GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Kancelaria Prawna - Inkaso Wec SA (WAR:KPI) » Definitions » Beneish M-Score

Kancelaria Prawna - Inkaso Wec (WAR:KPI) Beneish M-Score : -2.05 (As of May. 15, 2024)


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

What is Kancelaria Prawna - Inkaso Wec 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 -2.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Kancelaria Prawna - Inkaso Wec's Beneish M-Score or its related term are showing as below:

WAR:KPI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -1.71   Max: 2.35
Current: -2.05

During the past 10 years, the highest Beneish M-Score of Kancelaria Prawna - Inkaso Wec was 2.35. The lowest was -2.78. And the median was -1.71.


Kancelaria Prawna - Inkaso Wec Beneish M-Score Historical Data

The historical data trend for Kancelaria Prawna - Inkaso Wec'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.

Kancelaria Prawna - Inkaso Wec Beneish M-Score Chart

Kancelaria Prawna - Inkaso Wec Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.93 -2.78 -2.74 -0.90 -2.05

Kancelaria Prawna - Inkaso Wec Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.90 -1.65 -2.17 -2.02 -2.05

Competitive Comparison of Kancelaria Prawna - Inkaso Wec's Beneish M-Score

For the Credit Services subindustry, Kancelaria Prawna - Inkaso Wec'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.


Kancelaria Prawna - Inkaso Wec's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Kancelaria Prawna - Inkaso Wec's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kancelaria Prawna - Inkaso Wec's Beneish M-Score falls into.



Kancelaria Prawna - Inkaso Wec 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 Kancelaria Prawna - Inkaso Wec 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 * 1.488+0.528 * 1.2537+0.404 * 0.4233+0.892 * 1.0464+0.115 * 0.8501
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6907+4.679 * -0.001643-0.327 * 0.963
=-2.05

* 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 zł18.49 Mil.
Revenue was 3.223 + 2.921 + 3.358 + 3.997 = zł13.50 Mil.
Gross Profit was 1.59 + 1.29 + 1.821 + 2.301 = zł7.00 Mil.
Total Current Assets was zł18.70 Mil.
Total Assets was zł25.57 Mil.
Property, Plant and Equipment(Net PPE) was zł2.13 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.23 Mil.
Selling, General, & Admin. Expense(SGA) was zł1.48 Mil.
Total Current Liabilities was zł13.19 Mil.
Long-Term Debt & Capital Lease Obligation was zł3.96 Mil.
Net Income was 0.041 + 0.3 + 0.506 + 0.423 = zł1.27 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was 0.032 + -0.612 + 1.071 + 0.821 = zł1.31 Mil.
Total Receivables was zł11.88 Mil.
Revenue was 4.357 + 3.388 + 2.998 + 2.157 = zł12.90 Mil.
Gross Profit was 2.828 + 2.214 + 2.003 + 1.344 = zł8.39 Mil.
Total Current Assets was zł13.04 Mil.
Total Assets was zł27.30 Mil.
Property, Plant and Equipment(Net PPE) was zł2.30 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.21 Mil.
Selling, General, & Admin. Expense(SGA) was zł2.05 Mil.
Total Current Liabilities was zł15.15 Mil.
Long-Term Debt & Capital Lease Obligation was zł3.86 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)
=(18.49 / 13.499) / (11.875 / 12.9)
=1.369731 / 0.920543
=1.488

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)
=(8.389 / 12.9) / (7.002 / 13.499)
=0.65031 / 0.518705
=1.2537

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 - (18.698 + 2.13) / 25.568) / (1 - (13.044 + 2.299) / 27.297)
=0.185388 / 0.437924
=0.4233

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
=13.499 / 12.9
=1.0464

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))
=(0.205 / (0.205 + 2.299)) / (0.227 / (0.227 + 2.13))
=0.081869 / 0.096309
=0.8501

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)
=(1.478 / 13.499) / (2.045 / 12.9)
=0.10949 / 0.158527
=0.6907

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)
=((3.956 + 13.187) / 25.568) / ((3.858 + 15.148) / 27.297)
=0.670487 / 0.696267
=0.963

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
=(1.27 - 0 - 1.312) / 25.568
=-0.001643

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.

Kancelaria Prawna - Inkaso Wec has a M-score of -2.05 suggests that the company is unlikely to be a manipulator.


Kancelaria Prawna - Inkaso Wec Beneish M-Score Related Terms

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


Kancelaria Prawna - Inkaso Wec (WAR:KPI) Business Description

Traded in Other Exchanges
N/A
Address
Piotrkowska 270, Lodz, POL, 90-361
Kancelaria Prawna - Inkaso Wec SA is engaged in recovering unpaid dues. The company's services include Debt Collection, Mass Recovery, Purchase of Receivables, Exchange of Receivables, Redemption, Prevention, Compensation, Microfactoring, Law Firm and Training Services.

Kancelaria Prawna - Inkaso Wec (WAR:KPI) Headlines

No Headlines