GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Surface Transforms PLC (LSE:SCE) » Definitions » Beneish M-Score

Surface Transforms (LSE:SCE) Beneish M-Score : -0.40 (As of May. 13, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Surface Transforms 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 -0.4 higher than -1.78, which implies that the company might have manipulated its financial results.

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

LSE:SCE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -1.76   Max: -0.4
Current: -0.4

During the past 13 years, the highest Beneish M-Score of Surface Transforms was -0.40. The lowest was -2.98. And the median was -1.76.


Surface Transforms Beneish M-Score Historical Data

The historical data trend for Surface Transforms'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.

Surface Transforms Beneish M-Score Chart

Surface Transforms Annual Data
Trend May13 May14 May15 May16 May17 May18 May19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.76 -2.98 -2.67 -0.95 -0.40

Surface Transforms Semi-Annual Data
Nov13 May14 Nov14 May15 Nov15 May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
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 - -0.95 - -0.40 -

Competitive Comparison of Surface Transforms's Beneish M-Score

For the Auto Parts subindustry, Surface Transforms'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.


Surface Transforms's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Surface Transforms's Beneish M-Score distribution charts can be found below:

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



Surface Transforms 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 Surface Transforms 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 * 1.0425+0.528 * 1.0857+0.404 * 2.5451+0.892 * 2.1617+0.115 * 1.1106
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6401+4.679 * 0.041717-0.327 * 0.8002
=-0.40

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was £3.25 Mil.
Revenue was £5.12 Mil.
Gross Profit was £3.08 Mil.
Total Current Assets was £22.75 Mil.
Total Assets was £40.18 Mil.
Property, Plant and Equipment(Net PPE) was £15.19 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.97 Mil.
Selling, General, & Admin. Expense(SGA) was £3.37 Mil.
Total Current Liabilities was £4.22 Mil.
Long-Term Debt & Capital Lease Obligation was £2.22 Mil.
Net Income was £-4.78 Mil.
Gross Profit was £0.00 Mil.
Cash Flow from Operations was £-6.46 Mil.
Total Receivables was £1.44 Mil.
Revenue was £2.37 Mil.
Gross Profit was £1.55 Mil.
Total Current Assets was £16.39 Mil.
Total Assets was £26.37 Mil.
Property, Plant and Equipment(Net PPE) was £9.40 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.67 Mil.
Selling, General, & Admin. Expense(SGA) was £2.43 Mil.
Total Current Liabilities was £2.59 Mil.
Long-Term Debt & Capital Lease Obligation was £2.69 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)
=(3.245 / 5.121) / (1.44 / 2.369)
=0.633665 / 0.607851
=1.0425

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)
=(1.548 / 2.369) / (3.082 / 5.121)
=0.65344 / 0.601836
=1.0857

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 - (22.75 + 15.188) / 40.175) / (1 - (16.394 + 9.403) / 26.374)
=0.055681 / 0.021878
=2.5451

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
=5.121 / 2.369
=2.1617

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))
=(0.671 / (0.671 + 9.403)) / (0.969 / (0.969 + 15.188))
=0.066607 / 0.059974
=1.1106

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)
=(3.365 / 5.121) / (2.432 / 2.369)
=0.657098 / 1.026593
=0.6401

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)
=((2.222 + 4.216) / 40.175) / ((2.688 + 2.594) / 26.374)
=0.160249 / 0.200273
=0.8002

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
=(-4.782 - 0 - -6.458) / 40.175
=0.041717

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.

Surface Transforms has a M-score of -0.40 signals that the company is likely to be a manipulator.


Surface Transforms Beneish M-Score Related Terms

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


Surface Transforms (LSE:SCE) Business Description

Traded in Other Exchanges
Address
Acornfield Road, Knowsley Industrial Estate, Image Business Park, Liverpool, GBR, L33 7UF
Surface Transforms PLC is a company that develops, manufactures, and markets carbon-ceramic products for the brakes market. It also engages in developing new products and applications for carbon fiber-reinforced ceramic friction and non-friction materials. It has operations spread across the United Kingdom, Germany, Sweden the United States of America, the Rest of Europe, and the Rest of the World.

Surface Transforms (LSE:SCE) Headlines

No Headlines