GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » AiXin Life International Inc (OTCPK:AIXN) » Definitions » Beneish M-Score

AiXin Life International (AiXin Life International) Beneish M-Score : -4.61 (As of May. 14, 2024)


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

What is AiXin Life International 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 -4.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for AiXin Life International's Beneish M-Score or its related term are showing as below:

AIXN' s Beneish M-Score Range Over the Past 10 Years
Min: -6.15   Med: -5.38   Max: -4.61
Current: -4.61

During the past 13 years, the highest Beneish M-Score of AiXin Life International was -4.61. The lowest was -6.15. And the median was -5.38.


AiXin Life International Beneish M-Score Historical Data

The historical data trend for AiXin Life International'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.

AiXin Life International Beneish M-Score Chart

AiXin Life International Annual Data
Trend May14 May15 May16 May17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - -6.15 -4.61

AiXin Life International Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -6.15 4.13 -1.25 -2.44 -4.61

Competitive Comparison of AiXin Life International's Beneish M-Score

For the Food Distribution subindustry, AiXin Life International'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.


AiXin Life International's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, AiXin Life International's Beneish M-Score distribution charts can be found below:

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



AiXin Life International 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 AiXin Life International 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 * 0.2987+0.528 * -0.3047+0.404 * 0.8927+0.892 * 1.5098+0.115 * 0.5272
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8317+4.679 * -0.232342-0.327 * 1.2769
=-4.61

* 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 $0.30 Mil.
Revenue was 0.792 + 1.067 + 1.476 + 0.755 = $4.09 Mil.
Gross Profit was -0.109 + 0.11 + 0.562 + 0.101 = $0.66 Mil.
Total Current Assets was $1.50 Mil.
Total Assets was $4.84 Mil.
Property, Plant and Equipment(Net PPE) was $3.26 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.41 Mil.
Selling, General, & Admin. Expense(SGA) was $3.21 Mil.
Total Current Liabilities was $5.96 Mil.
Long-Term Debt & Capital Lease Obligation was $0.79 Mil.
Net Income was -1.025 + -0.438 + -0.098 + -0.53 = $-2.09 Mil.
Non Operating Income was 0.379 + 0.013 + 0.012 + 0.022 = $0.43 Mil.
Cash Flow from Operations was -1.172 + 0.131 + 0.122 + -0.473 = $-1.39 Mil.
Total Receivables was $0.66 Mil.
Revenue was 1.196 + 0.673 + 0.421 + 0.419 = $2.71 Mil.
Gross Profit was 0.181 + 0.053 + -0.151 + -0.217 = $-0.13 Mil.
Total Current Assets was $1.98 Mil.
Total Assets was $5.05 Mil.
Property, Plant and Equipment(Net PPE) was $2.97 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.19 Mil.
Selling, General, & Admin. Expense(SGA) was $2.55 Mil.
Total Current Liabilities was $5.32 Mil.
Long-Term Debt & Capital Lease Obligation was $0.20 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)
=(0.299 / 4.09) / (0.663 / 2.709)
=0.073105 / 0.24474
=0.2987

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)
=(-0.134 / 2.709) / (0.664 / 4.09)
=-0.049465 / 0.162347
=-0.3047

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 - (1.497 + 3.256) / 4.842) / (1 - (1.976 + 2.971) / 5.051)
=0.018381 / 0.02059
=0.8927

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
=4.09 / 2.709
=1.5098

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))
=(0.187 / (0.187 + 2.971)) / (0.412 / (0.412 + 3.256))
=0.059215 / 0.112323
=0.5272

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)
=(3.207 / 4.09) / (2.554 / 2.709)
=0.784108 / 0.942783
=0.8317

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)
=((0.789 + 5.964) / 4.842) / ((0.195 + 5.322) / 5.051)
=1.394672 / 1.092259
=1.2769

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
=(-2.091 - 0.426 - -1.392) / 4.842
=-0.232342

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.

AiXin Life International has a M-score of -4.61 suggests that the company is unlikely to be a manipulator.


AiXin Life International Beneish M-Score Related Terms

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


AiXin Life International (AiXin Life International) Business Description

Traded in Other Exchanges
N/A
Address
No. 69 Qingyun South Avenue, 14th Floor, Hongxing International Business Building 2, Jinjiang District, Sichuan Province, Chengdu, CHN
AiXin Life International Inc manufactures, market and sell premium-quality healthcare, nutritional products and wellness supplements, including herbs and greens, traditional Chinese remedies, functional products, such as weight management products, probiotics, foods and drinks. The operating segments are Advertising and products, Pharmacies, Hotel, and Manufacture and sale It also provides advertising and marketing services to certain manufacturers and distributors of the products it sells.
Executives
Hsin-liang Christopher Lee director 3F, NO. 11 KE JUNG RD., CHU-NAN SITE, HSINCHU SCIENCE PARK, MIAO LI COUNTY, CHU-HAN F5 F5 350
Guolu Li officer: Chief Financial Officer NO.69 QINGYUN SOUTH AVE., JINJIANG DIST., CHENGDU CITY F4 XXXXX
Yao-te Wang director 704 NO.9 LANE 14, SHIJIAN STREET, TAINAN CITY F5 XXXXX
Quanzhong Lin director, 10 percent owner, officer: President and CEO 9 AN RONG LU JINGNIU, BLDG 4 UNIT 163, CHENGDU F4 XXXXX
Algodon Wines & Luxury Development Group, Inc. 10 percent owner 112 NE 41ST STREET, SUITE 106, MIAMI FL 33137
Maria I. Echevarria officer: CFO 135 FIFTH AVENUE, FLOOR 10, NEW YORK NY 10010
Scott L Mathis director, officer: CEO and President 135 5TH AVENUE, 10TH FLOOR, NEW YORK NY 10010
Lawrence Peter J.l. director FLAT 6, STAVORDALE LODGE, 10-12 MELBURY ROAD, LONDON X0 W14 8LW
Diversified Private Equity Corp 10 percent owner 135 FIFTH AVENUE, 10TH FLOOR, NEW YORK NY 10010
Ronald S Robbins officer: Exec. VP and COO 135 5TH AVENUE, 10TH FLOOR, NEW YORK NY 10010
Tim F Holderbaum officer: Exec. VP and CFO 135 5TH AVENUE, 10TH FLOOR, NEW YORK NY 10010
Julian Beale director 14 MARTIN COURT, UNIT #5, TOORAK, VICTORIA C3 3142
Thomas A Higgins director, 10 percent owner 1005 COBBLESTONE DR., HIGHLANDS RANCH CO 80126
Allan Bergenfield director, 10 percent owner
Robert Marsik director, 10 percent owner, officer: President

AiXin Life International (AiXin Life International) Headlines

No Headlines