GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Railway Metrics and Dynamics Sweden AB (XSAT:RMDX) » Definitions » Beneish M-Score

Railway Metrics and Dynamics Sweden AB (XSAT:RMDX) Beneish M-Score : 56.85 (As of Jun. 17, 2024)


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

What is Railway Metrics and Dynamics Sweden AB 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.

Warning Sign:

Beneish M-Score 56.85 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Railway Metrics and Dynamics Sweden AB's Beneish M-Score or its related term are showing as below:

XSAT:RMDX' s Beneish M-Score Range Over the Past 10 Years
Min: 56.85   Med: 56.85   Max: 56.85
Current: 56.85

During the past 5 years, the highest Beneish M-Score of Railway Metrics and Dynamics Sweden AB was 56.85. The lowest was 56.85. And the median was 56.85.


Railway Metrics and Dynamics Sweden AB Beneish M-Score Historical Data

The historical data trend for Railway Metrics and Dynamics Sweden AB'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.

Railway Metrics and Dynamics Sweden AB Beneish M-Score Chart

Railway Metrics and Dynamics Sweden AB Annual Data
Trend Jun19 Jun20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - 56.85

Railway Metrics and Dynamics Sweden AB Quarterly Data
Jun19 Jun20 Sep21 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 Premium Member Only Premium Member Only Premium Member Only - - - 56.85 -

Competitive Comparison of Railway Metrics and Dynamics Sweden AB's Beneish M-Score

For the Railroads subindustry, Railway Metrics and Dynamics Sweden AB'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.


Railway Metrics and Dynamics Sweden AB's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Railway Metrics and Dynamics Sweden AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Railway Metrics and Dynamics Sweden AB's Beneish M-Score falls into.



Railway Metrics and Dynamics Sweden AB 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 Railway Metrics and Dynamics Sweden AB 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 * 0.0365+0.528 * 25.9253+0.404 * 1.1922+0.892 * 54.1228+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.04412-0.327 * 1.6183
=56.85

* 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 kr1.23 Mil.
Revenue was kr6.17 Mil.
Gross Profit was kr11.29 Mil.
Total Current Assets was kr2.70 Mil.
Total Assets was kr30.21 Mil.
Property, Plant and Equipment(Net PPE) was kr0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.00 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr12.51 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 Mil.
Net Income was kr-1.33 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr0.00 Mil.
Total Receivables was kr0.62 Mil.
Revenue was kr0.11 Mil.
Gross Profit was kr5.41 Mil.
Total Current Assets was kr5.48 Mil.
Total Assets was kr23.21 Mil.
Property, Plant and Equipment(Net PPE) was kr0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.00 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr5.94 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(1.228 / 6.17) / (0.621 / 0.114)
=0.199028 / 5.447368
=0.0365

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)
=(5.408 / 0.114) / (11.29 / 6.17)
=47.438596 / 1.829822
=25.9253

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 - (2.697 + 0) / 30.213) / (1 - (5.48 + 0) / 23.213)
=0.910734 / 0.763925
=1.1922

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
=6.17 / 0.114
=54.1228

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 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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 / 6.17) / (0 / 0.114)
=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 + 12.509) / 30.213) / ((0 + 5.939) / 23.213)
=0.414027 / 0.255848
=1.6183

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
=(-1.333 - 0 - 0) / 30.213
=-0.04412

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.

Railway Metrics and Dynamics Sweden AB has a M-score of 56.85 signals that the company is likely to be a manipulator.


Railway Metrics and Dynamics Sweden AB Beneish M-Score Related Terms

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


Railway Metrics and Dynamics Sweden AB (XSAT:RMDX) Business Description

Comparable Companies
Traded in Other Exchanges
Address
Box 7357, Stockholm, SWE, 103 90
Railway Metrics and Dynamics Sweden AB is a swedish company that develops real-time sensors for monitoring and analysis of locomotives, wagons, and railway infrastructure. The firm develops and sells a platform for real-time analysis and monitoring of both rolling stock and infrastructure. Its solution makes up the hub for data collection and analysis. Its technology enables monitoring the status of the fleet.; diagnostics and predictions to plan maintenance and maximize the vehicle's run time; monitoring heavy maintenance.

Railway Metrics and Dynamics Sweden AB (XSAT:RMDX) Headlines

No Headlines