GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » nLight Inc (NAS:LASR) » Definitions » Beneish M-Score

nLight (nLight) Beneish M-Score : -3.30 (As of Apr. 30, 2024)


View and export this data going back to 2018. Start your Free Trial

What is nLight 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.

Good Sign:

Beneish M-Score -3.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LASR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.3   Med: -2.76   Max: -1.52
Current: -3.3

During the past 8 years, the highest Beneish M-Score of nLight was -1.52. The lowest was -3.30. And the median was -2.76.


nLight Beneish M-Score Historical Data

The historical data trend for nLight'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.

nLight Beneish M-Score Chart

nLight Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -1.85 -3.00 -2.56 -2.96 -3.30

nLight Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.96 -2.88 -2.89 -3.34 -3.30

Competitive Comparison of nLight's Beneish M-Score

For the Semiconductors subindustry, nLight'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.


nLight's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, nLight's Beneish M-Score distribution charts can be found below:

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



nLight 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 nLight 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 * 1.2039+0.528 * 0.9558+0.404 * 0.9582+0.892 * 0.8672+0.115 * 0.8781
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0967+4.679 * -0.175096-0.327 * 0.9912
=-3.30

* 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 $39.6 Mil.
Revenue was 51.892 + 50.634 + 53.304 + 54.091 = $209.9 Mil.
Gross Profit was 9.804 + 9.938 + 12.108 + 14.263 = $46.1 Mil.
Total Current Assets was $220.6 Mil.
Total Assets was $306.8 Mil.
Property, Plant and Equipment(Net PPE) was $64.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.0 Mil.
Selling, General, & Admin. Expense(SGA) was $45.9 Mil.
Total Current Liabilities was $32.8 Mil.
Long-Term Debt & Capital Lease Obligation was $11.0 Mil.
Net Income was -13.238 + -11.879 + -8.823 + -7.73 = $-41.7 Mil.
Non Operating Income was -0.038 + 0.536 + 1.057 + 0.404 = $2.0 Mil.
Cash Flow from Operations was 0.404 + 13.15 + -4.107 + 0.644 = $10.1 Mil.
Total Receivables was $37.9 Mil.
Revenue was 56.679 + 60.093 + 60.827 + 64.459 = $242.1 Mil.
Gross Profit was 5.783 + 13.476 + 15.385 + 16.177 = $50.8 Mil.
Total Current Assets was $230.8 Mil.
Total Assets was $329.2 Mil.
Property, Plant and Equipment(Net PPE) was $74.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.7 Mil.
Selling, General, & Admin. Expense(SGA) was $48.3 Mil.
Total Current Liabilities was $34.5 Mil.
Long-Term Debt & Capital Lease Obligation was $12.9 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)
=(39.585 / 209.921) / (37.913 / 242.058)
=0.188571 / 0.156628
=1.2039

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)
=(50.821 / 242.058) / (46.113 / 209.921)
=0.209954 / 0.219668
=0.9558

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 - (220.554 + 64.916) / 306.803) / (1 - (230.756 + 74.586) / 329.233)
=0.069533 / 0.072566
=0.9582

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
=209.921 / 242.058
=0.8672

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))
=(15.699 / (15.699 + 74.586)) / (16.03 / (16.03 + 64.916))
=0.173883 / 0.198033
=0.8781

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)
=(45.899 / 209.921) / (48.258 / 242.058)
=0.218649 / 0.199365
=1.0967

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)
=((10.978 + 32.752) / 306.803) / ((12.852 + 34.492) / 329.233)
=0.142534 / 0.143801
=0.9912

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
=(-41.67 - 1.959 - 10.091) / 306.803
=-0.175096

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.

nLight has a M-score of -3.30 suggests that the company is unlikely to be a manipulator.


nLight (nLight) Business Description

Traded in Other Exchanges
N/A
Address
4637 NW 18th Avenue, Camas, WA, USA, 98607
nLight Inc is a United States-based company engaged in providing semiconductor and fiber lasers for industrial, microfabrication, and aerospace and defense applications. It operates in two segments: Laser Products, which includes semiconductor lasers, fiber lasers, and directed energy products; and Advanced Development segment includes revenue earned from research and development contracts. The majority of its revenue is generated from the Laser segment. The company's geographical segments include North America, China, and the Rest of the world.
Executives
Joseph John Corso officer: Chief Financial Officer 4637 NW 18TH AVE, CAMAS WA 98607
James Nias officer: Chief Accounting Officer 4637 NW 18TH AVENUE, CAMAS WA 98607
Scott H Keeney director, officer: President and CEO 5408 NE 88TH STREET, BUILDING E, VANCOUVER WA 98665
Ran Bareket officer: CFO 1005 VIRGINIA DRIVE, FORT WASHINGTON PA 19034
Camille Nichols director 5408 NE 88TH STREET, BUILDING E, VANCOUVER WA 98665
Robert Martinsen officer: Chief Technical Officer 5408 NE 88TH STREET, BUILDING E, VANCOUVER WA 98665
Sixth Mdv Partners, L.l.c. 10 percent owner 777 MARINERS ISLAND BLVD., STE. 550, SAN MATEO CA 94404
David D. Osborne director 5408 NE 88TH STREET, BUILDING E, VANCOUVER WA 98665
Oak X Affiliates Fund Lp 10 percent owner 901 MAIN AVENUE, NORWALK CT 06851
Bandel L Carano director, 10 percent owner 525 UNIVERSITY AVENUE, SUITE 1300, PALO ALTO CA 94301
Douglas C Carlisle director, 10 percent owner 3000 SAND HILL RD, BLDG 4 STE 100, MENLO PARK CA 94025
Mv Management Ix Llc 10 percent owner 2884 SAND HILL ROAD, SUITE 100, MENLO PARK CA 94025
William Gossman director 5408 NE 88TH STREET, BUILDING E, VANCOUVER WA 98665
Menlo Entrepreneurs Fund Ix A Lp 10 percent owner 2884 SAND HILL RD, SUITE 100, MENLO PARK CA 94025
Menlo Entrepreneurs Fund Ix Lp 10 percent owner 3000 SAND HILL ROAD, BUILDING 4, SUITE 100, MENLO PARK CA 94025

nLight (nLight) Headlines