Switch to:
GuruFocus has detected 4 Warning Signs with BroadVision Inc $BVSN.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
BroadVision Inc (NAS:BVSN)
Beneish M-Score
-2.83 (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.

BroadVision Inc has a M-score of -2.83 suggests that the company is not a manipulator.

BVSN' s Beneish M-Score Range Over the Past 10 Years
Min: -12.97   Max: 9.93
Current: -2.83

-12.97
9.93

During the past 13 years, the highest Beneish M-Score of BroadVision Inc was 9.93. The lowest was -12.97. And the median was -2.64.


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 BroadVision 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 * 0.6085+0.528 * 1.0838+0.404 * 1.5055+0.892 * 0.8409+0.115 * 1.1566
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.087+4.679 * -0.014-0.327 * 1.1133
=-2.83

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

This Year (Dec16) TTM:Last Year (Dec15) TTM:
Accounts Receivable was $0.90 Mil.
Revenue was 2.058 + 1.951 + 1.922 + 2.009 = $7.94 Mil.
Gross Profit was 1.286 + 1.059 + 1.072 + 1.199 = $4.62 Mil.
Total Current Assets was $21.79 Mil.
Total Assets was $21.99 Mil.
Property, Plant and Equipment(Net PPE) was $0.06 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General & Admin. Expense(SGA) was $7.67 Mil.
Total Current Liabilities was $4.40 Mil.
Long-Term Debt was $0.00 Mil.
Net Income was -2.389 + -2.442 + -2.603 + -2.051 = $-9.49 Mil.
Non Operating Income was -0.319 + 0.032 + 0.079 + 0.639 = $0.43 Mil.
Cash Flow from Operations was -2.386 + -3.154 + -2.319 + -1.748 = $-9.61 Mil.
Accounts Receivable was $1.75 Mil.
Revenue was 2.677 + 2.082 + 2.187 + 2.496 = $9.44 Mil.
Gross Profit was 1.501 + 1.384 + 1.33 + 1.734 = $5.95 Mil.
Total Current Assets was $31.98 Mil.
Total Assets was $32.21 Mil.
Property, Plant and Equipment(Net PPE) was $0.09 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.08 Mil.
Selling, General & Admin. Expense(SGA) was $8.39 Mil.
Total Current Liabilities was $5.78 Mil.
Long-Term Debt was $0.00 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)
=(0.896 / 7.94) / (1.751 / 9.442)
=0.11284635 / 0.185448
=0.6085

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)
=(5.949 / 9.442) / (4.616 / 7.94)
=0.63005719 / 0.5813602
=1.0838

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 - (21.786 + 0.06) / 21.993) / (1 - (31.98 + 0.087) / 32.21)
=0.00668394 / 0.00443962
=1.5055

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
=7.94 / 9.442
=0.8409

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))
=(0.077 / (0.077 + 0.087)) / (0.041 / (0.041 + 0.06))
=0.4695122 / 0.40594059
=1.1566

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)
=(7.669 / 7.94) / (8.39 / 9.442)
=0.96586902 / 0.88858293
=1.087

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 + 4.396) / 21.993) / ((0 + 5.783) / 32.21)
=0.19988178 / 0.17954052
=1.1133

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
=(-9.485 - 0.431 - -9.607) / 21.993
=-0.014

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.

BroadVision Inc has a M-score of -2.83 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.

BroadVision Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 0.7831.49431.0080.8551.19141.13730.85261.0680.76670.6085
GMI 0.92131.09060.99481.06621.07810.98230.97051.03751.0551.0838
AQI 0.85270.0710.90891.01820.1221.50761.06721.22130.95721.5055
SGI 0.96220.71780.86240.70470.80460.86171.03130.87090.6950.8409
DEPI 0.94451.38411.2540.88190.7391.87460.77610.80340.94481.1566
SGAI 0.89921.371.01711.32061.06551.15080.93281.10561.32421.087
LVGI 0.63411.15830.71830.82510.98580.92550.92010.90481.38071.1133
TATA 0.0405-0.38160.0402-0.01650.0225-0.01570.01020.0592-0.0382-0.014
M-score -2.49-4.46-2.33-2.92-2.72-2.26-2.52-2.16-3.32-2.83

BroadVision Inc Quarterly Data

Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16
DSRI 1.06731.0680.85720.48570.43710.76670.74341.56571.47530.6085
GMI 1.0931.03751.01540.93140.90781.0551.11271.1621.23461.0838
AQI 1.20771.22131.27431.19351.1870.95720.97481.08211.12131.5055
SGI 0.81390.87090.88730.87590.85220.6950.68430.71740.77310.8409
DEPI 0.85720.80340.74310.72450.82410.94481.09791.24691.25251.1566
SGAI 1.14671.10561.03211.07241.08171.32421.43791.36351.2431.087
LVGI 1.02730.90480.98141.07941.12531.38071.15931.1881.22091.1133
TATA 0.01450.05920.0720.0407-0.0119-0.0382-0.03570.00370.0149-0.014
M-score -2.43-2.16-2.29-2.90-3.23-3.32-3.23-2.17-2.09-2.83
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