.102653 / 0.781656
=1.4107

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 - (77.01 + 75.553) / 156.305) / (1 - (74.048 + 59.338) / 136.039)
=0.02394 / 0.019502
=1.2276

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
=10.085 / 7.238
=1.3933

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))
=(4.35 / (4.35 + 59.338)) / (6.726 / (6.726 + 75.553))
=0.068302 / 0.081746
=0.8355

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)
=(5.153 / 10.085) / (3.587 / 7.238)
=0.510957 / 0.495579
=1.031

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)
=((25.328 + 9.283) / 156.305) / ((0.951 + 15.636) / 136.039)
=0.221432 / 0.121928
=1.8161

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
=(-23.089 - 0 - -21.15) / 156.305
=-0.012405

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.

NX Filtration NV has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


NX Filtration NV Beneish M-Score Related Terms

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


NX Filtration NV Business Description

Traded in Other Exchanges
Address
Haaksbergerstraat 95, Hengelo, OV, NLD, 7554 PN
NX Filtration NV is a provider of direct nanofiltration membrane technology for producing pure and affordable water to improve quality of life. . NX Filtration sells its filtration membranes in the form of modules in its two business lines: Clean Municipal Water and Sustainable Industrial Water Geographically, it derives a majority of revenue from Europe (excluding the Netherlands) and also has a presence in North America; Asia, and Rest of World.

NX Filtration NV Headlines

No Headlines