GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Abelco Investment Group AB (NGM:ABIG) » Definitions » Beneish M-Score

Abelco Investment Group AB (NGM:ABIG) Beneish M-Score : -5.38 (As of May. 25, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Abelco Investment Group AB 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 -5.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Abelco Investment Group AB's Beneish M-Score or its related term are showing as below:

NGM:ABIG' s Beneish M-Score Range Over the Past 10 Years
Min: -7.95   Med: -3.03   Max: 40.18
Current: -5.38

During the past 13 years, the highest Beneish M-Score of Abelco Investment Group AB was 40.18. The lowest was -7.95. And the median was -3.03.


Abelco Investment Group AB Beneish M-Score Historical Data

The historical data trend for Abelco Investment Group AB'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.

Abelco Investment Group AB Beneish M-Score Chart

Abelco Investment Group AB Annual Data
Trend Dec13 Dec14 Dec15 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.98 0.86 -2.49 -4.91 -5.38

Abelco Investment Group AB Semi-Annual Data
Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 -2.49 -2.20 -4.91 3.23 -5.38

Competitive Comparison of Abelco Investment Group AB's Beneish M-Score

For the Asset Management subindustry, Abelco Investment Group AB'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.


Abelco Investment Group AB's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Abelco Investment Group AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Abelco Investment Group AB's Beneish M-Score falls into.



Abelco Investment Group AB 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 Abelco Investment Group AB 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 * 2.3263+0.528 * 1.0163+0.404 * 0.9295+0.892 * 0.4537+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.753318-0.327 * 1.2648
=-5.38

* 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 kr17.49 Mil.
Revenue was kr2.53 Mil.
Gross Profit was kr0.61 Mil.
Total Current Assets was kr17.85 Mil.
Total Assets was kr90.28 Mil.
Property, Plant and Equipment(Net PPE) was kr0.23 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.00 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr18.32 Mil.
Long-Term Debt & Capital Lease Obligation was kr2.50 Mil.
Net Income was kr-80.42 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-12.41 Mil.
Total Receivables was kr16.57 Mil.
Revenue was kr5.58 Mil.
Gross Profit was kr1.36 Mil.
Total Current Assets was kr24.53 Mil.
Total Assets was kr179.09 Mil.
Property, Plant and Equipment(Net PPE) was kr0.48 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.01 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr24.16 Mil.
Long-Term Debt & Capital Lease Obligation was kr8.50 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)
=(17.492 / 2.532) / (16.574 / 5.581)
=6.908373 / 2.969719
=2.3263

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)
=(1.362 / 5.581) / (0.608 / 2.532)
=0.244042 / 0.240126
=1.0163

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 - (17.849 + 0.228) / 90.278) / (1 - (24.526 + 0.478) / 179.093)
=0.799763 / 0.860385
=0.9295

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
=2.532 / 5.581
=0.4537

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))
=(0.009 / (0.009 + 0.478)) / (0 / (0 + 0.228))
=0.01848 / 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 / 2.532) / (0 / 5.581)
=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)
=((2.5 + 18.324) / 90.278) / ((8.5 + 24.161) / 179.093)
=0.230665 / 0.182369
=1.2648

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
=(-80.416 - 0 - -12.408) / 90.278
=-0.753318

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.

Abelco Investment Group AB has a M-score of -5.38 suggests that the company is unlikely to be a manipulator.


Abelco Investment Group AB Beneish M-Score Related Terms

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


Abelco Investment Group AB (NGM:ABIG) Business Description

Traded in Other Exchanges
N/A
Address
Nybrogatan 6, Stockholm, SWE, 114 34
Abelco Investment Group AB is an investment company and venture builder. It invests or builds companies in the digitized the growth sectors with a primary focus on the verticals Gaming / E-sports, E-commerce and Fintech.

Abelco Investment Group AB (NGM:ABIG) Headlines

No Headlines