Switch to:
GuruFocus has detected 5 Warning Signs with FormFactor Inc $FORM.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
FormFactor Inc (NAS:FORM)
Beneish M-Score
-1.67 (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.

FormFactor Inc has a M-score of -1.67 signals that the company is a manipulator.

FORM' s Beneish M-Score Range Over the Past 10 Years
Min: -4.18   Max: 10.98
Current: -1.67

-4.18
10.98

During the past 13 years, the highest Beneish M-Score of FormFactor Inc was 10.98. The lowest was -4.18. And the median was -2.41.


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 FormFactor 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 * 1.4065+0.528 * 1.1352+0.404 * 2.9263+0.892 * 1.3596+0.115 * 0.9542
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1981+4.679 * -0.0345-0.327 * 2.6449
=-1.67

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Dec16) TTM:Last Year (Dec15) TTM:
Accounts Receivable was $70.2 Mil.
Revenue was 123.888 + 123.299 + 83.083 + 53.611 = $383.9 Mil.
Gross Profit was 40.275 + 27.188 + 25.427 + 9.792 = $102.7 Mil.
Total Current Assets was $254.7 Mil.
Total Assets was $619.0 Mil.
Property, Plant and Equipment(Net PPE) was $42.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $46.8 Mil.
Selling, General & Admin. Expense(SGA) was $73.4 Mil.
Total Current Liabilities was $82.7 Mil.
Long-Term Debt was $125.5 Mil.
Net Income was -15.444 + -14.198 + 36.884 + -13.8 = $-6.6 Mil.
Non Operating Income was -0.946 + -1.042 + -0.302 + -0.314 = $-2.6 Mil.
Cash Flow from Operations was 14.935 + 6.078 + -0.558 + -3.032 = $17.4 Mil.
Accounts Receivable was $36.7 Mil.
Revenue was 71.782 + 65.862 + 73.885 + 70.829 = $282.4 Mil.
Gross Profit was 21.19 + 18.455 + 23.303 + 22.789 = $85.7 Mil.
Total Current Assets was $258.0 Mil.
Total Assets was $342.7 Mil.
Property, Plant and Equipment(Net PPE) was $23.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $23.8 Mil.
Selling, General & Admin. Expense(SGA) was $45.1 Mil.
Total Current Liabilities was $43.6 Mil.
Long-Term Debt was $0.0 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)
=(70.225 / 383.881) / (36.725 / 282.358)
=0.18293429 / 0.13006538
=1.4065

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)
=(85.737 / 282.358) / (102.682 / 383.881)
=0.30364643 / 0.26748393
=1.1352

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 - (254.709 + 42.663) / 618.982) / (1 - (258.018 + 23.853) / 342.723)
=0.51957892 / 0.17755447
=2.9263

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
=383.881 / 282.358
=1.3596

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))
=(23.771 / (23.771 + 23.853)) / (46.798 / (46.798 + 42.663))
=0.49913909 / 0.52311063
=0.9542

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)
=(73.445 / 383.881) / (45.088 / 282.358)
=0.19132231 / 0.15968381
=1.1981

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)
=((125.475 + 82.707) / 618.982) / ((0 + 43.581) / 342.723)
=0.33632965 / 0.127161
=2.6449

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
=(-6.558 - -2.604 - 17.423) / 618.982
=-0.0345

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.

FormFactor Inc has a M-score of -1.67 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 local exchange's currency.

FormFactor Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 1.01721.081.33850.69780.49312.16610.8051.28960.77351.4065
GMI 0.93943.093928.5089-0.5023-0.09730.87240.77690.63330.94971.1352
AQI 2.2761.42520.48021.5111.07129.80090.98210.78520.82072.9263
SGI 1.25180.45480.64391.39330.8981.05441.29681.15981.05151.3596
DEPI 1.11890.77120.87930.58291.82420.87070.60040.82821.09110.9542
SGAI 1.03352.2621.27940.6150.77390.99970.83350.83250.83451.1981
LVGI 0.86520.89821.15791.00110.76421.53660.96651.25420.91462.6449
TATA -0.0145-0.0724-0.1562-0.2567-0.0985-0.0272-0.1541-0.1075-0.1173-0.0345
M-score -1.77-2.1610.98-4.18-3.841.81-3.25-2.93-3.22-1.67

FormFactor Inc Quarterly Data

Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16
DSRI 0.96791.28960.91820.86570.66950.77350.93062.06991.79561.4065
GMI 0.61190.63330.6250.65260.81480.94971.13061.15251.20381.1352
AQI 0.86630.78520.77720.78070.82010.82070.82642.72132.85922.9263
SGI 1.06571.15981.20661.21061.14681.05150.93560.94621.17711.3596
DEPI 0.84170.82820.93740.98831.07091.09111.07271.53361.04910.9542
SGAI 0.85290.83250.83140.80390.8050.83450.9581.0391.08941.1981
LVGI 0.96911.25421.01121.04990.94860.91461.26712.77352.67832.6449
TATA -0.1113-0.1075-0.1152-0.1215-0.1364-0.1173-0.12490.01260.0009-0.0345
M-score -3.21-2.93-3.18-3.24-3.40-3.22-3.26-1.23-1.29-1.67
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)
FEEDBACK