GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Ergo Science Corp (GREY:ERGN) » Definitions » Beneish M-Score

Ergo Science (Ergo Science) Beneish M-Score : 0.00 (As of May. 30, 2024)


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

What is Ergo Science Beneish M-Score?

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.

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

During the past 11 years, the highest Beneish M-Score of Ergo Science was 0.00. The lowest was 0.00. And the median was 0.00.


Ergo Science Beneish M-Score Historical Data

The historical data trend for Ergo Science's Beneish M-Score can be seen below:

* 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.

* Premium members only.

Ergo Science Beneish M-Score Chart

Ergo Science Annual Data
Trend Dec96 Dec97 Dec98 Dec99 Dec00 Dec01 Dec02 Dec03 Dec04 Dec05
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Ergo Science Quarterly Data
Dec01 Mar02 Jun02 Sep02 Dec02 Mar03 Jun03 Sep03 Dec03 Mar04 Jun04 Sep04 Dec04 Mar05 Jun05 Sep05 Dec05 Mar06 Jun06 Sep06
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - 57.08 - -3.98

Competitive Comparison of Ergo Science's Beneish M-Score

For the Staffing & Employment Services subindustry, Ergo Science's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Ergo Science's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Ergo Science's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ergo Science's Beneish M-Score falls into.



Ergo Science 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 Ergo Science 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 * 0.7704+0.528 * 1.1351+0.404 * 0.9723+0.892 * 1.3547+0.115 * 0.2898
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4834+4.679 * -0.019489-0.327 * 1.0979
=-2.43

* 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 (Sep06) TTM:Last Year (Sep05) TTM:
Total Receivables was $4.24 Mil.
Revenue was 9.311 + 8.216 + 5.24 + 0 = $22.77 Mil.
Gross Profit was 2.781 + 2.393 + 0.68 + 0 = $5.85 Mil.
Total Current Assets was $13.13 Mil.
Total Assets was $32.07 Mil.
Property, Plant and Equipment(Net PPE) was $4.06 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.40 Mil.
Selling, General, & Admin. Expense(SGA) was $8.69 Mil.
Total Current Liabilities was $11.61 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.07 + -1.299 + -1.676 + 0 = $-2.91 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -1.653 + -1.252 + 0.625 + 0 = $-2.28 Mil.
Total Receivables was $4.06 Mil.
Revenue was 8.403 + 8.403 + 0 + 0 = $16.81 Mil.
Gross Profit was 2.394 + 2.511 + 0 + 0 = $4.91 Mil.
Total Current Assets was $14.97 Mil.
Total Assets was $36.15 Mil.
Property, Plant and Equipment(Net PPE) was $3.93 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.10 Mil.
Selling, General, & Admin. Expense(SGA) was $13.27 Mil.
Total Current Liabilities was $11.92 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(4.237 / 22.767) / (4.06 / 16.806)
=0.186103 / 0.24158
=0.7704

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)
=(4.905 / 16.806) / (5.854 / 22.767)
=0.29186 / 0.257127
=1.1351

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 - (13.132 + 4.059) / 32.069) / (1 - (14.966 + 3.933) / 36.145)
=0.463937 / 0.477134
=0.9723

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
=22.767 / 16.806
=1.3547

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))
=(0.104 / (0.104 + 3.933)) / (0.396 / (0.396 + 4.059))
=0.025762 / 0.088889
=0.2898

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)
=(8.687 / 22.767) / (13.265 / 16.806)
=0.381561 / 0.789301
=0.4834

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)
=((0 + 11.609) / 32.069) / ((0 + 11.918) / 36.145)
=0.362001 / 0.329727
=1.0979

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
=(-2.905 - 0 - -2.28) / 32.069
=-0.019489

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.

Ergo Science has a M-score of -2.43 suggests that the company is unlikely to be a manipulator.


Ergo Science Beneish M-Score Related Terms

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


Ergo Science (Ergo Science) Business Description

Traded in Other Exchanges
N/A
Address
402 Office Park Drive, Suite 260, Birmingham, AL, USA, 35223
Ergo Science Corp is a United States based workforce injury prevention and treatment provider. It is focused on employee safety and employer risk reduction. The company offers physical abilities tests built from defensible, peer-reviewed research; evidence-based injury prevention and rehabilitation for diversified businesses.
Executives
Citigroup Inc director 388 GREENWICH STREET, NEW YORK NY 10013
Iticorp director 399 PARK AVENUE, NEW YORK NY 10043
Citicorp Banking Corp director ONE PENNS WAY, NEW CASTLE DE 19720
Citigroup Holdings Co director 336 THE STRAND, LONDON ENGLAND
Court Square Capital Ltd director 399 PARK AVE, NEW YORK NY 10043

Ergo Science (Ergo Science) Headlines

No Headlines