GURUFOCUS.COM » STOCK LIST » Technology » Software » Tangoe Inc (OTCPK:TNGO) » Definitions » Beneish M-Score

Tangoe (Tangoe) Beneish M-Score : 0.00 (As of May. 14, 2024)


View and export this data going back to 2011. Start your Free Trial

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

During the past 6 years, the highest Beneish M-Score of Tangoe was 0.00. The lowest was 0.00. And the median was 0.00.


Tangoe Beneish M-Score Historical Data

The historical data trend for Tangoe'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.

Tangoe Beneish M-Score Chart

Tangoe Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Beneish M-Score
Get a 7-Day Free Trial - - -2.30 -2.66 -2.61

Tangoe Quarterly Data
Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Mar17
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 -2.61 -2.65 -2.87 -2.89 -

Competitive Comparison of Tangoe's Beneish M-Score

For the Software - Infrastructure subindustry, Tangoe'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.


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

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

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



Tangoe 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 Tangoe 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 * 1.1005+0.528 * 1.0082+0.404 * 1.0576+0.892 * 1.0572+0.115 * 1.0725
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0354+4.679 * -0.10744-0.327 * 1.2585
=-2.89

* 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 (Sep15) TTM:Last Year (Sep14) TTM:
Total Receivables was $60.72 Mil.
Revenue was 56.573 + 54.478 + 53.469 + 54.927 = $219.45 Mil.
Gross Profit was 28.381 + 28.822 + 29.594 + 30.856 = $117.65 Mil.
Total Current Assets was $109.75 Mil.
Total Assets was $227.67 Mil.
Property, Plant and Equipment(Net PPE) was $5.80 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.03 Mil.
Selling, General, & Admin. Expense(SGA) was $83.70 Mil.
Total Current Liabilities was $37.34 Mil.
Long-Term Debt & Capital Lease Obligation was $2.62 Mil.
Net Income was -4.502 + -2.536 + 0.252 + 2.671 = $-4.12 Mil.
Non Operating Income was -0.151 + 0.001 + -0.002 + 0.035 = $-0.12 Mil.
Cash Flow from Operations was 2.393 + 6.727 + 4.001 + 7.342 = $20.46 Mil.
Total Receivables was $52.19 Mil.
Revenue was 54.481 + 52.674 + 50.394 + 50.027 = $207.58 Mil.
Gross Profit was 29.027 + 28.467 + 26.662 + 28.047 = $112.20 Mil.
Total Current Assets was $107.29 Mil.
Total Assets was $210.23 Mil.
Property, Plant and Equipment(Net PPE) was $5.05 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.70 Mil.
Selling, General, & Admin. Expense(SGA) was $76.47 Mil.
Total Current Liabilities was $29.16 Mil.
Long-Term Debt & Capital Lease Obligation was $0.16 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)
=(60.716 / 219.447) / (52.186 / 207.576)
=0.276677 / 0.251407
=1.1005

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)
=(112.203 / 207.576) / (117.653 / 219.447)
=0.540539 / 0.536134
=1.0082

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 - (109.747 + 5.803) / 227.672) / (1 - (107.288 + 5.049) / 210.232)
=0.492472 / 0.465652
=1.0576

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
=219.447 / 207.576
=1.0572

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))
=(10.698 / (10.698 + 5.049)) / (10.029 / (10.029 + 5.803))
=0.679367 / 0.633464
=1.0725

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)
=(83.7 / 219.447) / (76.468 / 207.576)
=0.381413 / 0.368386
=1.0354

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)
=((2.621 + 37.344) / 227.672) / ((0.161 + 29.163) / 210.232)
=0.175538 / 0.139484
=1.2585

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
=(-4.115 - -0.117 - 20.463) / 227.672
=-0.10744

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.

Tangoe has a M-score of -2.89 suggests that the company is unlikely to be a manipulator.


Tangoe (Tangoe) Business Description

Traded in Other Exchanges
N/A
Address
Tangoe Inc was incorporated in Delaware under the name TelecomRFQ, Inc. in February 2000 and changed its name to Tangoe, Inc. in December 2001. The Company provides connection lifecycle management, or CLM, software and services to a wide range of enterprises and service providers. CLM covers the entire spectrum of an enterprise's connection-based assets and services such as voice and data services, mobile devices and usage, machine-to-machine connections, cloud software and services, enterprise social and information technology connections, and encompasses the entire lifecycle of these assets and services including planning and sourcing, procurement and provisioning, inventory and usage management, mobile device management, or MDM, real-time telecommunications expense management, or rTEM, invoice processing, expense allocation and accounting, and asset decommissioning and disposal. Its solution can provide a significant return on investment by enabling an enterprise to identify and resolve billing errors, to optimize service plans for its usage patterns and needs, to manage used and unused connection assets and services, to proactively monitor usage and to prevent bill overages. As of December 31, 2013, more than 1,000 recurring revenue customers were using its software or services. It competes with technology providers and outsourced service providers selling a range of TEM, MDM, EMM and MMS solutions.
Executives
Jackie R Kimzey director C/O SEVIN ROSEN FUNDS, 13455 NOEL RD #1670, DALLAS TX 75240
Gary Patrick Golding director 8270 GREENSBORO DRIVE, SUITE 850, MCLEAN VA 22102
Clearlake Capital Partners, Llc 10 percent owner 233 WILSHIRE BLVD., SUITE 800, SANTA MONICA CA 90401
Ccg Operations, Llc 10 percent owner 650 MADISON AVENUE, 23RD FLOOR, NEW YORK NY 10022
Behdad Eghbali 10 percent owner 233 WILSHIRE BLVD., SUITE 850, SANTA MONICA CA 90401
Jose Enrique Feliciano 10 percent owner C/O CLEARLAKE CAPITAL GROUP, LLC, 650 MADISON AVE., 23RD FLOOR, NEW YORK NY 10022
Jay Zager officer: Chief Financial Officer C/O AXCELIS TECHNOLOGIES, INC., 108 CHERRY HILL DRIVE, BEVERLY MA 01915
Vector Capital, L.l.c. 10 percent owner C/O VECTOR CAPITAL MANAGEMENT, L.P.,, ONE MARKET STREET, STEUART TOWER, 23RD F, SAN FRANCISCO CA 94105
Vector Capital Partners Iii, L.p. 10 percent owner C/O VECTOR CAPITAL MANAGEMENT, L.P.,, ONE MARKET STREET, STEUART TOWER, 23RD F, SAN FRANCISCO CA 94105
Vector Capital Partners Iv, L.p. 10 percent owner C/O VECTOR CAPITAL MANAGEMENT, L.P.,, ONE MARKET STREET, STEUART TOWER, 23RD F, SAN FRANCISCO CA 94105
Vector Capital Iv, L.p. 10 percent owner C/O VECTOR CAPITAL CORPORATION, ONE MARKET ST., STEUART TOWER, 23RD FL, SAN FRANCISCO CA 94105
Vector Entrepreneur Fund Iii L P 10 percent owner 456 MONTGOMERY ST 19TH FL, SAN FRANCISCO CA 94104
Alexander R Slusky 10 percent owner 456 MONTGOMERY STREET, 19TH FLOOR, SAN FRANCISCO CA 94104
Edison Partners Iv Lp 10 percent owner 1009 LENOX DRIVE, #4, LAWRENCEVILLE NJ 08648
Edison Venture Fund Iv Lp 10 percent owner 1009 LENOX DRIVE #4, LAWRENCEVILLE NJ 08648

Tangoe (Tangoe) Headlines

No Headlines