GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Andes Technology Corp (TPE:6533) » Definitions » Beneish M-Score

Andes Technology (TPE:6533) Beneish M-Score : -2.30 (As of Mar. 27, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Andes Technology 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6533' s Beneish M-Score Range Over the Past 10 Years
Min: -2.67   Med: -2.3   Max: 6.59
Current: -2.3

During the past 12 years, the highest Beneish M-Score of Andes Technology was 6.59. The lowest was -2.67. And the median was -2.30.


Andes Technology Beneish M-Score Historical Data

The historical data trend for Andes Technology'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.

Andes Technology Beneish M-Score Chart

Andes Technology Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.40 -2.50 -2.62 -1.56 -2.30

Andes Technology Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.56 -1.90 -2.04 -1.85 -2.30

Competitive Comparison of Andes Technology's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Andes Technology'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.


Andes Technology's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Andes Technology's Beneish M-Score distribution charts can be found below:

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


;
;

Andes Technology 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 Andes Technology 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 * 0.9728+0.528 * 0.9997+0.404 * 1.5252+0.892 * 1.306+0.115 * 0.8349
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8249+4.679 * -0.069848-0.327 * 0.8872
=-2.30

* 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 NT$603 Mil.
Revenue was 461.308 + 428.629 + 278.432 + 213.138 = NT$1,382 Mil.
Gross Profit was 461.076 + 428.368 + 278.606 + 212.812 = NT$1,381 Mil.
Total Current Assets was NT$2,767 Mil.
Total Assets was NT$5,301 Mil.
Property, Plant and Equipment(Net PPE) was NT$217 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$469 Mil.
Selling, General, & Admin. Expense(SGA) was NT$571 Mil.
Total Current Liabilities was NT$365 Mil.
Long-Term Debt & Capital Lease Obligation was NT$59 Mil.
Net Income was 132.348 + -1.794 + -77.848 + -50.812 = NT$2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 225.008 + 11.093 + 19.799 + 116.271 = NT$372 Mil.
Total Receivables was NT$474 Mil.
Revenue was 405.987 + 247.577 + 179.158 + 225.096 = NT$1,058 Mil.
Gross Profit was 406.755 + 247.183 + 178.118 + 224.939 = NT$1,057 Mil.
Total Current Assets was NT$3,602 Mil.
Total Assets was NT$5,336 Mil.
Property, Plant and Equipment(Net PPE) was NT$205 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$272 Mil.
Selling, General, & Admin. Expense(SGA) was NT$530 Mil.
Total Current Liabilities was NT$399 Mil.
Long-Term Debt & Capital Lease Obligation was NT$82 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)
=(602.555 / 1381.507) / (474.294 / 1057.818)
=0.436158 / 0.44837
=0.9728

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)
=(1056.995 / 1057.818) / (1380.862 / 1381.507)
=0.999222 / 0.999533
=0.9997

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 - (2766.652 + 216.768) / 5301.188) / (1 - (3601.518 + 204.814) / 5335.98)
=0.437217 / 0.286667
=1.5252

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
=1381.507 / 1057.818
=1.306

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))
=(272.4 / (272.4 + 204.814)) / (468.603 / (468.603 + 216.768))
=0.570813 / 0.683722
=0.8349

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)
=(570.909 / 1381.507) / (529.904 / 1057.818)
=0.413251 / 0.500941
=0.8249

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)
=((58.569 + 364.938) / 5301.188) / ((81.947 + 398.535) / 5335.98)
=0.079889 / 0.090046
=0.8872

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
=(1.894 - 0 - 372.171) / 5301.188
=-0.069848

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.

Andes Technology has a M-score of -2.30 suggests that the company is unlikely to be a manipulator.


Andes Technology Beneish M-Score Related Terms

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


Andes Technology Business Description

Traded in Other Exchanges
N/A
Address
No. 1, Li-Hsin First Road, A1-4, 3rd Floor, Hsinchu Science Park, Hsinchu, TWN, 300
Andes Technology Corp is engaged in research and development, designing, manufacturing, and marketing of embedded processor intellectual property (IP), related hardware/software developing platform, and toolchains. The company solutions include AndeStar Architecture, AndesCore Processors, Andes Custom Extension, AndeShape Platforms, and others. It generates a vast majority of its revenues from the Licensing of CPU IP, followed by Royalty revenues, Custom Computing Service, and Maintenance services.

Andes Technology Headlines

No Headlines