GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Easymotionskin Tec SF-1 (XTER:EFIT) » Definitions » Beneish M-Score

Easymotionskin Tec SF-1 (XTER:EFIT) Beneish M-Score : 0.00 (As of Apr. 03, 2025)


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

What is Easymotionskin Tec SF-1 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 Easymotionskin Tec SF-1's Beneish M-Score or its related term are showing as below:

During the past 6 years, the highest Beneish M-Score of Easymotionskin Tec SF-1 was 0.00. The lowest was 0.00. And the median was 0.00.


Easymotionskin Tec SF-1 Beneish M-Score Historical Data

The historical data trend for Easymotionskin Tec SF-1'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.

Easymotionskin Tec SF-1 Beneish M-Score Chart

Easymotionskin Tec SF-1 Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - 2.79 -2.01 -0.77 -1.93

Easymotionskin Tec SF-1 Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Dec22 Dec23
Beneish M-Score Get a 7-Day Free Trial 2.79 - -2.01 -0.77 -1.93

Competitive Comparison of Easymotionskin Tec SF-1's Beneish M-Score

For the Leisure subindustry, Easymotionskin Tec SF-1'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.


Easymotionskin Tec SF-1's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Easymotionskin Tec SF-1's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Easymotionskin Tec SF-1's Beneish M-Score falls into.


;
;

Easymotionskin Tec SF-1 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 Easymotionskin Tec SF-1 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 * 2.4763+0.528 * -3.9716+0.404 * 5.4696+0.892 * 0.6467+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7581+4.679 * -0.011088-0.327 * -0.5573
=-1.93

* 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 €6.44 Mil.
Revenue was €3.83 Mil.
Gross Profit was €-0.36 Mil.
Total Current Assets was €7.26 Mil.
Total Assets was €129.24 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.76 Mil.
Total Current Liabilities was €-0.12 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €-1.43 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €4.02 Mil.
Revenue was €5.92 Mil.
Gross Profit was €2.21 Mil.
Total Current Assets was €6.74 Mil.
Total Assets was €8.14 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.67 Mil.
Total Current Liabilities was €0.01 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 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)
=(6.439 / 3.825) / (4.021 / 5.915)
=1.683399 / 0.679797
=2.4763

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)
=(2.211 / 5.915) / (-0.36 / 3.825)
=0.373795 / -0.094118
=-3.9716

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 - (7.257 + 0) / 129.236) / (1 - (6.737 + 0) / 8.142)
=0.943847 / 0.172562
=5.4696

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
=3.825 / 5.915
=0.6467

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)
=(0.764 / 3.825) / (0.672 / 5.915)
=0.199739 / 0.113609
=1.7581

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 + -0.115) / 129.236) / ((0 + 0.013) / 8.142)
=-0.00089 / 0.001597
=-0.5573

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
=(-1.433 - 0 - 0) / 129.236
=-0.011088

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.

Easymotionskin Tec SF-1 has a M-score of -1.93 suggests that the company is unlikely to be a manipulator.


Easymotionskin Tec SF-1 Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Easymotionskin Tec SF-1's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Easymotionskin Tec SF-1 Business Description

Traded in Other Exchanges
N/A
Address
Schliessa 6, Triesen, LIE, FL-9495
Easymotionskin Tec SF-1 leading provider in the market of training and fitness systems using electromuscular stimulation (EMS). The company produces and distributes EMS training systems consisting of a suit, PowerBox and an app solution for various training programs. The EasyMotionSkin systems have distinct advantages over conventional EMS training equipment: Firstly, the patented dry electrode in the suit sets new standards in wearing comfort. Secondly, they work wirelessly - an innovation that enables flexible use.

Easymotionskin Tec SF-1 Headlines

No Headlines