CIB Marine Bancshares (CIB Marine Bancshares) Beneish M-Score : -1.87 (As of May. 09, 2024)

View and export this data going back to 2004. Start your Free Trial

What is CIB Marine Bancshares Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -1.87 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CIB Marine Bancshares's Beneish M-Score or its related term are showing as below:

CIBH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04 Med: -2.36 Max: -0.01
Current: -1.87

During the past 13 years, the highest Beneish M-Score of CIB Marine Bancshares was -0.01. The lowest was -3.04. And the median was -2.36.

CIB Marine Bancshares Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 CIB Marine Bancshares for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.5079

0.528 * 1

0.404 * 1.0014

0.892 * 1.033

0.115 * 1.0851

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0939

4.679 * 0.001984

0.327 * 0.6623

-1.87

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was $2.98 Mil.
Revenue was $30.36 Mil.
Gross Profit was $30.36 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $899.06 Mil.
Property, Plant and Equipment(Net PPE) was $3.60 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.63 Mil.
Selling, General, & Admin. Expense(SGA) was $19.50 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $98.75 Mil.
Net Income was $0.88 Mil.
Gross Profit was $0.00 Mil.
Cash Flow from Operations was $-0.90 Mil.

Total Receivables was $1.92 Mil.
Revenue was $29.38 Mil.
Gross Profit was $29.38 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $753.00 Mil.
Property, Plant and Equipment(Net PPE) was $4.08 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.79 Mil.
Selling, General, & Admin. Expense(SGA) was $17.25 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $124.88 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
	=	(2.983 / 30.355)	/	(1.915 / 29.384)
	=	0.09827	/	0.065172
	=	1.5079

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)
	=	(29.384 / 29.384)	/	(30.355 / 30.355)
	=	1	/	1
	=	1

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 Property, Plant and Equipment to Total Assets.

AQI	=	(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)	/	(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
	=	(1 - (0 + 3.602) / 899.06)	/	(1 - (0 + 4.081) / 752.997)
	=	0.995994	/	0.99458
	=	1.0014

4. SGI = Sales Growth Index

Ratio of Revenue 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
	=	30.355	/	29.384
	=	1.033

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
	=	(0.79 / (0.79 + 4.081))	/	(0.633 / (0.633 + 3.602))
	=	0.162184	/	0.149469
	=	1.0851

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
	=	(19.498 / 30.355)	/	(17.254 / 29.384)
	=	0.642332	/	0.58719
	=	1.0939

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 in leverage

LVGI	=	((LTD_t + CurrentLiabilities_t) / TotalAssets_t)	/	((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
	=	((98.754 + 0) / 899.06)	/	((124.882 + 0) / 752.997)
	=	0.109841	/	0.165847
	=	0.6623

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
	=	(0.88 - 0	-	-0.904)	/	899.06
	=	0.001984

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

CIB Marine Bancshares has a M-score of -1.87 suggests that the company is unlikely to be a manipulator.

CIB Marine Bancshares Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CIB Marine Bancshares's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.

CIB Marine Bancshares (CIB Marine Bancshares) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » CIB Marine Bancshares Inc (OTCPK:CIBH) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

19601 West Bluemound Road, Brookfield, WI, USA, 53045

Website

https://www.cibmarine.com

CIB Marine Bancshares Inc is a financial service holding company. It provides a full range of banking and related services through its banking subsidiary. The primary sources of revenue are predominantly from loans to small and middle-market business customers, investments in securities, and mortgage banking activity. CIBM Bank also offers a range of deposit and other financial products to its customers. Its offices and, generally, customers are in the central and northeastern Illinois, Milwaukee, and Indianapolis markets.

Executives

Mark Arthur Elste	director	1930 WEST BLUEMOUND ROAD, SUITE D, WAUKESHA WI 53186
Paul Curtis Melnick	officer: EVP & Chief Credit Officer	1930 WEST BLUEMOUND ROAD, SUITE D, WAUKESHA WI 53186
Willard Iii Bunn	director	1930 WEST BLUEMOUND ROAD, SUITE D, WAUKESHA WI 53186
Charles David Mires	director	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Ronald Eugene Rhoades	director	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Charles E Baker	director	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Charles J Ponicki	officer: SVP, Chief Credit Officer	1930 WEST BLUEMOUND ROAD, SUITE D, WAUKESHA WI 53186
Edwin J. Depenbrok	officer: SVP, Chief Financial Officer	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Hickey John P Jr	officer: President and CEO	1930 WEST BLUEMOUND ROAD, SUITE D, WAUKESHA WI 53186
Merlon James Schuneman	officer: EVP and Sr. Commercial Banker	525 WEST MONROE STREET, SUITE 560, CHICAGO IL 60661
Michael L Paoletta	officer: SVP, Chief Credit Officer	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Daniel J Rasmussen	officer: SVP and General Counsel	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Cib Marine Bancshares, Inc.	officer: SVP and General Counsel	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Gary L Longman	director	N27 W24025 PAUL COURT, PEWAUKEE WI 53072
Steven C Hillard	director	C/O CENTRAL ILLINOIS BANCORP INC, N27 W24025 PAUL COURT, PEWAUKEE WI 53072