CHYR 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.
ChyronHego Corp has a M-score of -2.99 suggests that the company is not a manipulator.
During the past 13 years, the highest Beneish M-Score of ChyronHego Corp was 79.44. The lowest was -10.18. And the median was -2.85.
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 ChyronHego Corp 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 * 0.6035||+||0.528 * 1.1107||+||0.404 * 1.0134||+||0.892 * 1.6769||+||0.115 * 0.5962|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 0.7745||+||4.679 * -0.184||-||0.327 * 0.8272|
|This Year (Jun14) TTM:||Last Year (Jun13) TTM:|
|Accounts Receivable was $10.08 Mil.|
Revenue was 14.704 + 12.621 + 14.715 + 13.959 = $56.00 Mil.
Gross Profit was 9.076 + 7.736 + 9.309 + 8.749 = $34.87 Mil.
Total Current Assets was $19.45 Mil.
Total Assets was $56.79 Mil.
Property, Plant and Equipment(Net PPE) was $4.26 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.53 Mil.
Selling, General & Admin. Expense(SGA) was $25.50 Mil.
Total Current Liabilities was $15.36 Mil.
Long-Term Debt was $0.79 Mil.
Net Income was 2.947 + -3.242 + -3.76 + -1.077 = $-5.13 Mil.
Non Operating Income was 0.068 + -0.07 + 0.012 + 0.03 = $0.04 Mil.
Cash Flow from Operations was 1.206 + -0.887 + 3.748 + 1.212 = $5.28 Mil.
|Accounts Receivable was $9.96 Mil.
Revenue was 10.716 + 8.017 + 7.413 + 7.248 = $33.39 Mil.
Gross Profit was 7.331 + 5.722 + 5.119 + 4.923 = $23.10 Mil.
Total Current Assets was $16.82 Mil.
Total Assets was $47.49 Mil.
Property, Plant and Equipment(Net PPE) was $3.36 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.25 Mil.
Selling, General & Admin. Expense(SGA) was $19.63 Mil.
Total Current Liabilities was $15.76 Mil.
Long-Term Debt was $0.58 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)|
|=||(10.077 / 55.999)||/||(9.958 / 33.394)|
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)|
|=||(7.736 / 33.394)||/||(9.076 / 55.999)|
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 - (19.446 + 4.255) / 56.791)||/||(1 - (16.82 + 3.364) / 47.487)|
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))|
|=||(1.246 / (1.246 + 3.364))||/||(3.529 / (3.529 + 4.255))|
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)|
|=||(25.499 / 55.999)||/||(19.632 / 33.394)|
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)|
|=||((0.792 + 15.363) / 56.791)||/||((0.575 + 15.755) / 47.487)|
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|
|=||(-5.132 - 0.04||-||5.279)||/||56.791|
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.
ChyronHego Corp has a M-score of -2.99 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
ChyronHego Corp Annual Data
ChyronHego Corp Quarterly Data