Switch to:
Digirad Corp (NAS:DRAD)
Beneish M-Score
0.37 (As of Today)

Warning Sign:

Beneish M-Score 0.37 higher than -2.22, which implies that it might have manipulated its financial results.

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.

Digirad Corp has a M-score of 0.37 signals that the company is a manipulator.

DRAD' s Beneish M-Score Range Over the Past 10 Years
Min: -3.3   Max: 1.32
Current: 0.37

-3.3
1.32

During the past 13 years, the highest Beneish M-Score of Digirad Corp was 1.32. The lowest was -3.30. And the median was -2.95.


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 Digirad 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 * 1.1104+0.528 * 1.0163+0.404 * 4.08+0.892 * 1.0938+0.115 * 1.0284
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.023+4.679 * 0.2795-0.327 * 0.6861
=0.37

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

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Accounts Receivable was $7.27 Mil.
Revenue was 15.577 + 15.862 + 15.547 + 13.839 = $60.83 Mil.
Gross Profit was 4.692 + 4.802 + 4.767 + 3.648 = $17.91 Mil.
Total Current Assets was $31.75 Mil.
Total Assets was $64.11 Mil.
Property, Plant and Equipment(Net PPE) was $6.25 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.44 Mil.
Selling, General & Admin. Expense(SGA) was $14.63 Mil.
Total Current Liabilities was $8.71 Mil.
Long-Term Debt was $0.00 Mil.
Net Income was 0.678 + 19.12 + 1.097 + 0.745 = $21.64 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 0.755 + 0.719 + 2.124 + 0.122 = $3.72 Mil.
Accounts Receivable was $5.99 Mil.
Revenue was 14.143 + 13.881 + 14.587 + 12.997 = $55.61 Mil.
Gross Profit was 4.284 + 4.409 + 4.505 + 3.442 = $16.64 Mil.
Total Current Assets was $32.95 Mil.
Total Assets was $41.90 Mil.
Property, Plant and Equipment(Net PPE) was $4.77 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.94 Mil.
Selling, General & Admin. Expense(SGA) was $13.07 Mil.
Total Current Liabilities was $8.29 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)
=(7.274 / 60.825) / (5.989 / 55.608)
=0.11958898 / 0.10770033
=1.1104

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)
=(4.802 / 55.608) / (4.692 / 60.825)
=0.29923752 / 0.29443485
=1.0163

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 - (31.747 + 6.252) / 64.113) / (1 - (32.952 + 4.766) / 41.901)
=0.40731209 / 0.09983055
=4.08

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
=60.825 / 55.608
=1.0938

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))
=(1.935 / (1.935 + 4.766)) / (2.441 / (2.441 + 6.252))
=0.28876287 / 0.28080064
=1.0284

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)
=(14.629 / 60.825) / (13.074 / 55.608)
=0.24050966 / 0.23511006
=1.023

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 + 8.706) / 64.113) / ((0 + 8.293) / 41.901)
=0.13579149 / 0.1979189
=0.6861

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
=(21.64 - 0 - 3.72) / 64.113
=0.2795

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.

Digirad Corp has a M-score of 0.37 signals that the company is likely to 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.

Digirad Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.87831.1021.00520.93531.23450.87771.06550.87770.97931.1104
GMI 0.84380.9551.11090.85951.36010.77811.05950.90660.95541.0163
AQI 1.13610.98620.43860.71640.77830.69821.39710.8226.57884.08
SGI 1.05481.02811.08670.86610.80730.95660.93990.97751.12621.0938
DEPI 1.0731.36910.74720.96320.90231.0161.17150.99021.09211.0284
SGAI 0.98920.81560.95630.90161.16321.07580.98630.90.92661.0229
LVGI 1.0271.00411.00780.79091.01591.05921.09680.99721.07590.6861
TATA -0.0934-0.0868-0.1096-0.0726-0.1229-0.0862-0.0873-0.0467-0.04310.2795
M-score -3.011.32-3.10-3.11-2.96-3.30-2.70-2.94-0.360.37

Digirad Corp Quarterly Data

Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15
DSRI 0.87670.87771.21320.90981.00210.97930.86981.06691.14611.1104
GMI 1.05150.90660.85950.85190.87990.95540.97190.98731.00841.0163
AQI 1.60260.8226.58755.53375.96936.57881.37131.383.81784.08
SGI 1.00990.97751.03541.06611.08281.12621.11061.0931.11.0938
DEPI 0.95850.99021.05631.05251.13991.09211.06691.13761.10521.0284
SGAI 0.8570.90010.87230.83140.86480.92660.97961.00961.00791.023
LVGI 1.06470.99720.95050.88651.01961.07591.02471.08450.73970.6861
TATA -0.0892-0.04670.0235-0.025-0.0444-0.0431-0.0629-0.03560.26650.2795
M-score -2.73-2.940.09-0.80-0.63-0.36-2.66-2.370.230.37
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)

GuruFocus Premium Plus Membership

FEEDBACK