Adamas One Corp.
JEWL Consumer Cyclical Luxury Goods
Revenue growth for three consecutive years, operating cash flow growth for three.
Follow JEWL
Adamas One Corp. (JEWL) Beneish M-score
Adamas One Corp.'s Beneish M-score for fiscal 2023 is −9.56; values above −1.78 are the model's flag for possible earnings manipulation — a statistical screen, not a finding.
Beneish M-score, annual
Embed this chart
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|---|---|
| FY2023 | −9.56 | — |
How fiscal 2023’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | 0.11 | — | 0.10 | |
| Gross margin index | 0.89 | — | 0.47 | |
| Asset quality index | 0.99 | — | 0.40 | |
| Sales growth index | 0.56 | — | 0.50 | |
| Depreciation index | 1.84 | — | 0.21 | |
| SG&A index | 3.19 | — | −0.55 | |
| Total accruals to total assets | (1.22) | — | −5.72 | |
| Leverage index | 0.40 | — | −0.13 | |
| Beneish M-score | Low — no pattern the model associates with manipulation | −9.56 | ||
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 |
|---|---|
| JEWL Adamas One Corp. | −9.6× |
| LANV Lanvin Group Holdings Limited compare | −4.7× |
| CTHRQ Charles & Colvard Ltd compare | −3.1× |
| REAL The RealReal, Inc. compare | −2.8× |
| MOV Movado Group Inc. compare | −2.7× |
| LUXE LuxExperience B.V. - Sponsored ADR compare | −2.2× |
| ELA Envela Corporation compare | −0.6× |
| SORA AsiaStrategy compare | 810× |
| BRLT Brilliant Earth Group, Inc. 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