GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Matador Secondary Private Equity AG (STU:SQL) » Definitions » Beneish M-Score

Matador Secondary Private Equity AG (STU:SQL) Beneish M-Score : 0.00 (As of Jun. 15, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Matador Secondary Private Equity AG 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 Matador Secondary Private Equity AG's Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of Matador Secondary Private Equity AG was 0.00. The lowest was 0.00. And the median was 0.00.


Matador Secondary Private Equity AG Beneish M-Score Historical Data

The historical data trend for Matador Secondary Private Equity AG'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.

Matador Secondary Private Equity AG Beneish M-Score Chart

Matador Secondary Private Equity AG Annual Data
Trend Jun16 Jun17 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -0.85 - -

Matador Secondary Private Equity AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 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 -0.85 - - - -

Competitive Comparison of Matador Secondary Private Equity AG's Beneish M-Score

For the Asset Management subindustry, Matador Secondary Private Equity AG'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.


Matador Secondary Private Equity AG's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Matador Secondary Private Equity AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Matador Secondary Private Equity AG's Beneish M-Score falls into.


;
;

Matador Secondary Private Equity AG 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 Matador Secondary Private Equity AG 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 €7.48 Mil.
Revenue was €0.09 Mil.
Gross Profit was €0.09 Mil.
Total Current Assets was €11.02 Mil.
Total Assets was €91.84 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.54 Mil.
Selling, General, & Admin. Expense(SGA) was €0.34 Mil.
Total Current Liabilities was €3.47 Mil.
Long-Term Debt & Capital Lease Obligation was €29.54 Mil.
Net Income was €-3.05 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €3.81 Mil.
Total Receivables was €9.07 Mil.
Revenue was €-0.05 Mil.
Gross Profit was €-0.05 Mil.
Total Current Assets was €13.08 Mil.
Total Assets was €87.74 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €-9.54 Mil.
Selling, General, & Admin. Expense(SGA) was €0.34 Mil.
Total Current Liabilities was €4.37 Mil.
Long-Term Debt & Capital Lease Obligation was €25.06 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)
=(7.476 / 0.094) / (9.074 / -0.053)
=79.531915 /
=

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)
=(-0.053 / -0.053) / (0.094 / 0.094)
= / 1
=

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 - (11.015 + 0) / 91.84) / (1 - (13.08 + 0) / 87.736)
=0.880063 / 0.850916
=

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
=0.094 / -0.053
=

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))
=(-9.542 / (-9.542 + 0)) / (0.543 / (0.543 + 0))
=1 / 1
=

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)
=(0.341 / 0.094) / (0.337 / -0.053)
=3.62766 /
=

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)
=((29.543 + 3.465) / 91.84) / ((25.062 + 4.372) / 87.736)
=0.359408 / 0.335484
=

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
=(-3.046 - 0 - 3.81) / 91.84
=-0.074652

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.


Matador Secondary Private Equity AG Beneish M-Score Related Terms

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


Matador Secondary Private Equity AG Business Description

Traded in Other Exchanges
N/A
Address
Grundacher 5, Sarnen, CHE, CH-6060
Matador Secondary Private Equity AG provides consulting services for the alternative investments sector. It supports and consults in the development and expansion of the investment portfolio; and placement of investment offerings. The company offers mergers and acquisition advisory services, investor relations, and research services.

Matador Secondary Private Equity AG Headlines

No Headlines