GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Teteks AD (XMAE:TETE) » Definitions » Beneish M-Score

Teteks AD (XMAE:TETE) Beneish M-Score : 0.00 (As of Apr. 16, 2025)


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

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

During the past 13 years, the highest Beneish M-Score of Teteks AD was -0.98. The lowest was -6.26. And the median was -2.10.


Teteks AD Beneish M-Score Historical Data

The historical data trend for Teteks AD'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.

Teteks AD Beneish M-Score Chart

Teteks AD 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 -2.30 -0.98 -6.26 -3.24 -

Teteks AD 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 -3.24 - - - -

Competitive Comparison of Teteks AD's Beneish M-Score

For the Apparel Manufacturing subindustry, Teteks AD'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.


Teteks AD's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Teteks AD's Beneish M-Score distribution charts can be found below:

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


;
;

Teteks AD 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 Teteks AD 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 MKD8.75 Mil.
Revenue was MKD75.97 Mil.
Gross Profit was MKD-9.14 Mil.
Total Current Assets was MKD340.01 Mil.
Total Assets was MKD1,653.18 Mil.
Property, Plant and Equipment(Net PPE) was MKD127.87 Mil.
Depreciation, Depletion and Amortization(DDA) was MKD3.39 Mil.
Selling, General, & Admin. Expense(SGA) was MKD0.00 Mil.
Total Current Liabilities was MKD52.08 Mil.
Long-Term Debt & Capital Lease Obligation was MKD0.00 Mil.
Net Income was MKD69.25 Mil.
Gross Profit was MKD0.00 Mil.
Cash Flow from Operations was MKD41.41 Mil.
Total Receivables was MKD0.00 Mil.
Revenue was MKD102.38 Mil.
Gross Profit was MKD-158.70 Mil.
Total Current Assets was MKD0.00 Mil.
Total Assets was MKD0.00 Mil.
Property, Plant and Equipment(Net PPE) was MKD0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was MKD3.52 Mil.
Selling, General, & Admin. Expense(SGA) was MKD0.00 Mil.
Total Current Liabilities was MKD0.00 Mil.
Long-Term Debt & Capital Lease Obligation was MKD0.00 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)
=(8.749 / 75.965) / (0 / 102.381)
=0.115171 / 0
=

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)
=(-158.695 / 102.381) / (-9.143 / 75.965)
=-1.550043 / -0.120358
=

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 - (340.014 + 127.874) / 1653.181) / (1 - (0 + 0) / 0)
=0.716977 /
=

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
=75.965 / 102.381
=

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))
=(3.521 / (3.521 + 0)) / (3.385 / (3.385 + 127.874))
=1 / 0.025789
=

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 / 75.965) / (0 / 102.381)
=0 / 0
=

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 + 52.081) / 1653.181) / ((0 + 0) / 0)
=0.031504 /
=

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
=(69.254 - 0 - 41.411) / 1653.181
=0.016842

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.


Teteks AD Beneish M-Score Related Terms

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


Teteks AD Business Description

Traded in Other Exchanges
N/A
Address
B. Miladinovi No.1, Tetovo, MKD
Teteks AD is a producer of textiles and clothing. Its business activities include activating fabrics for the production of fabrics and blankets, as well as production of ready-made garments in apparel and knitwear. Its product offerings include confection, knitwear, fabrics, blankets, yarn and wolves. TETEKS production is intended mainly for export to the United States and European countries such as Germany, Greece, Italy, Denmark, Russia, Bulgaria, among others.

Teteks AD Headlines

No Headlines