Switch to:
Callidus Software Inc (NAS:CALD)
Beneish M-Score
-2.98 (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.

Callidus Software Inc has a M-score of -2.98 suggests that the company is not a manipulator.

CALD' s 10-Year Beneish M-Score Range
Min: -4.15   Max: 2.5
Current: -2.98

-4.15
2.5

During the past 13 years, the highest Beneish M-Score of Callidus Software Inc was 2.50. The lowest was -4.15. And the median was -2.98.


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 Callidus Software 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 * 1.072+0.528 * 0.8298+0.404 * 0.8328+0.892 * 1.2358+0.115 * 0.9541
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9582+4.679 * -0.1644-0.327 * 0.5357
=-2.98

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Accounts Receivable was $29.4 Mil.
Revenue was 32.515 + 30.977 + 30.187 + 30.678 = $124.4 Mil.
Gross Profit was 19.385 + 18.579 + 18.521 + 18.9 = $75.4 Mil.
Total Current Assets was $78.0 Mil.
Total Assets was $143.9 Mil.
Property, Plant and Equipment(Net PPE) was $13.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.8 Mil.
Selling, General & Admin. Expense(SGA) was $64.0 Mil.
Total Current Liabilities was $68.2 Mil.
Long-Term Debt was $3.7 Mil.
Net Income was 0.25 + -2.467 + -6.98 + -1.413 = $-10.6 Mil.
Non Operating Income was 0 + 0 + -4.776 + 0 = $-4.8 Mil.
Cash Flow from Operations was 0.977 + 5.469 + 6.123 + 5.25 = $17.8 Mil.
Accounts Receivable was $22.2 Mil.
Revenue was 25.93 + 25.542 + 25.232 + 23.926 = $100.6 Mil.
Gross Profit was 14.26 + 12.867 + 11.633 + 11.858 = $50.6 Mil.
Total Current Assets was $56.4 Mil.
Total Assets was $123.1 Mil.
Property, Plant and Equipment(Net PPE) was $13.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.7 Mil.
Selling, General & Admin. Expense(SGA) was $54.0 Mil.
Total Current Liabilities was $53.6 Mil.
Long-Term Debt was $61.1 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)
=(29.366 / 124.357) / (22.167 / 100.63)
=0.23614272 / 0.22028222
=1.072

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)
=(18.579 / 100.63) / (19.385 / 124.357)
=0.50301103 / 0.60619828
=0.8298

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 - (77.998 + 13.637) / 143.903) / (1 - (56.394 + 13.018) / 123.107)
=0.36321689 / 0.43616529
=0.8328

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
=124.357 / 100.63
=1.2358

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))
=(8.683 / (8.683 + 13.018)) / (9.849 / (9.849 + 13.637))
=0.40011981 / 0.41935621
=0.9541

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)
=(63.956 / 124.357) / (54.012 / 100.63)
=0.51429353 / 0.53673855
=0.9582

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)
=((3.65 + 68.17) / 143.903) / ((61.099 + 53.589) / 123.107)
=0.49908619 / 0.93161234
=0.5357

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
=(-10.61 - -4.776 - 17.819) / 143.903
=-0.1644

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.

Callidus Software Inc has a M-score of -2.98 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 own currency.

Callidus Software Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.9980.87141.68340.76530.91370.74031.79050.91990.92221.0916
GMI 1.49960.81490.93871.17931.06861.0890.95271.01660.85780.8177
AQI 0.07251.10410.73883.62293.57220.98821.19821.64991.28960.8555
SGI 0.81821.0471.23851.33571.05430.75630.87441.18191.13351.1831
DEPI 0.78631.05161.39330.86320.6690.99441.31620.81321.12830.9711
SGAI 1.38430.79711.08750.88660.92510.9891.04921.07041.21870.9335
LVGI 0.98421.38891.10621.15361.31391.12761.14241.46841.09880.642
TATA -0.0656-0.13380.0101-0.1394-0.2466-0.2127-0.1862-0.1261-0.2084-0.2264
M-score -3.15-3.32-1.73-1.94-2.72-3.93-2.70-2.90-3.42-3.32

Callidus Software Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.99051.3691.23780.92221.02870.68590.6791.09160.82821.072
GMI 1.01220.95870.8970.8610.87180.87240.85440.81770.80720.8298
AQI 1.74042.51341.59951.28961.0340.99710.930.85550.88480.8328
SGI 1.15361.14991.14851.13351.14551.12561.16381.18311.19591.2358
DEPI 0.80680.84921.15911.12831.27591.30851.01330.97111.02230.9541
SGAI 1.22921.27481.251.2161.10171.04080.97010.93350.95450.9582
LVGI 1.51551.01921.05451.09881.09271.07251.03480.6420.64360.5357
TATA -0.1204-0.0915-0.1184-0.2094-0.2166-0.3034-0.3006-0.2264-0.2467-0.1644
M-score -2.84-1.92-2.54-3.42-3.41-4.14-4.15-3.32-3.64-2.98
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)
Free 7-day Trial
FEEDBACK