GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Diagnostics & Research » Todos Medical Ltd (OTCPK:TOMDF) » Definitions » Beneish M-Score

Todos Medical (Todos Medical) Beneish M-Score : 0.00 (As of May. 20, 2024)


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

What is Todos Medical 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 Todos Medical's Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of Todos Medical was 0.00. The lowest was 0.00. And the median was 0.00.


Todos Medical Beneish M-Score Historical Data

The historical data trend for Todos Medical'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.

Todos Medical Beneish M-Score Chart

Todos Medical Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial - - - - -6.98

Todos Medical Quarterly Data
Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
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 - -6.98 -1.57 -12.35 -12.17

Competitive Comparison of Todos Medical's Beneish M-Score

For the Diagnostics & Research subindustry, Todos Medical'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.


Todos Medical's Beneish M-Score Distribution in the Medical Diagnostics & Research Industry

For the Medical Diagnostics & Research industry and Healthcare sector, Todos Medical's Beneish M-Score distribution charts can be found below:

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



Todos Medical 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 Todos Medical 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 * 0.3509+0.528 * 0.7304+0.404 * 1.1856+0.892 * 0.9216+0.115 * 0.57
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4775+4.679 * -1.818655-0.327 * 1.9636
=-12.17

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was $0.67 Mil.
Revenue was 1.914 + 2.179 + 2.199 + 4.457 = $10.75 Mil.
Gross Profit was 0.64 + 1.155 + 0.882 + 1.801 = $4.48 Mil.
Total Current Assets was $2.59 Mil.
Total Assets was $14.23 Mil.
Property, Plant and Equipment(Net PPE) was $1.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.79 Mil.
Selling, General, & Admin. Expense(SGA) was $12.12 Mil.
Total Current Liabilities was $14.21 Mil.
Long-Term Debt & Capital Lease Obligation was $30.02 Mil.
Net Income was -5.63 + -6.783 + -7.588 + -18.767 = $-38.77 Mil.
Non Operating Income was -0.351 + -0.87 + -0.933 + -6.943 = $-9.10 Mil.
Cash Flow from Operations was 0.651 + -1.26 + -1.263 + -1.925 = $-3.80 Mil.
Total Receivables was $2.07 Mil.
Revenue was 1.01 + 1.732 + 5.031 + 3.891 = $11.66 Mil.
Gross Profit was -0.033 + 0.819 + 1.796 + 0.967 = $3.55 Mil.
Total Current Assets was $4.27 Mil.
Total Assets was $17.16 Mil.
Property, Plant and Equipment(Net PPE) was $2.77 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.61 Mil.
Selling, General, & Admin. Expense(SGA) was $8.90 Mil.
Total Current Liabilities was $8.19 Mil.
Long-Term Debt & Capital Lease Obligation was $18.98 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)
=(0.67 / 10.749) / (2.072 / 11.664)
=0.062331 / 0.177641
=0.3509

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)
=(3.549 / 11.664) / (4.478 / 10.749)
=0.30427 / 0.416597
=0.7304

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 - (2.587 + 1.696) / 14.227) / (1 - (4.271 + 2.773) / 17.161)
=0.698953 / 0.589534
=1.1856

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
=10.749 / 11.664
=0.9216

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))
=(0.614 / (0.614 + 2.773)) / (0.791 / (0.791 + 1.696))
=0.181281 / 0.318054
=0.57

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)
=(12.117 / 10.749) / (8.899 / 11.664)
=1.127268 / 0.762946
=1.4775

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)
=((30.015 + 14.211) / 14.227) / ((18.976 + 8.192) / 17.161)
=3.108596 / 1.583125
=1.9636

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
=(-38.768 - -9.097 - -3.797) / 14.227
=-1.818655

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.

Todos Medical has a M-score of -12.17 suggests that the company is unlikely to be a manipulator.


Todos Medical Beneish M-Score Related Terms

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


Todos Medical (Todos Medical) Business Description

Traded in Other Exchanges
N/A
Address
121 Derech Menachem Begin, 30th Floor, Tel Aviv, ISR, 6701203
Todos Medical Ltd is an in vitro diagnostics company. Its operating segments are Breast Cancer Test, Alzheimer's, and COVID-19 testing. The company generates all of its revenue from the United States.
Executives
Gerald Commissiong director, officer: CEO and Director 675 ALMANOR AVENUE, SUNNYVALE CA 94085
Strategic Investment Holdings, Llc 10 percent owner 875 CARRETERA 693, SUITE 201, DORADO PR 00646