GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Function(x) Inc (OTCPK:FNCX) » Definitions » Beneish M-Score

Function(x) (Function(x)) Beneish M-Score : 0.00 (As of May. 12, 2024)


View and export this data going back to 1985. Start your Free Trial

What is Function(x) 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 Function(x)'s Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Function(x) was 0.00. The lowest was 0.00. And the median was 0.00.


Function(x) Beneish M-Score Historical Data

The historical data trend for Function(x)'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.

Function(x) Beneish M-Score Chart

Function(x) Annual Data
Trend Dec01 Dec02 Dec09 Dec10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -25.90 -19.80 -3.92 -6.88 -14.37

Function(x) Quarterly Data
Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16
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 -12.48 -11.96 -14.37 -9.54 -1.69

Competitive Comparison of Function(x)'s Beneish M-Score

For the Electronic Gaming & Multimedia subindustry, Function(x)'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.


Function(x)'s Beneish M-Score Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Function(x)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Function(x)'s Beneish M-Score falls into.



Function(x) 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 Function(x) 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 * 1.9407+0.528 * 1+0.404 * 1.1319+0.892 * 0.57+0.115 * 1.0451
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7731+4.679 * -0.146949-0.327 * 0.5185
=-2.43

* 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 (Dec16) TTM:Last Year (Dec15) TTM:
Total Receivables was $0.79 Mil.
Revenue was 1.215 + 0.659 + 0.576 + 0.678 = $3.13 Mil.
Gross Profit was 1.215 + 0.659 + 0.576 + 0.678 = $3.13 Mil.
Total Current Assets was $1.19 Mil.
Total Assets was $31.81 Mil.
Property, Plant and Equipment(Net PPE) was $1.26 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.73 Mil.
Selling, General, & Admin. Expense(SGA) was $17.53 Mil.
Total Current Liabilities was $23.08 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -2.63 + -7.27 + -6.598 + 2.154 = $-14.34 Mil.
Non Operating Income was 2.161 + -2.485 + 1.804 + 0.031 = $1.51 Mil.
Cash Flow from Operations was -2.434 + -4.196 + -2.613 + -1.938 = $-11.18 Mil.
Total Receivables was $0.72 Mil.
Revenue was 1.782 + 0.922 + 1.38 + 1.404 = $5.49 Mil.
Gross Profit was 1.782 + 0.922 + 1.38 + 1.404 = $5.49 Mil.
Total Current Assets was $5.09 Mil.
Total Assets was $38.82 Mil.
Property, Plant and Equipment(Net PPE) was $2.07 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.19 Mil.
Selling, General, & Admin. Expense(SGA) was $39.78 Mil.
Total Current Liabilities was $34.71 Mil.
Long-Term Debt & Capital Lease Obligation was $19.62 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)
=(0.792 / 3.128) / (0.716 / 5.488)
=0.253197 / 0.130466
=1.9407

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)
=(5.488 / 5.488) / (3.128 / 3.128)
=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 - (1.185 + 1.26) / 31.807) / (1 - (5.093 + 2.066) / 38.817)
=0.92313 / 0.81557
=1.1319

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
=3.128 / 5.488
=0.57

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))
=(5.192 / (5.192 + 2.066)) / (2.733 / (2.733 + 1.26))
=0.715349 / 0.684448
=1.0451

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)
=(17.529 / 3.128) / (39.779 / 5.488)
=5.6039 / 7.24836
=0.7731

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)
=((0 + 23.08) / 31.807) / ((19.616 + 34.707) / 38.817)
=0.725626 / 1.399464
=0.5185

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
=(-14.344 - 1.511 - -11.181) / 31.807
=-0.146949

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.

Function(x) has a M-score of -2.43 suggests that the company is unlikely to be a manipulator.


Function(x) Beneish M-Score Related Terms

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


Function(x) (Function(x)) Business Description

Traded in Other Exchanges
N/A
Address
Function(x) Inc operates several digital media properties including online destination for entertainment news for millennial women covering the latest in television, music, and pop culture. The company operates through three segments namely Wetpaint, Choose digital, and DDGG. Its Wetpaint segment publishes original news stories and information content covering top television shows, music, celebrities, entertainment news and fashion. The Choose digital segment features recent and range of digital content, including music, movies, television shows, e-books, and audiobooks. Its DDGG segment enables users to draft a fantasy sports team within a salary cap, follow the game action and reap rewards.
Executives
Peter Horan director C/O TREE.COM, INC., 11115 RUSHMORE DRIVE, CHARLOTTE NC 28277
John Miller director STARVEST MANAGEMENT, 750 LEXINGTON AVENUE, NEW YORK NY 10022
Adage Capital Partners Gp, L.l.c. 10 percent owner 200 CLARENDON STREET, 52ND FLOOR, BOSTON MA 02116

Function(x) (Function(x)) Headlines

From GuruFocus

Billionaire Robert Sillerman's Plan for DraftDay Fantasy Sports

By George Ronan George Ronan 05-02-2016

Why Viggle Inc. (VGGL) Is a Short (66% Downside)

By Canadian Value Canadian Value 06-03-2014

Tracking Guru Robert Sillerman At His Latest Venture, Viggle Inc

By ValueInvestor7 ValueInvestor7 05-22-2015