GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Fire & Gas Detection Technologies Ltd (XTAE:FGAS) » Definitions » Beneish M-Score

Fire & Gas Detection Technologies (XTAE:FGAS) Beneish M-Score : -2.12 (As of Dec. 13, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Fire & Gas Detection Technologies 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 -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Fire & Gas Detection Technologies's Beneish M-Score or its related term are showing as below:

XTAE:FGAS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.12   Med: -0.99   Max: 17.17
Current: -2.12

During the past 6 years, the highest Beneish M-Score of Fire & Gas Detection Technologies was 17.17. The lowest was -2.12. And the median was -0.99.


Fire & Gas Detection Technologies Beneish M-Score Historical Data

The historical data trend for Fire & Gas Detection Technologies'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.

Fire & Gas Detection Technologies Beneish M-Score Chart

Fire & Gas Detection Technologies Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - 17.18 -1.51 -0.46 -2.12

Fire & Gas Detection Technologies Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - -0.46 - -2.12 -

Competitive Comparison of Fire & Gas Detection Technologies's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Fire & Gas Detection Technologies'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.


Fire & Gas Detection Technologies's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Fire & Gas Detection Technologies's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Fire & Gas Detection Technologies's Beneish M-Score falls into.



Fire & Gas Detection Technologies 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 Fire & Gas Detection Technologies 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 * 0.9593+0.528 * 0.6728+0.404 * 0.6792+0.892 * 1.5961+0.115 * 0.7561
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7877+4.679 * 0.012771-0.327 * 0.6922
=-2.12

* 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 ₪5.79 Mil.
Revenue was ₪32.28 Mil.
Gross Profit was ₪14.24 Mil.
Total Current Assets was ₪57.93 Mil.
Total Assets was ₪64.83 Mil.
Property, Plant and Equipment(Net PPE) was ₪2.52 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪1.92 Mil.
Selling, General, & Admin. Expense(SGA) was ₪7.98 Mil.
Total Current Liabilities was ₪12.85 Mil.
Long-Term Debt & Capital Lease Obligation was ₪16.47 Mil.
Net Income was ₪-5.87 Mil.
Gross Profit was ₪0.00 Mil.
Cash Flow from Operations was ₪-6.70 Mil.
Total Receivables was ₪3.78 Mil.
Revenue was ₪20.22 Mil.
Gross Profit was ₪6.00 Mil.
Total Current Assets was ₪31.54 Mil.
Total Assets was ₪38.97 Mil.
Property, Plant and Equipment(Net PPE) was ₪3.55 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪1.72 Mil.
Selling, General, & Admin. Expense(SGA) was ₪6.35 Mil.
Total Current Liabilities was ₪6.56 Mil.
Long-Term Debt & Capital Lease Obligation was ₪18.89 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)
=(5.788 / 32.278) / (3.78 / 20.223)
=0.179317 / 0.186916
=0.9593

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)
=(6.001 / 20.223) / (14.237 / 32.278)
=0.296741 / 0.441074
=0.6728

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 - (57.929 + 2.523) / 64.833) / (1 - (31.544 + 3.549) / 38.97)
=0.067574 / 0.099487
=0.6792

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
=32.278 / 20.223
=1.5961

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))
=(1.724 / (1.724 + 3.549)) / (1.922 / (1.922 + 2.523))
=0.326949 / 0.432396
=0.7561

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)
=(7.984 / 32.278) / (6.35 / 20.223)
=0.247351 / 0.313999
=0.7877

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)
=((16.465 + 12.847) / 64.833) / ((18.891 + 6.562) / 38.97)
=0.452115 / 0.653143
=0.6922

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
=(-5.871 - 0 - -6.699) / 64.833
=0.012771

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.

Fire & Gas Detection Technologies has a M-score of -2.12 suggests that the company is unlikely to be a manipulator.


Fire & Gas Detection Technologies Beneish M-Score Related Terms

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


Fire & Gas Detection Technologies Business Description

Traded in Other Exchanges
N/A
Address
Kibbutz Bror Hayil, Ashkelon Beach, Ashkelon, ISR, 693709
Fire & Gas Detection Technologies Ltd is engaged in the business of providing flame detection systems to the Oil & Gas industry.

Fire & Gas Detection Technologies Headlines

No Headlines