Scage Future - Unsponsored ADR
SCAG Industrials Farm & Heavy Construction Machinery
Scage Future - Unsponsored ADR’s revenue for fiscal 2025 (year ended June 2025) was $11.1 million, up 82.0% from fiscal 2024.
Follow SCAG
Scage Future - Unsponsored ADR (SCAG) Beneish M-score
Scage Future - Unsponsored ADR's Beneish M-score for fiscal 2025 cannot be worked out: gross margin index cannot be worked out.
Beneish M-score, annual
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | 0.70 | — | 0.64 | |
| Gross margin index | — | — | n/a | — |
| Asset quality index | 9.06 | — | 3.66 | |
| Sales growth index | 1.82 | — | 1.62 | |
| Depreciation index | 1.12 | — | 0.13 | |
| SG&A index | 1.35 | — | −0.23 | |
| Total accruals to total assets | (0.27) | — | −1.27 | |
| Leverage index | 0.80 | — | −0.26 | |
| 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 |
|---|---|
| HCAI Huachen AI Parking Management Technology Holding Co., Ltd compare | −314× |
| HYFM Hydrofarm Holdings Group, Inc. compare | −14.1× |
| XOS Xos, Inc. compare | −5.6× |
| GP GreenPower Motor Company Inc. compare | −3.1× |
| ARTW Art's-Way Manufacturing Co., Inc. compare | −2.1× |
| GENC Gencor Industries Inc. compare | −1.5× |
| LEVGQ The Lion Electric Company compare | — |
| BNC BNB Standard Corporation compare | — |
| SCAG Scage Future - Unsponsored ADR | — |
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