GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » API Technologies Corp (NAS:ATNY) » Definitions » Beneish M-Score

API Technologies (API Technologies) Beneish M-Score : 0.00 (As of May. 13, 2024)


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

What is API Technologies 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 API Technologies's Beneish M-Score or its related term are showing as below:

During the past 12 years, the highest Beneish M-Score of API Technologies was 0.00. The lowest was 0.00. And the median was 0.00.


API Technologies Beneish M-Score Historical Data

The historical data trend for API Technologies'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.

API Technologies Beneish M-Score Chart

API Technologies Annual Data
Trend Jan06 May07 May08 May09 May10 May11 Nov12 Nov13 Nov14 Nov15
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.64 -4.41 -2.40 -2.85 -2.96

API Technologies Quarterly Data
May11 Aug11 Nov11 Feb12 May12 Aug12 Nov12 Feb13 May13 Aug13 Nov13 Feb14 May14 Aug14 Nov14 Feb15 May15 Aug15 Nov15 Feb16
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 -2.98 -2.86 -2.89 -2.96 -2.93

Competitive Comparison of API Technologies's Beneish M-Score

For the Semiconductors subindustry, API Technologies'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.


API Technologies's Beneish M-Score Distribution in the Semiconductors Industry

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

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



API Technologies 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 API Technologies 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 * 1.043+0.528 * 0.984+0.404 * 1.1023+0.892 * 1.078+0.115 * 0.8625
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1739+4.679 * -0.098019-0.327 * 1.2731
=-2.93

* 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 (Feb16) TTM:Last Year (Feb15) TTM:
Total Receivables was $40.4 Mil.
Revenue was 54.427 + 61.156 + 67.993 + 52.281 = $235.9 Mil.
Gross Profit was 13.837 + 13.812 + 18.027 + 10.962 = $56.6 Mil.
Total Current Assets was $111.2 Mil.
Total Assets was $334.8 Mil.
Property, Plant and Equipment(Net PPE) was $29.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.2 Mil.
Selling, General, & Admin. Expense(SGA) was $50.1 Mil.
Total Current Liabilities was $69.3 Mil.
Long-Term Debt & Capital Lease Obligation was $170.6 Mil.
Net Income was -6.426 + -9.53 + -6.296 + -4.292 = $-26.5 Mil.
Non Operating Income was -0.799 + -0.177 + -2.593 + 0.4 = $-3.2 Mil.
Cash Flow from Operations was -1.97 + 4.893 + 3.943 + 2.577 = $9.4 Mil.
Total Receivables was $36.0 Mil.
Revenue was 50.85 + 57.846 + 56.924 + 53.169 = $218.8 Mil.
Gross Profit was 12.949 + 13.532 + 14.809 + 10.41 = $51.7 Mil.
Total Current Assets was $102.5 Mil.
Total Assets was $278.7 Mil.
Property, Plant and Equipment(Net PPE) was $29.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.3 Mil.
Selling, General, & Admin. Expense(SGA) was $39.6 Mil.
Total Current Liabilities was $42.0 Mil.
Long-Term Debt & Capital Lease Obligation was $114.9 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)
=(40.428 / 235.857) / (35.955 / 218.789)
=0.171409 / 0.164336
=1.043

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)
=(51.7 / 218.789) / (56.638 / 235.857)
=0.236301 / 0.240137
=0.984

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 - (111.179 + 29.324) / 334.812) / (1 - (102.459 + 29.524) / 278.735)
=0.580353 / 0.526493
=1.1023

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
=235.857 / 218.789
=1.078

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))
=(15.294 / (15.294 + 29.524)) / (19.196 / (19.196 + 29.324))
=0.341247 / 0.395631
=0.8625

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)
=(50.092 / 235.857) / (39.584 / 218.789)
=0.212383 / 0.180923
=1.1739

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)
=((170.554 + 69.267) / 334.812) / ((114.865 + 41.958) / 278.735)
=0.716286 / 0.562624
=1.2731

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
=(-26.544 - -3.169 - 9.443) / 334.812
=-0.098019

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.

API Technologies has a M-score of -2.93 suggests that the company is unlikely to be a manipulator.


API Technologies Beneish M-Score Related Terms

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


API Technologies (API Technologies) Business Description

Traded in Other Exchanges
N/A
Address
API Technologies Corp was incorporated on February 2, 1999 under the laws of the State of Delaware under the name Rubicon Ventures Inc. On November 6, 2006, API changed its name to "API Nanotronics Corp," and subsequently changed its name to API Technologies Corp. on October 22, 2009. The Company through its three business segments-Systems, Subsystems & Components, Electronic Manufacturing Services and Secure Systems & Information Assurance. It designs, develops and manufactures systems, subsystems, RF and secure solutions, as well as provides electronics manufacturing and high-quality engineering services for technically demanding, high-reliability applications. Solutions areas include systems, subsystems and components which includes RF/microwave and microelectronics products, electromagnetics, power and systems solutions products, and sensors, Secure Systems and Information Assurance includes TEMPEST and emanation security, rugged communications products, encryption, and secure networking products and Electronics Manufacturing Services, which involves the production of circuit card assemblies, electromechanical assemblies, and box builds used in defense, industrial and commercial applications. The Company also operates several manufacturing facilities throughout North America, the United Kingdom, Mexico and China. Its customer base spans defense, aerospace, industrial, communications, medical, and government agencies, including the governments of the United States, Canada, the United Kingdom, & other countries. The Company is subject to federal contracting laws and regulations, including the U.S. Federal Acquisition Regulation (FAR) and the False Claims Act.
Executives
Robert Tavares director, officer: President and CEO 100 FIRST STAMFORD PLACE, STAMFORD CT 06902
Eric F. Seeton officer: Chief Financial Officer 103 HILL STREET, SHREWSBURY MA 01545
Melvin L Keating director 18 DRIFTWOOD DRIVE, LIVINGSTON NJ 07039
Steel Excel Inc. 10 percent owner 590 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Steel Partners Holdings L.p. 10 percent owner 590 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Sph Group Holdings Llc 10 percent owner C/O STEEL PARTNERS HOLDINGS L.P., 590 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Sph Group Llc 10 percent owner C/O STEEL PARTNERS HOLDINGS L.P., 590 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Steel Partners Holdings Gp Inc. 10 percent owner 590 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Kenneth J Krieg director 7111 XAVIER COURT, MCLEAN VA 22101
Matthew E Avril director C/O STARWOOD HOTELS & RESORTS WORLDWIDE, 1111 WESTCHESTER AVE, WHITE PLAINS NY 10604
Claudio A Mannarino officer: Sr VP & CFO 229 COLONNADE ROAD, NEPEAN A6 K2E 7K3
Senator Investment Group Lp 10 percent owner 510 MADISON AVENUE, 28TH FLOOR, NEW YORK NY 10022
Douglas Silverman 10 percent owner C/O SENATOR INVESTMENT GROUP LP 510 MADISON AVENUE, 28TH FLOOR NEW YORK NY 10022
Bel Lazar officer: President & CEO 4705 S. APOPKA VINELAND ROAD, SUITE 201, ORLANDO FL 32819
Jason Dezwirek other: Former Dir, Sec & 10% owner 2300 YONGE STREET, SUITE 1710, TORONTO A6 M4P 1E4

API Technologies (API Technologies) Headlines

From GuruFocus

(ATNY) CEO Phillip Dezwirek buys 12,070 Shares

By GuruFocus Research GuruFocus Editor 11-17-2010

(ATNY) CEO Phillip Dezwirek buys 41,096 Shares

By GuruFocus Research GuruFocus Editor 11-19-2010