GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Vrfabric S A (WAR:VFA) » Definitions » Beneish M-Score

Vrfabric S A (WAR:VFA) Beneish M-Score : 0.00 (As of May. 26, 2024)


View and export this data going back to 2023. Start your Free Trial

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

During the past 3 years, the highest Beneish M-Score of Vrfabric S A was 1.52. The lowest was 1.52. And the median was 1.52.


Vrfabric S A Beneish M-Score Historical Data

The historical data trend for Vrfabric S A'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.

Vrfabric S A Beneish M-Score Chart

Vrfabric S A Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - 1.52

Vrfabric S A Quarterly Data
Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - 1.52 -

Competitive Comparison of Vrfabric S A's Beneish M-Score

For the Electronic Gaming & Multimedia subindustry, Vrfabric S A'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.


Vrfabric S A's Beneish M-Score Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Vrfabric S A's Beneish M-Score distribution charts can be found below:

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



Vrfabric S A 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 Vrfabric S A 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was zł5.28 Mil.
Revenue was 1.057 + 0.985 + 1.095 + 4.116 = zł7.25 Mil.
Gross Profit was 1.057 + 0.985 + 1.095 + 4.116 = zł7.25 Mil.
Total Current Assets was zł7.93 Mil.
Total Assets was zł10.97 Mil.
Property, Plant and Equipment(Net PPE) was zł0.02 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.82 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.02 Mil.
Total Current Liabilities was zł3.11 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was 0.842 + -4.469 + 0.991 + 3.651 = zł1.02 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was 0.936 + -0.196 + -0.264 + -0.053 = zł0.42 Mil.
Total Receivables was zł0.24 Mil.
Revenue was 0.333 + 0.194 + 0.059 + 0.112 = zł0.70 Mil.
Gross Profit was 0.332 + 0.194 + 0.058 + 0.112 = zł0.70 Mil.
Total Current Assets was zł4.13 Mil.
Total Assets was zł6.87 Mil.
Property, Plant and Equipment(Net PPE) was zł0.03 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.16 Mil.
Selling, General, & Admin. Expense(SGA) was zł-0.07 Mil.
Total Current Liabilities was zł0.00 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)
=(5.283 / 7.253) / (0.244 / 0.698)
=0.728388 / 0.34957
=

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)
=(0.696 / 0.698) / (7.253 / 7.253)
=0.997135 / 1
=

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 - (7.931 + 0.016) / 10.973) / (1 - (4.128 + 0.027) / 6.87)
=0.275768 / 0.395197
=

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
=7.253 / 0.698
=

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))
=(0.162 / (0.162 + 0.027)) / (0.823 / (0.823 + 0.016))
=0.857143 / 0.98093
=

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)
=(0.017 / 7.253) / (-0.07 / 0.698)
=0.002344 / -0.100287
=

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 + 3.114) / 10.973) / ((0 + 0) / 6.87)
=0.283787 / 0
=

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
=(1.015 - 0 - 0.423) / 10.973
=0.053951

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.


Vrfabric S A Beneish M-Score Related Terms

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


Vrfabric S A (WAR:VFA) Business Description

Traded in Other Exchanges
N/A
Address
Krolowej Marysienki 5B, Warsaw, POL, 02-954
Vrfabric S A is involved into port games and simulators from the portfolio of SimFabric SA and external studios to VR goggles.

Vrfabric S A (WAR:VFA) Headlines

No Headlines