GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Inventionmed SA (WAR:INM) » Definitions » Beneish M-Score

Inventionmed (WAR:INM) Beneish M-Score : 0.00 (As of Apr. 10, 2025)


View and export this data going back to 2013. Start your Free Trial

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

During the past 12 years, the highest Beneish M-Score of Inventionmed was 156.16. The lowest was -9.72. And the median was 22.48.


Inventionmed Beneish M-Score Historical Data

The historical data trend for Inventionmed'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.

Inventionmed Beneish M-Score Chart

Inventionmed 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 156.16 -9.72 48.21 - -

Inventionmed 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 - - - - -

Competitive Comparison of Inventionmed's Beneish M-Score

For the Medical Devices subindustry, Inventionmed'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.


Inventionmed's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Inventionmed's Beneish M-Score distribution charts can be found below:

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


;
;

Inventionmed 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 Inventionmed 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 * 0.0003+0.528 * -28.3673+0.404 * 1.1186+0.892 * 278+0.115 * 1.2502
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.123249-0.327 * 3.3159
=226.92

* 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 zł0.27 Mil.
Revenue was zł0.28 Mil.
Gross Profit was zł0.10 Mil.
Total Current Assets was zł0.31 Mil.
Total Assets was zł38.13 Mil.
Property, Plant and Equipment(Net PPE) was zł27.65 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.85 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł14.72 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was zł-4.00 Mil.
Gross Profit was zł0.00 Mil.
Cash Flow from Operations was zł0.70 Mil.
Total Receivables was zł3.56 Mil.
Revenue was zł0.00 Mil.
Gross Profit was zł-0.01 Mil.
Total Current Assets was zł4.26 Mil.
Total Assets was zł42.92 Mil.
Property, Plant and Equipment(Net PPE) was zł28.43 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.10 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł2.67 Mil.
Long-Term Debt & Capital Lease Obligation was zł2.32 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)
=(0.268 / 0.278) / (3.557 / 0.001)
=0.964029 / 3557
=0.0003

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)
=(-0.01 / 0.001) / (0.098 / 0.278)
=-10 / 0.352518
=-28.3673

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 - (0.311 + 27.645) / 38.126) / (1 - (4.255 + 28.429) / 42.919)
=0.266747 / 0.238472
=1.1186

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
=0.278 / 0.001
=278

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))
=(1.1 / (1.1 + 28.429)) / (0.849 / (0.849 + 27.645))
=0.037252 / 0.029796
=1.2502

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 / 0.278) / (0 / 0.001)
=0 / 0
=1

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)
=((0 + 14.716) / 38.126) / ((2.324 + 2.672) / 42.919)
=0.385983 / 0.116405
=3.3159

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
=(-4.003 - 0 - 0.696) / 38.126
=-0.123249

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.

Inventionmed has a M-score of 226.92 signals that the company is likely to be a manipulator.


Inventionmed Beneish M-Score Related Terms

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


Inventionmed Business Description

Traded in Other Exchanges
N/A
Address
ul. Bydgoskich, Przemyslowcow 6, Bydgoszcz, POL, 85-862
Inventionmed SA focuses on the development of medical simulators based on VR technology for use in education in esthetic and clinical dermatology. The firm's flagship project consists of TutorDerm, a simulator and an application that allow performing the activities necessary to treat specific dermatological conditions.