Switch to:
Air T Inc (NAS:AIRT)
Beneish M-Score
-2.40 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Air T Inc has a M-score of -2.40 suggests that the company is not a manipulator.

AIRT' s 10-Year Beneish M-Score Range
Min: -3.76   Max: 9.57
Current: -2.4

-3.76
9.57

During the past 13 years, the highest Beneish M-Score of Air T Inc was 9.57. The lowest was -3.76. And the median was -2.28.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Air T Inc 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 * 0.9442+0.528 * 1.0522+0.404 * 2.1618+0.892 * 1.1135+0.115 * 0.8904
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0124+4.679 * -0.0793-0.327 * 1.2447
=-2.40

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $10.3 Mil.
Revenue was 22.359 + 24.885 + 30.893 + 34.625 = $112.8 Mil.
Gross Profit was 2.931 + 2.549 + 5.236 + 6.482 = $17.2 Mil.
Total Current Assets was $33.8 Mil.
Total Assets was $43.1 Mil.
Property, Plant and Equipment(Net PPE) was $2.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.8 Mil.
Selling, General & Admin. Expense(SGA) was $14.8 Mil.
Total Current Liabilities was $8.9 Mil.
Long-Term Debt was $5.0 Mil.
Net Income was -0.736 + -0.856 + 1.448 + 1.818 = $1.7 Mil.
Non Operating Income was -0.02 + -0.01 + 0 + 0 = $-0.0 Mil.
Cash Flow from Operations was -4.515 + 0.897 + 7.651 + 1.089 = $5.1 Mil.
Accounts Receivable was $9.8 Mil.
Revenue was 21.779 + 25.467 + 29.835 + 24.19 = $101.3 Mil.
Gross Profit was 3.361 + 4.377 + 4.761 + 3.752 = $16.3 Mil.
Total Current Assets was $32.3 Mil.
Total Assets was $38.1 Mil.
Property, Plant and Equipment(Net PPE) was $3.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.8 Mil.
Selling, General & Admin. Expense(SGA) was $13.1 Mil.
Total Current Liabilities was $9.0 Mil.
Long-Term Debt was $0.9 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(10.319 / 112.762) / (9.815 / 101.271)
=0.09151132 / 0.09691817
=0.9442

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)
=(2.549 / 101.271) / (2.931 / 112.762)
=0.16047042 / 0.15251592
=1.0522

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (33.848 + 2.598) / 43.116) / (1 - (32.292 + 3.037) / 38.052)
=0.15469895 / 0.07155997
=2.1618

4. SGI = Sales Growth Index

Ratio of sales 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
=112.762 / 101.271
=1.1135

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(0.825 / (0.825 + 3.037)) / (0.82 / (0.82 + 2.598))
=0.21361989 / 0.23990638
=0.8904

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(14.796 / 112.762) / (13.126 / 101.271)
=0.13121442 / 0.12961262
=1.0124

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((4.981 + 8.941) / 43.116) / ((0.863 + 9.008) / 38.052)
=0.32289637 / 0.25940818
=1.2447

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
=(1.674 - -0.03 - 5.122) / 43.116
=-0.0793

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Air T Inc has a M-score of -2.40 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Air T Inc Annual Data

Mar06Mar07Mar08Mar09Mar10Mar11Mar12Mar13Mar14Mar15
DSRI 1.37840.44061.00172.02990.71421.13230.89670.8359
GMI 00.98960.99471.18671.11431.08830.8791.0234
AQI 1.0751.12430.80641.00170.83361.00590.98240.9108
SGI 1.16491.15650.89421.02821.07221.15310.97781.1132
DEPI 1.10540.95120.89341.0182.16360.81760.83830.6349
SGAI 0.91440.95561.05880.96760.99840.86481.16220.9947
LVGI 0.93380.79890.61441.46760.97370.96021.11141.2579
TATA 0.1037-0.0989-0.05950.19450.0164-0.07470.0536-0.1262
M-score -1.95-3.21-2.83-0.64-2.47-2.51-2.50-3.27

Air T Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.13231.02651.42961.04380.89670.87431.17151.25070.83590.9442
GMI 1.08831.02451.02611.01290.8790.89920.85790.85831.02341.0522
AQI 1.00591.01310.94971.08970.98241.3041.2450.93030.91082.1618
SGI 1.15311.02621.10621.12710.97781.01421.08571.06371.11321.1135
DEPI 0.81961.3371.57281.5440.83830.64960.74910.62370.63430.8904
SGAI 0.8650.97960.91530.95871.16191.11991.10831.04630.99471.0124
LVGI 0.96021.28781.54251.09191.11140.98560.88140.9851.25791.2447
TATA -0.0748-0.07440.08930.04850.05330.0798-0.04-0.0679-0.1264-0.0793
M-score -2.51-2.81-1.68-2.02-2.50-2.20-2.42-2.66-3.27-2.40
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK