GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Arteria (WAR:ARR) » Definitions » Beneish M-Score

Arteria (WAR:ARR) Beneish M-Score : 0.00 (As of Jun. 08, 2024)


View and export this data going back to 2007. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of Arteria was 0.00. The lowest was 0.00. And the median was 0.00.


Arteria Beneish M-Score Historical Data

The historical data trend for Arteria'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.

Arteria Beneish M-Score Chart

Arteria Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Arteria Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
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 - - - - -

Competitive Comparison of Arteria's Beneish M-Score

For the Consulting Services subindustry, Arteria'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.


Arteria's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Arteria's Beneish M-Score distribution charts can be found below:

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



Arteria 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 Arteria 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 * 0.9418+0.528 * -0.6621+0.404 * 0.8344+0.892 * 1.5022+0.115 * 0.805
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.008167-0.327 * 1.0179
=-3.10

* 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 (Dec21) TTM:Last Year (Dec20) TTM:
Total Receivables was zł60.9 Mil.
Revenue was zł292.2 Mil.
Gross Profit was zł16.7 Mil.
Total Current Assets was zł76.5 Mil.
Total Assets was zł114.9 Mil.
Property, Plant and Equipment(Net PPE) was zł5.5 Mil.
Depreciation, Depletion and Amortization(DDA) was zł7.1 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł64.6 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.2 Mil.
Net Income was zł4.6 Mil.
Gross Profit was zł0.0 Mil.
Cash Flow from Operations was zł5.6 Mil.
Total Receivables was zł43.0 Mil.
Revenue was zł194.5 Mil.
Gross Profit was zł-7.4 Mil.
Total Current Assets was zł60.9 Mil.
Total Assets was zł103.2 Mil.
Property, Plant and Equipment(Net PPE) was zł7.0 Mil.
Depreciation, Depletion and Amortization(DDA) was zł5.8 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł57.0 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.3 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)
=(60.899 / 292.231) / (43.045 / 194.532)
=0.208393 / 0.221275
=0.9418

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)
=(-7.364 / 194.532) / (16.707 / 292.231)
=-0.037855 / 0.057171
=-0.6621

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 - (76.547 + 5.531) / 114.858) / (1 - (60.875 + 7.033) / 103.21)
=0.285396 / 0.34204
=0.8344

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
=292.231 / 194.532
=1.5022

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))
=(5.809 / (5.809 + 7.033)) / (7.095 / (7.095 + 5.531))
=0.452344 / 0.561936
=0.805

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 / 292.231) / (0 / 194.532)
=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)
=((0.237 + 64.619) / 114.858) / ((0.253 + 57.003) / 103.21)
=0.564662 / 0.554752
=1.0179

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
=(4.647 - 0 - 5.585) / 114.858
=-0.008167

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.

Arteria has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.


Arteria Beneish M-Score Related Terms

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


Arteria (WAR:ARR) Business Description

Traded in Other Exchanges
N/A
Address
ul. Stawki 2A, Warsaw, POL, 00-193
Arteria operates in the commercial nonphysical research sector. It is engaged in the outsourcing sector. The company offers customer service and maintenance, consulting, technological and operational support, sales and distribution network, and communication and trade marketing. Its products in the area of ??outsourcing, such as databases, supplemented with process technologies, the ability to resell additional services and sales promotions, cross-selling or merchandising.