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

Sds Optic (WAR:SDS) Beneish M-Score : 0.00 (As of Mar. 30, 2025)


View and export this data going back to 2022. Start your Free Trial

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

During the past 6 years, the highest Beneish M-Score of Sds Optic was 349.83. The lowest was 349.83. And the median was 349.83.


Sds Optic Beneish M-Score Historical Data

The historical data trend for Sds Optic'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.

Sds Optic Beneish M-Score Chart

Sds Optic Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - 349.83 - -

Sds Optic Quarterly Data
Dec19 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 - - - - -

Competitive Comparison of Sds Optic's Beneish M-Score

For the Medical Devices subindustry, Sds Optic'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.


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

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

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


;
;

Sds Optic 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 Sds Optic 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was zł0.53 Mil.
Revenue was 0 + 0 + 0 + 0 = zł0.00 Mil.
Gross Profit was -0.099 + -0.142 + -0.213 + -0.122 = zł-0.58 Mil.
Total Current Assets was zł6.31 Mil.
Total Assets was zł8.89 Mil.
Property, Plant and Equipment(Net PPE) was zł2.51 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.69 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.70 Mil.
Total Current Liabilities was zł0.67 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was -2.518 + -2.109 + -2.636 + -2.489 = zł-9.75 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -1.917 + -1.839 + -2.201 + -2.711 = zł-8.67 Mil.
Total Receivables was zł3.28 Mil.
Revenue was -0.005 + 0.001 + 0.001 + 0.002 = zł-0.00 Mil.
Gross Profit was -0.538 + -0.467 + -0.204 + -0.086 = zł-1.30 Mil.
Total Current Assets was zł4.89 Mil.
Total Assets was zł7.95 Mil.
Property, Plant and Equipment(Net PPE) was zł3.00 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.58 Mil.
Selling, General, & Admin. Expense(SGA) was zł3.19 Mil.
Total Current Liabilities was zł1.18 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 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)
=(0.529 / 0) / (3.277 / -0.001)
= /
=

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)
=(-1.295 / -0.001) / (-0.576 / 0)
= /
=

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 - (6.305 + 2.511) / 8.89) / (1 - (4.889 + 2.995) / 7.947)
=0.008324 / 0.007928
=

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 / -0.001
=

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))
=(0.583 / (0.583 + 2.995)) / (0.685 / (0.685 + 2.511))
=0.16294 / 0.21433
=

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)
=(0.698 / 0) / (3.186 / -0.001)
= /
=

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 + 0.669) / 8.89) / ((0 + 1.182) / 7.947)
=0.075253 / 0.148735
=

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
=(-9.752 - 0 - -8.668) / 8.89
=-0.121935

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.


Sds Optic Beneish M-Score Related Terms

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


Sds Optic Business Description

Traded in Other Exchanges
N/A
Address
ul. Gleboka 39, Centrum Ecotech-Complex, Block A, Lublin, POL, 20-612
Sds Optic SA is engaged in developing and creating solutions on the borderline of biochemistry, engineering and fiber optic technologies, used in cancer diagnosis and treatment. The company has designed an Opto-biological methodology that allows for instant cellular processes studies including in-vivo cancer diagnosis with single-cell resolution. The company is also focused on manufacturing Optoelectronics.

Sds Optic Headlines

From GuruFocus

Gunderson Capital Management Inc. Buys 4, Sells 1 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 07-22-2022

PIERSHALE FINANCIAL GROUP, INC. Buys 3, Sells 2 in 4th Quarter

By GuruFocus Research GuruFocus Editor 01-13-2023