Switch to:
Iconix Brand Group Inc (NAS:ICON)
Beneish M-Score
-2.70 (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.

Iconix Brand Group Inc has a M-score of -2.70 suggests that the company is not a manipulator.

ICON' s 10-Year Beneish M-Score Range
Min: -4.72   Max: 7.82
Current: -2.7

-4.72
7.82

During the past 13 years, the highest Beneish M-Score of Iconix Brand Group Inc was 7.82. The lowest was -4.72. And the median was -2.36.


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 Iconix Brand Group 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 * 1.018+0.528 * 1+0.404 * 1.0011+0.892 * 0.9385+0.115 * 1.2065
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1856+4.679 * -0.0374-0.327 * 0.9855
=-2.70

* 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 $129.0 Mil.
Revenue was 98.459 + 95.387 + 112.412 + 113.75 = $420.0 Mil.
Gross Profit was 98.459 + 95.387 + 112.412 + 113.75 = $420.0 Mil.
Total Current Assets was $383.3 Mil.
Total Assets was $3,068.0 Mil.
Property, Plant and Equipment(Net PPE) was $7.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.8 Mil.
Selling, General & Admin. Expense(SGA) was $206.2 Mil.
Total Current Liabilities was $439.3 Mil.
Long-Term Debt was $1,130.7 Mil.
Net Income was 14.768 + 62.84 + 23.87 + 33.779 = $135.3 Mil.
Non Operating Income was 2.402 + 61.067 + 4.149 + 4.084 = $71.7 Mil.
Cash Flow from Operations was 67.091 + 33.066 + 38.075 + 40.215 = $178.4 Mil.
Accounts Receivable was $135.0 Mil.
Revenue was 118.943 + 116.138 + 105.264 + 107.175 = $447.5 Mil.
Gross Profit was 118.943 + 116.138 + 105.264 + 107.175 = $447.5 Mil.
Total Current Assets was $356.9 Mil.
Total Assets was $2,844.6 Mil.
Property, Plant and Equipment(Net PPE) was $8.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.0 Mil.
Selling, General & Admin. Expense(SGA) was $185.3 Mil.
Total Current Liabilities was $732.1 Mil.
Long-Term Debt was $745.0 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)
=(129.024 / 420.008) / (135.045 / 447.52)
=0.30719415 / 0.30176305
=1.018

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)
=(95.387 / 447.52) / (98.459 / 420.008)
=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 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 - (383.289 + 7.596) / 3067.994) / (1 - (356.901 + 8.217) / 2844.612)
=0.87259265 / 0.87164576
=1.0011

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
=420.008 / 447.52
=0.9385

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))
=(8.98 / (8.98 + 8.217)) / (5.796 / (5.796 + 7.596))
=0.5221841 / 0.4327957
=1.2065

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)
=(206.157 / 420.008) / (185.273 / 447.52)
=0.49084065 / 0.41399937
=1.1856

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)
=((1130.667 + 439.322) / 3067.994) / ((745.013 + 732.061) / 2844.612)
=0.51173144 / 0.51925324
=0.9855

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
=(135.257 - 71.702 - 178.447) / 3067.994
=-0.0374

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.

Iconix Brand Group Inc has a M-score of -2.70 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.

Iconix Brand Group Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 4.78991.45951.03161.16721.2440.72941.09361.11850.87091.2272
GMI 0.219111111111
AQI 1.37450.95681.0850.97320.93161.04540.98210.98280.98131.0369
SGI 0.22952.67591.98281.35471.07061.43311.11210.95671.22271.0661
DEPI 1.21270.98720.79011.23371.28691.12891.07731.00870.84571.1148
SGAI 1.87170.66040.911.23131.00421.21810.91511.02591.03561.0996
LVGI 0.70340.49072.14490.85560.83720.85310.93881.24131.35150.9783
TATA 0.0240.0047-0.0194-0.0185-0.0261-0.0304-0.0286-0.0427-0.0305-0.0093
M-score 0.14-0.33-2.01-2.07-2.26-2.44-2.39-2.70-2.69-2.24

Iconix Brand Group Inc Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 1.28781.40811.25510.87090.87261.07461.0561.22721.06541.018
GMI 1111111111
AQI 0.94730.85950.91180.98131.07071.09481.0411.03691.02061.0011
SGI 1.01231.05841.13261.22271.19781.14191.10091.06610.99280.9385
DEPI 0.94450.93970.88380.84570.88510.93281.01431.11481.24081.2065
SGAI 1.03321.02691.04311.03561.05341.0451.02641.09961.09881.1856
LVGI 1.47351.99662.11051.35151.13660.99040.97240.97830.98970.9855
TATA -0.0365-0.0272-0.0328-0.0305-0.0344-0.0316-0.0238-0.0225-0.0205-0.0374
M-score -2.56-2.57-2.70-2.69-2.62-2.41-2.43-2.30-2.50-2.70
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