Hawthorn 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 Hawthorn Bancshares 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 * 1.3899 | + | 0.528 * 1 | + | 0.404 * 1.0304 | + | 0.892 * 0.7835 | + | 0.115 * 0.9921 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.3614 | + | 4.679 * -0.00888 | - | 0.327 * 1.091 |
| = | -2.44 |
* 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 $8.66 Mil.
Revenue was 6.432 + 15.756 + 17.636 + 17.138 = $56.96 Mil.
Gross Profit was 6.432 + 15.756 + 17.636 + 17.138 = $56.96 Mil.
Total Current Assets was $290.85 Mil.
Total Assets was $1,875.35 Mil.
Property, Plant and Equipment(Net PPE) was $32.05 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.11 Mil.
Selling, General, & Admin. Expense(SGA) was $30.46 Mil.
Total Current Liabilities was $1.77 Mil.
Long-Term Debt & Capital Lease Obligation was $157.70 Mil.
Net Income was -7.443 + 2.579 + 2.549 + 3.271 = $0.96 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 5.288 + 4.529 + 4.396 + 3.396 = $17.61 Mil.
|
Total Receivables was $7.95 Mil.
Revenue was 18.107 + 18.553 + 18.172 + 17.867 = $72.70 Mil.
Gross Profit was 18.107 + 18.553 + 18.172 + 17.867 = $72.70 Mil.
Total Current Assets was $345.33 Mil.
Total Assets was $1,923.54 Mil.
Property, Plant and Equipment(Net PPE) was $32.86 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.14 Mil.
Selling, General, & Admin. Expense(SGA) was $28.55 Mil.
Total Current Liabilities was $0.90 Mil.
Long-Term Debt & Capital Lease Obligation was $149.02 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) |
| = | (8.661 / 56.962) | / | (7.953 / 72.699) |
| = | 0.152049 | / | 0.109396 |
| | = | 1.3899 |
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) |
| = | (72.699 / 72.699) | / | (56.962 / 56.962) |
| = | 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 - (290.853 + 32.047) / 1875.35) | / | (1 - (345.329 + 32.856) / 1923.54) |
| = | 0.827819 | / | 0.803391 |
| | = | 1.0304 |
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 |
| = | 56.962 | / | 72.699 |
| | = | 0.7835 |
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)) |
| = | (2.141 / (2.141 + 32.856)) | / | (2.106 / (2.106 + 32.047)) |
| = | 0.061177 | / | 0.061664 |
| | = | 0.9921 |
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) |
| = | (30.458 / 56.962) | / | (28.553 / 72.699) |
| = | 0.534707 | / | 0.392756 |
| | = | 1.3614 |
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) |
| = | ((157.699 + 1.772) / 1875.35) | / | ((149.019 + 0.902) / 1923.54) |
| = | 0.085035 | / | 0.07794 |
| | = | 1.091 |
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 |
| = | (0.956 - 0 | - | 17.609) | / | 1875.35 |
| | = | -0.00888 |
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.
Hawthorn Bancshares has a M-score of -2.44 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
HWBK has been successfully added to your