GURUFOCUS.COM » STOCK LIST » Healthcare » Biotechnology » 3D Global Biotech Inc (ROCO:6808) » Definitions » Beneish M-Score

3D Global Biotech (ROCO:6808) Beneish M-Score : -2.59 (As of May. 16, 2024)


View and export this data going back to 2020. Start your Free Trial

What is 3D Global Biotech 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for 3D Global Biotech's Beneish M-Score or its related term are showing as below:

ROCO:6808' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.64   Max: -2.5
Current: -2.59

During the past 7 years, the highest Beneish M-Score of 3D Global Biotech was -2.50. The lowest was -3.56. And the median was -2.64.


3D Global Biotech Beneish M-Score Historical Data

The historical data trend for 3D Global Biotech'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.

3D Global Biotech Beneish M-Score Chart

3D Global Biotech Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.64 -3.56 -2.50 -3.03 -2.59

3D Global Biotech Semi-Annual Data
Dec17 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 -2.50 - -3.03 - -2.59

Competitive Comparison of 3D Global Biotech's Beneish M-Score

For the Biotechnology subindustry, 3D Global Biotech'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.


3D Global Biotech's Beneish M-Score Distribution in the Biotechnology Industry

For the Biotechnology industry and Healthcare sector, 3D Global Biotech's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where 3D Global Biotech's Beneish M-Score falls into.



3D Global Biotech 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 3D Global Biotech 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 * 0.8579+0.528 * 0.7788+0.404 * 1.1547+0.892 * 1.5124+0.115 * 0.8686
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6614+4.679 * -0.08125-0.327 * 1.1463
=-2.59

* 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 NT$1.84 Mil.
Revenue was NT$20.63 Mil.
Gross Profit was NT$5.27 Mil.
Total Current Assets was NT$175.67 Mil.
Total Assets was NT$324.15 Mil.
Property, Plant and Equipment(Net PPE) was NT$13.15 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$22.89 Mil.
Selling, General, & Admin. Expense(SGA) was NT$29.53 Mil.
Total Current Liabilities was NT$26.49 Mil.
Long-Term Debt & Capital Lease Obligation was NT$4.08 Mil.
Net Income was NT$-57.95 Mil.
Gross Profit was NT$0.00 Mil.
Cash Flow from Operations was NT$-31.61 Mil.
Total Receivables was NT$1.42 Mil.
Revenue was NT$13.64 Mil.
Gross Profit was NT$2.72 Mil.
Total Current Assets was NT$216.01 Mil.
Total Assets was NT$371.26 Mil.
Property, Plant and Equipment(Net PPE) was NT$21.02 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$25.86 Mil.
Selling, General, & Admin. Expense(SGA) was NT$29.53 Mil.
Total Current Liabilities was NT$20.17 Mil.
Long-Term Debt & Capital Lease Obligation was NT$10.38 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)
=(1.841 / 20.633) / (1.419 / 13.643)
=0.089226 / 0.104009
=0.8579

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)
=(2.716 / 13.643) / (5.274 / 20.633)
=0.199076 / 0.25561
=0.7788

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 - (175.666 + 13.153) / 324.148) / (1 - (216.007 + 21.018) / 371.26)
=0.417491 / 0.361566
=1.1547

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
=20.633 / 13.643
=1.5124

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))
=(25.864 / (25.864 + 21.018)) / (22.893 / (22.893 + 13.153))
=0.551683 / 0.635105
=0.8686

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)
=(29.532 / 20.633) / (29.525 / 13.643)
=1.431299 / 2.164113
=0.6614

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)
=((4.082 + 26.494) / 324.148) / ((10.379 + 20.172) / 371.26)
=0.094327 / 0.08229
=1.1463

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
=(-57.951 - 0 - -31.614) / 324.148
=-0.08125

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.

3D Global Biotech has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


3D Global Biotech Beneish M-Score Related Terms

Thank you for viewing the detailed overview of 3D Global Biotech's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


3D Global Biotech (ROCO:6808) Business Description

Traded in Other Exchanges
N/A
Address
No.99, Sec. 1, Xintai 5th Rd, 21st Floor -3, Xizhi District, New Taipei, TWN, 221
3D Global Biotech Inc is engaged in developing reconstruction of human tissues and organs and manufactures customized and personalized high-level medical devices.

3D Global Biotech (ROCO:6808) Headlines

No Headlines