GURUFOCUS.COM » STOCK LIST » Technology » Software » Tucows Inc (NAS:TCX) » Definitions » Beneish M-Score
中文

Tucows (Tucows) Beneish M-Score : -3.13 (As of Apr. 25, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Tucows 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TCX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.65   Max: -1.92
Current: -3.13

During the past 13 years, the highest Beneish M-Score of Tucows was -1.92. The lowest was -3.13. And the median was -2.65.


Tucows Beneish M-Score Historical Data

The historical data trend for Tucows'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.

Tucows Beneish M-Score Chart

Tucows Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.48 -2.82 -2.78 -2.69 -3.13

Tucows 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 -2.69 -2.63 -2.71 -2.63 -3.13

Competitive Comparison of Tucows's Beneish M-Score

For the Software - Infrastructure subindustry, Tucows'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.


Tucows's Beneish M-Score Distribution in the Software Industry

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

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



Tucows 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 Tucows 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 * 0.8845+0.528 * 1.2402+0.404 * 0.8141+0.892 * 1.0567+0.115 * 1.016
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1293+4.679 * -0.117398-0.327 * 1.2366
=-3.13

* 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 $24.3 Mil.
Revenue was 86.958 + 86.971 + 84.978 + 80.43 = $339.3 Mil.
Gross Profit was 17.821 + 16.753 + 18.032 + 14.061 = $66.7 Mil.
Total Current Assets was $242.8 Mil.
Total Assets was $798.4 Mil.
Property, Plant and Equipment(Net PPE) was $367.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $47.3 Mil.
Selling, General, & Admin. Expense(SGA) was $101.2 Mil.
Total Current Liabilities was $201.3 Mil.
Long-Term Debt & Capital Lease Obligation was $451.5 Mil.
Net Income was -23.374 + -22.772 + -30.968 + -19.083 = $-96.2 Mil.
Non Operating Income was 4.114 + 4.283 + -10.459 + 4.37 = $2.3 Mil.
Cash Flow from Operations was 9.003 + -6.936 + -1.587 + -5.251 = $-4.8 Mil.
Total Receivables was $26.0 Mil.
Revenue was 78.909 + 78.05 + 83.084 + 81.099 = $321.1 Mil.
Gross Profit was 17.01 + 17.987 + 22.053 + 21.198 = $78.2 Mil.
Total Current Assets was $169.9 Mil.
Total Assets was $664.7 Mil.
Property, Plant and Equipment(Net PPE) was $302.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.6 Mil.
Selling, General, & Admin. Expense(SGA) was $84.8 Mil.
Total Current Liabilities was $188.2 Mil.
Long-Term Debt & Capital Lease Obligation was $251.4 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)
=(24.332 / 339.337) / (26.034 / 321.142)
=0.071705 / 0.081067
=0.8845

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)
=(78.248 / 321.142) / (66.667 / 339.337)
=0.243655 / 0.196463
=1.2402

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 - (242.757 + 367.111) / 798.426) / (1 - (169.92 + 301.984) / 664.747)
=0.236162 / 0.2901
=0.8141

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
=339.337 / 321.142
=1.0567

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))
=(39.581 / (39.581 + 301.984)) / (47.26 / (47.26 + 367.111))
=0.115881 / 0.114052
=1.016

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)
=(101.167 / 339.337) / (84.783 / 321.142)
=0.298131 / 0.264005
=1.1293

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)
=((451.504 + 201.341) / 798.426) / ((251.368 + 188.189) / 664.747)
=0.817665 / 0.66124
=1.2366

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
=(-96.197 - 2.308 - -4.771) / 798.426
=-0.117398

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.

Tucows has a M-score of -3.13 suggests that the company is unlikely to be a manipulator.


Tucows (Tucows) Business Description

Traded in Other Exchanges
Address
96 Mowat Avenue, Toronto, ON, CAN, M6K 3M1
Tucows Inc provides us consumers and small businesses with mobile phone services nationally and high-speed fixed Internet access in selected towns. The Company offers Mobile Service Enabler (MSE) solutions, as well as professional services to other retail mobile providers. The Company is also a global distributor of Internet services, including domain name registration, digital certificates, and email. It provides these services primarily through a global Internet-based distribution network of Internet Service Providers, web hosting companies, and other providers of Internet services to end-users. It operates in three segments: Domain Services, Mobile Services, and Fiber Internet Services. It generates the majority of its revenue from Domain Services.
Executives
Elliot Noss director, officer: Chief Executive Officer
Robin Chase director 96 MOWAT AVENUE, TORONTO A6 M6K3M1
Lee Matheson director 96 MOWAT AVE, TORONTO A6 M6K 3M1
Gigi Sohn director 96 MOWAT AVE, TORONTO A6 M6K 3M1
Blacksheep Fund Management Ltd 10 percent owner ROCK HOUSE, MAIN STREET, BLACKROCK, CO. DUBLIN L2 A94 YY39
Michael Alan Koenig officer: Chief Operating Officer 96 MOWAT AVE, TORONTO A6 M6K 3M1
Blacksheep Master Fund Ltd. 10 percent owner C/O MOURANT GOVERNANCE SERVICES, PO BOX 1348, 94 SOLARIS AVE., GRAND CAYMAN E9 KY1-1108
Herdwick Capital Ltd 10 percent owner C/O BLACKSHEEP FUND MANAGEMENT LIMITED, ROCK HOUSE, MAIN STREET, BLACKROCK, CO. DUBLIN L2 A94 YY39
Alexis Fortune 10 percent owner C/O BLACKSHEEP FUND MANAGEMENT LIMITED, ROCK HOUSE, MAIN STREET, BLACKROCK, CO. DUBLIN L2 A94 YY39
David John Woroch officer: VP Sales & Customer Support 96 MOWAT AVENUE, TORONTO A6 M6K 3M1
Marlene Carl director 96 MOWAT AVENUE, TORONTO A6 M6K3M1
Bret Fausett officer: Chief Legal Officer & VP 96 MOWAT AVENUE, TORONTO A6 M6K3M1
Jessica Sybil-lynne Johannson officer: VP HR 612-11 BRONTE ROAD, OAKVILLE A6 L6L0E1
Justin Reilly officer: CPO 96 MOWAT AVENUE, TORONTO A6 M6K3M1
Jill Szchumacher officer: EVP Networks 96 MOWAT AVENUE, TORONTO A6 M6K3M1