BTN 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 Ballantyne Strong Inc was -0.68. The lowest was -4.87. And the median was -2.49.
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 Ballantyne Strong 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 * 1.0878||+||0.528 * 0.8124||+||0.404 * 2.4471||+||0.892 * 1.0044||+||0.115 * 0.9352|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.9453||+||4.679 * -0.0587||-||0.327 * 0.8624|
|This Year (Jun16) TTM:||Last Year (Jun15) TTM:|
|Accounts Receivable was $14.56 Mil.|
Revenue was 20.558 + 20.54 + 27.13 + 23.512 = $91.74 Mil.
Gross Profit was 6.149 + 5.771 + 5.689 + 3.968 = $21.58 Mil.
Total Current Assets was $39.91 Mil.
Total Assets was $64.13 Mil.
Property, Plant and Equipment(Net PPE) was $11.41 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.21 Mil.
Selling, General & Admin. Expense(SGA) was $19.81 Mil.
Total Current Liabilities was $13.41 Mil.
Long-Term Debt was $0.00 Mil.
Net Income was 0.833 + -0.613 + -1.183 + -3.201 = $-4.16 Mil.
Non Operating Income was 0.444 + -1.229 + 0.318 + -0.832 = $-1.30 Mil.
Cash Flow from Operations was -2.603 + -1.565 + 3.388 + 1.681 = $0.90 Mil.
|Accounts Receivable was $13.32 Mil.
Revenue was 17.831 + 22.47 + 28.374 + 22.664 = $91.34 Mil.
Gross Profit was 3.495 + 4.261 + 5.64 + 4.057 = $17.45 Mil.
Total Current Assets was $54.82 Mil.
Total Assets was $74.00 Mil.
Property, Plant and Equipment(Net PPE) was $13.15 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.36 Mil.
Selling, General & Admin. Expense(SGA) was $20.86 Mil.
Total Current Liabilities was $17.94 Mil.
Long-Term Debt was $0.00 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)|
|=||(14.556 / 91.74)||/||(13.323 / 91.339)|
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)|
|=||(17.453 / 91.339)||/||(21.577 / 91.74)|
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 - (39.913 + 11.414) / 64.129)||/||(1 - (54.816 + 13.151) / 74.004)|
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))|
|=||(2.356 / (2.356 + 13.151))||/||(2.214 / (2.214 + 11.414))|
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)|
|=||(19.807 / 91.74)||/||(20.861 / 91.339)|
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 + 13.41) / 64.129)||/||((0 + 17.944) / 74.004)|
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|
|=||(-4.164 - -1.299||-||0.901)||/||64.129|
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.
Ballantyne Strong Inc has a M-score of -2.14 signals that the company is likely to 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
Ballantyne Strong Inc Annual Data
Ballantyne Strong Inc Quarterly Data