AZPN 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 Aspen Technology Inc was -1.26. The lowest was -5.05. And the median was -3.01.
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 Aspen Technology 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 * 0.9562||+||0.528 * 0.9881||+||0.404 * 1.5137||+||0.892 * 1.0408||+||0.115 * 0.9444|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.9754||+||4.679 * -0.0798||-||0.327 * 1.4345|
|This Year (Sep16) TTM:||Last Year (Sep15) TTM:|
|Accounts Receivable was $21.8 Mil.|
Revenue was 120.05 + 113.68 + 119.217 + 119.151 = $472.1 Mil.
Gross Profit was 108.544 + 101.949 + 107.197 + 107.263 = $425.0 Mil.
Total Current Assets was $225.7 Mil.
Total Assets was $289.9 Mil.
Property, Plant and Equipment(Net PPE) was $15.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.3 Mil.
Selling, General & Admin. Expense(SGA) was $145.1 Mil.
Total Current Liabilities was $411.7 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 35 + 33.326 + 33.171 + 36.683 = $138.2 Mil.
Non Operating Income was 0.646 + 1.976 + -2.686 + -0.157 = $-0.2 Mil.
Cash Flow from Operations was 26.25 + 44.849 + 69.723 + 20.726 = $161.5 Mil.
|Accounts Receivable was $22.0 Mil.
Revenue was 120.296 + 114.186 + 111.299 + 107.79 = $453.6 Mil.
Gross Profit was 107.324 + 101.565 + 98.99 + 95.525 = $403.4 Mil.
Total Current Assets was $219.9 Mil.
Total Assets was $266.8 Mil.
Property, Plant and Equipment(Net PPE) was $17.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.4 Mil.
Selling, General & Admin. Expense(SGA) was $142.9 Mil.
Total Current Liabilities was $264.1 Mil.
Long-Term Debt was $0.0 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)|
|=||(21.847 / 472.098)||/||(21.951 / 453.571)|
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)|
|=||(403.404 / 453.571)||/||(424.953 / 472.098)|
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 - (225.664 + 15.766) / 289.944)||/||(1 - (219.937 + 17.353) / 266.78)|
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))|
|=||(6.411 / (6.411 + 17.353))||/||(6.305 / (6.305 + 15.766))|
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)|
|=||(145.084 / 472.098)||/||(142.904 / 453.571)|
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)|
|=||((0 + 411.665) / 289.944)||/||((0 + 264.052) / 266.78)|
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|
|=||(138.18 - -0.221||-||161.548)||/||289.944|
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.
Aspen Technology Inc has a M-score of -2.80 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
Aspen Technology Inc Annual Data
Aspen Technology Inc Quarterly Data