ARRY has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Array BioPharma Inc was 349.55. The lowest was -7.12. And the median was -2.76.
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 Array BioPharma 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 * 0.9417||+||0.528 * -0.6379||+||0.404 * 0.2141||+||0.892 * 1.2336||+||0.115 * 0.8413|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.1631||+||4.679 * -0.0138||-||0.327 * 0.669|
|This Year (Jun15) TTM:||Last Year (Jun14) TTM:|
|Accounts Receivable was $6.31 Mil.|
Revenue was 12.32 + 6.601 + 26.919 + 6.069 = $51.91 Mil.
Gross Profit was 5.343 + -5.539 + 13.821 + -6.108 = $7.52 Mil.
Total Current Assets was $191.05 Mil.
Total Assets was $198.21 Mil.
Property, Plant and Equipment(Net PPE) was $5.05 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.70 Mil.
Selling, General & Admin. Expense(SGA) was $31.43 Mil.
Total Current Liabilities was $42.42 Mil.
Long-Term Debt was $107.28 Mil.
Net Income was -12.734 + 58.307 + -8.611 + -27.593 = $9.37 Mil.
Non Operating Income was 11.494 + 6.402 + 0 + 0 = $17.90 Mil.
Cash Flow from Operations was -27.265 + 38.255 + 1.986 + -18.769 = $-5.79 Mil.
|Accounts Receivable was $5.43 Mil.
Revenue was 6.011 + 7.773 + 14.066 + 14.228 = $42.08 Mil.
Gross Profit was -5.43 + -2.983 + 0.956 + 3.57 = $-3.89 Mil.
Total Current Assets was $121.68 Mil.
Total Assets was $136.63 Mil.
Property, Plant and Equipment(Net PPE) was $8.16 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.51 Mil.
Selling, General & Admin. Expense(SGA) was $21.91 Mil.
Total Current Liabilities was $52.73 Mil.
Long-Term Debt was $101.52 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(6.307 / 51.909)||/||(5.429 / 42.078)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(-5.539 / 42.078)||/||(5.343 / 51.909)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (191.047 + 5.05) / 198.207)||/||(1 - (121.676 + 8.157) / 136.625)|
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.
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))|
|=||(4.506 / (4.506 + 8.157))||/||(3.702 / (3.702 + 5.05))|
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)|
|=||(31.433 / 51.909)||/||(21.907 / 42.078)|
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)|
|=||((107.28 + 42.424) / 198.207)||/||((101.524 + 52.733) / 136.625)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(9.369 - 17.896||-||-5.793)||/||198.207|
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.
Array BioPharma Inc has a M-score of -3.51 suggests that the company will not be a manipulator.
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
Array BioPharma Inc Annual Data
Array BioPharma Inc Quarterly Data