Switch to:
Ark Restaurants Corp (NAS:ARKR)
Beneish M-Score
-3.02 (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.

Ark Restaurants Corp has a M-score of -3.02 suggests that the company is not a manipulator.

ARKR' s Beneish M-Score Range Over the Past 10 Years
Min: -10.1   Max: 23.75
Current: -3.02

-10.1
23.75

During the past 13 years, the highest Beneish M-Score of Ark Restaurants Corp was 23.75. The lowest was -10.10. And the median was -2.84.


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 Ark Restaurants Corp 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 * 0.8444+0.528 * 1.001+0.404 * 1.0116+0.892 * 1.0691+0.115 * 1.0614
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0105+4.679 * -0.0936-0.327 * 1.0957
=-3.02

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $3.3 Mil.
Revenue was 41.233 + 34.272 + 36.109 + 40.581 = $152.2 Mil.
Gross Profit was 9.374 + 3.225 + 5.099 + 7.448 = $25.1 Mil.
Total Current Assets was $17.1 Mil.
Total Assets was $69.6 Mil.
Property, Plant and Equipment(Net PPE) was $30.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.5 Mil.
Selling, General & Admin. Expense(SGA) was $11.7 Mil.
Total Current Liabilities was $17.7 Mil.
Long-Term Debt was $6.0 Mil.
Net Income was 3.367 + -0.646 + 0.321 + 2.009 = $5.1 Mil.
Non Operating Income was 0.217 + 0.16 + 0.061 + 0.074 = $0.5 Mil.
Cash Flow from Operations was 5.256 + 1.993 + -0.961 + 4.768 = $11.1 Mil.
Accounts Receivable was $3.7 Mil.
Revenue was 40.375 + 31.548 + 33.359 + 37.071 = $142.4 Mil.
Gross Profit was 8.574 + 2.895 + 5.324 + 6.75 = $23.5 Mil.
Total Current Assets was $15.3 Mil.
Total Assets was $64.2 Mil.
Property, Plant and Equipment(Net PPE) was $28.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.5 Mil.
Selling, General & Admin. Expense(SGA) was $10.8 Mil.
Total Current Liabilities was $15.6 Mil.
Long-Term Debt was $4.3 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)
=(3.332 / 152.195) / (3.691 / 142.353)
=0.02189297 / 0.0259285
=0.8444

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)
=(23.543 / 142.353) / (25.146 / 152.195)
=0.16538464 / 0.16522225
=1.001

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 - (17.079 + 29.995) / 69.599) / (1 - (15.33 + 28.325) / 64.191)
=0.32363971 / 0.31992024
=1.0116

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
=152.195 / 142.353
=1.0691

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))
=(4.543 / (4.543 + 28.325)) / (4.491 / (4.491 + 29.995))
=0.13821954 / 0.13022676
=1.0614

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)
=(11.681 / 152.195) / (10.812 / 142.353)
=0.07675022 / 0.07595203
=1.0105

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)
=((5.975 + 17.72) / 69.599) / ((4.311 + 15.634) / 64.191)
=0.34045029 / 0.31071334
=1.0957

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
=(5.051 - 0.512 - 11.056) / 69.599
=-0.0936

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.

Ark Restaurants Corp has a M-score of -3.02 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 local exchange's currency.

Ark Restaurants Corp Annual Data

Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13Sep14Sep15
DSRI 1.02921.00810.99370.77370.98471.5451.0220.75631.04221.0203
GMI 0.85141.0044.22171.27910.98260.9920.81191.090.97530.9779
AQI 0.95020.96680.92361.03041.13661.12190.85391.27621.11370.9858
SGI 1.06061.01881.0840.91721.0241.16241.00830.94621.06711.0467
DEPI 0.98421.13221.08070.87680.91130.85451.19410.92411.06881.0021
SGAI 1.26820.96370.11261.06411.05190.85670.98051.10470.99550.9998
LVGI 1.13821.13390.68231.33511.14930.84711.06881.17471.16460.9505
TATA -0.11520.0086-0.0937-0.0941-0.0645-0.1401-0.1521-0.1726-0.1144-0.0924
M-score -3.13-2.45-0.91-3.18-2.80-2.39-3.32-3.48-2.93-2.85

Ark Restaurants Corp Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 1.09420.69151.04220.99090.96241.77891.02031.77551.10940.8444
GMI 0.54360.03011.48631.03491.06890.95460.97791.00250.9711.001
AQI 0.94581.01731.11371.04631.07350.97320.98581.00561.00391.0116
SGI 0.98271.02261.06711.06981.05811.04681.04671.05721.07261.0691
DEPI 1.11291.07431.06881.07340.94780.96341.00211.09541.0781.0614
SGAI -14.158-0.79970.47240.9641.01811.03090.99971.00511.011.0105
LVGI 1.18821.2291.16461.17750.89150.91330.95051.08441.1021.0957
TATA -0.1437-0.151-0.1144-0.1104-0.0923-0.0828-0.0924-0.0561-0.0935-0.0936
M-score -0.79-3.71-2.57-2.95-2.80-2.13-2.85-1.99-2.79-3.02
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)
FEEDBACK