Aedis Energy Inc.
ADIS Utilities Utilities Renewable
In the quarter to June 2026, revenue grew 100.4%, EPS fell 122.4%, free cash flow grew 44.3% and total debt fell 13.5%, each against the same quarter a year earlier.
Follow ADIS
Aedis Energy Inc. (ADIS) Beneish M-score
Aedis Energy Inc.'s Beneish M-score for fiscal 2024 cannot be worked out: gross margin index cannot be worked out.
Beneish M-score, annual
Embed this chart
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|---|---|
| FY2023 | −5.86 | — |
How fiscal 2024’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | 8.68 | — | 7.98 | |
| Gross margin index | — | — | n/a | — |
| Asset quality index Asset quality not computable — index set to 1 | 1.00 | — | Set to 1 | 0.40 |
| Sales growth index | 0.09 | — | 0.08 | |
| Depreciation index Depreciation not reported — index set to 1 | 1.00 | — | Set to 1 | 0.12 |
| SG&A index | 27.15 | — | −4.67 | |
| Total accruals to total assets | (15.16) | — | −70.92 | |
| Leverage index | 3.99 | — | −1.31 | |
| Beneish M-score | n/a — gross margin index cannot be worked out | — | ||
How the Beneish M-score works
M = −4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI (Beneish, 1999): eight changes in the accounts from one fiscal year to the next, which the model weighs for the pattern seen in companies that later restated their earnings. Higher is worse.
| below −2.22 | Low — no pattern the model associates with manipulation |
|---|---|
| −2.22 to −1.78 | Elevated |
| above −1.78 | Flagged by the model |
−1.78 is the cut-off usually quoted from the paper, −2.22 a common conservative one. A statistical screen, not a finding of wrongdoing.
When asset quality, depreciation or SG&A cannot be worked out, that index is set to 1, as Beneish did, and the breakdown says so; with all three missing there is no score. Depreciation includes amortisation, and asset quality leaves out securities. Not worked out for banks, insurers and REITs.
Beneish M-score against peers
| Company | Beneish M-score |
|---|---|
| NXXT NextNRG Inc. compare | −33.4× |
| PBK PowerBank Corporation compare | −3.9× |
| STEM Stem, Inc. compare | −1.3× |
| WAVE Eco Wave Power Global AB (publ) Unsponsored ADR compare | 3.4× |
| BRNX BrenX Ltd. compare | — |
| CREG Smart Powerr Corp. compare | — |
| BESS Bimergen Energy Corporation compare | — |
| ADIS Aedis Energy Inc. | — |
| HTOO Fusion Fuel Green PLC compare | — |
What Beneish M-score is
The Beneish M-Score combines eight year-on-year changes in the accounts into a statistical screen for patterns seen in companies that overstated earnings.
−4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI