Switch to:
Epiq Systems Inc (NAS:EPIQ)
Beneish M-Score
-2.87 (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.

Epiq Systems Inc has a M-score of -2.87 suggests that the company is not a manipulator.

EPIQ' s 10-Year Beneish M-Score Range
Min: -4.7   Max: -1.54
Current: -2.87

-4.7
-1.54

During the past 13 years, the highest Beneish M-Score of Epiq Systems Inc was -1.54. The lowest was -4.70. And the median was -2.49.


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 Epiq Systems 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 * 1.0955+0.528 * 1.0109+0.404 * 1.0268+0.892 * 0.9792+0.115 * 0.8422
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9618+4.679 * -0.089-0.327 * 1.1413
=-2.87

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $148.2 Mil.
Revenue was 138.01 + 119.028 + 115.137 + 111.006 = $483.2 Mil.
Gross Profit was 62.819 + 57.495 + 55.653 + 55.986 = $232.0 Mil.
Total Current Assets was $207.1 Mil.
Total Assets was $854.4 Mil.
Property, Plant and Equipment(Net PPE) was $78.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $74.5 Mil.
Selling, General & Admin. Expense(SGA) was $160.3 Mil.
Total Current Liabilities was $83.8 Mil.
Long-Term Debt was $396.7 Mil.
Net Income was -3.241 + 1.733 + -0.63 + 5.01 = $2.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 24.107 + 3.824 + 32.358 + 18.594 = $78.9 Mil.
Accounts Receivable was $138.1 Mil.
Revenue was 125.056 + 123.271 + 129.437 + 115.684 = $493.4 Mil.
Gross Profit was 58.089 + 58.833 + 64.542 + 57.993 = $239.5 Mil.
Total Current Assets was $182.7 Mil.
Total Assets was $723.8 Mil.
Property, Plant and Equipment(Net PPE) was $72.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $50.0 Mil.
Selling, General & Admin. Expense(SGA) was $170.3 Mil.
Total Current Liabilities was $58.9 Mil.
Long-Term Debt was $297.8 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)
=(148.158 / 483.181) / (138.117 / 493.448)
=0.30663043 / 0.27990183
=1.0955

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)
=(57.495 / 493.448) / (62.819 / 483.181)
=0.48527302 / 0.48005406
=1.0109

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 - (207.141 + 78.91) / 854.371) / (1 - (182.692 + 72.225) / 723.786)
=0.66519112 / 0.64780059
=1.0268

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
=483.181 / 493.448
=0.9792

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))
=(49.954 / (49.954 + 72.225)) / (74.455 / (74.455 + 78.91))
=0.40885913 / 0.48547583
=0.8422

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)
=(160.34 / 483.181) / (170.258 / 493.448)
=0.33184252 / 0.34503737
=0.9618

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)
=((396.685 + 83.847) / 854.371) / ((297.833 + 58.857) / 723.786)
=0.5624395 / 0.49281141
=1.1413

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
=(2.872 - 0 - 78.883) / 854.371
=-0.089

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.

Epiq Systems Inc has a M-score of -2.87 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.

Epiq Systems Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.65840.46811.31871.05690.88451.33371.30430.87631.08610.8251
GMI 0.84590.69461.0751.17880.9290.94210.98421.12311.12450.9898
AQI 0.99911.09930.94160.92930.94211.10641.02010.97280.85070.9976
SGI 1.08092.10820.7781.35381.01251.03391.14631.31681.29220.9842
DEPI 1.17960.77951.22751.050.98140.94730.85740.88891.34121.0005
SGAI 1.11050.82541.48670.83981.08941.05610.9960.90890.98571.1387
LVGI 1.59140.7540.45931.0180.85641.39021.77280.90341.25140.984
TATA -0.05830.0365-0.0443-0.0487-0.085-0.0429-0.0569-0.0784-0.0287-0.0963
M-score -2.35-1.85-2.46-2.25-3.00-2.47-2.60-2.59-2.31-3.13

Epiq Systems Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 0.95361.18181.06661.08611.0250.80790.84320.82510.93731.0955
GMI 1.2151.15361.15161.12450.99911.00850.98980.98981.01871.0109
AQI 0.95410.91770.86660.85070.89650.93631.00130.99760.97481.0268
SGI 1.30761.26051.27751.29221.18021.16471.09010.98420.97610.9792
DEPI 1.00751.06151.25641.34121.30581.21080.82060.80380.79080.8422
SGAI 0.81250.89590.93630.98581.16051.15921.16431.13871.03170.9618
LVGI 0.94850.99441.19751.25141.15711.13170.97750.9841.00321.1413
TATA -0.04360.0032-0.0336-0.0287-0.0446-0.0941-0.0867-0.0963-0.098-0.089
M-score -2.31-1.99-2.33-2.31-2.59-3.02-3.00-3.15-3.05-2.87
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