GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Solitron Devices Inc (OTCPK:SODI) » Definitions » Beneish M-Score

Solitron Devices (Solitron Devices) Beneish M-Score : 13.80 (As of May. 03, 2024)


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

What is Solitron Devices 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.

Warning Sign:

Beneish M-Score 13.8 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SODI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.89   Med: -2.5   Max: 13.8
Current: 13.8

During the past 13 years, the highest Beneish M-Score of Solitron Devices was 13.80. The lowest was -3.89. And the median was -2.50.


Solitron Devices Beneish M-Score Historical Data

The historical data trend for Solitron Devices'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.

Solitron Devices Beneish M-Score Chart

Solitron Devices Annual Data
Trend Feb12 Feb13 Feb14 Feb15 Feb16 Feb19 Feb20 Feb21 Feb22 Feb23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.41 -3.61 -3.17 -2.50 -2.00

Solitron Devices Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23
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 -3.89 -2.00 -0.70 -3.13 13.80

Competitive Comparison of Solitron Devices's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Solitron Devices'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.


Solitron Devices's Beneish M-Score Distribution in the Semiconductors Industry

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

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



Solitron Devices 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 Solitron Devices 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 * 7.7937+0.528 * 0.7038+0.404 * 25.7478+0.892 * 1.4895+0.115 * 0.6984
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7827+4.679 * -0.02716-0.327 * 1.3905
=13.80

* 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 (Nov23) TTM:Last Year (Nov22) TTM:
Total Receivables was $2.73 Mil.
Revenue was 4.136 + 2.579 + 2.038 + 1.499 = $10.25 Mil.
Gross Profit was 1.077 + 0.897 + 0.607 + 0.204 = $2.79 Mil.
Total Current Assets was $9.95 Mil.
Total Assets was $19.48 Mil.
Property, Plant and Equipment(Net PPE) was $9.03 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.54 Mil.
Selling, General, & Admin. Expense(SGA) was $2.53 Mil.
Total Current Liabilities was $4.53 Mil.
Long-Term Debt & Capital Lease Obligation was $2.57 Mil.
Net Income was 0.086 + 0.2 + -0.171 + 0.232 = $0.35 Mil.
Non Operating Income was -0.089 + -0.063 + -0.223 + 0.549 = $0.17 Mil.
Cash Flow from Operations was 0.393 + 0.974 + -0.007 + -0.658 = $0.70 Mil.
Total Receivables was $0.24 Mil.
Revenue was 0.584 + 2.187 + 2.136 + 1.976 = $6.88 Mil.
Gross Profit was -0.321 + 0.701 + 0.817 + 0.119 = $1.32 Mil.
Total Current Assets was $7.49 Mil.
Total Assets was $14.95 Mil.
Property, Plant and Equipment(Net PPE) was $7.45 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.30 Mil.
Selling, General, & Admin. Expense(SGA) was $2.17 Mil.
Total Current Liabilities was $1.24 Mil.
Long-Term Debt & Capital Lease Obligation was $2.68 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)
=(2.728 / 10.252) / (0.235 / 6.883)
=0.266094 / 0.034142
=7.7937

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)
=(1.316 / 6.883) / (2.785 / 10.252)
=0.191196 / 0.271654
=0.7038

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 - (9.947 + 9.027) / 19.477) / (1 - (7.489 + 7.448) / 14.952)
=0.025825 / 0.001003
=25.7478

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
=10.252 / 6.883
=1.4895

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))
=(0.304 / (0.304 + 7.448)) / (0.537 / (0.537 + 9.027))
=0.039216 / 0.056148
=0.6984

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)
=(2.532 / 10.252) / (2.172 / 6.883)
=0.246976 / 0.31556
=0.7827

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)
=((2.565 + 4.53) / 19.477) / ((2.675 + 1.242) / 14.952)
=0.364276 / 0.261972
=1.3905

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
=(0.347 - 0.174 - 0.702) / 19.477
=-0.02716

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.

Solitron Devices has a M-score of 13.80 signals that the company is likely to be a manipulator.


Solitron Devices Beneish M-Score Related Terms

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


Solitron Devices (Solitron Devices) Business Description

Traded in Other Exchanges
N/A
Address
901 Sansburys Way, West Palm Beach, FL, USA, 33411
Solitron Devices Inc designs, develop, manufactures, and markets solid-state semiconductor components and related devices mainly for the military and aerospace markets. It manufactures a large variety of bipolar and metal oxide semiconductor (MOS) power transistors, power and control hybrids, junction and power MOS field-effect transistors (Power MOSFETS), field effect transistors, and other related products. It derives the majority of its revenues from its business operations in the United States, while it also holds a presence in Canada, Latin America, the Far East, and the Middle East.
Executives
Howard Timothy Eriksen director 567 WILDROSE CIRCLE, LYNDEN WA 98264
Mark Matson officer: President and COO 600 S. ROCKFORD DRIVE, TEMPE AZ 85281
Olesen Value Fund Gp Llc 10 percent owner C/O OLESEN CAPITAL MANAGEMENT LLC, 185 HUDSON STREET, SUITE 2539, JERSEY CITY NJ 07311
David William Pointer director PO BOX 402, NEWMAN LAKE WA 99025
Christian Olesen 10 percent owner C/O OLESEN CAPITAL MANAGEMENT LLC, 185 HUDSON STREET, SUITE 2539, JERSEY CITY NJ 07311
Olesen Capital Management Llc 10 percent owner 185 HUDSON STREET, SUITE 2539, JERSEY CITY NJ 07311
Olesen Value Fund L.p. 10 percent owner C/O OLESEN CAPITAL MANAGEMENT LLC, 185 HUDSON STREET, SUITE 2539, JERSEY CITY NJ 07311
John Stayduhar other: Shareholder C/O JOHN FARINA, 1601 FORUM PL. #900, WEST PALM BEACH FL 33401
Charles M Gillman director 1223 WILSHIRE BOULEVARD, OFFICE 648, SANTA MONICA CA 90402
Cedar Creek Partners Llc other: Shareholder 8695 GLENDALE RD., CUSTER WA 98240
Eriksen Capital Management Llc other: Shareholder 8695 GLENDALE RD., CUSTER WA 98240
John F Chiste director
Dwight P Aubrey director C/O SOLITRON DEVICES, INC., 3301 ELECTRONICS WAY, WEST PALM BEACH FL 33407
Joseph F Gerrity director
Sidney H Kopperl director C/O SOLITRON DEVICES, INC., 3301 ELECTRONICS WAY, WEST PALM BEACH FL 33407

Solitron Devices (Solitron Devices) Headlines

From GuruFocus

Can You Build a Liquid Portfolio with Illiquid Stocks?

By Geoff Gannon Geoff Gannon 02-13-2012

Some thoughts on the SODI Solitron proxy fight

By whopper investments whopper investments 02-27-2013

Solitron ($SODI): a Net-Nete with Valuable NOL

By whopper investments whopper investments 07-10-2012

Another “Simple” Net-Net: Solitron

By whopper investments whopper investments 02-06-2012

8 Cheap Stocks Below Net Net Working Capital

By guruek Jae Jun 12-14-2009

Will Activists Unlock Value In This Net-Net?

By ValueHippie@twitter ValueHippie@twitter 05-06-2015

The Proxy Fight At Solitron Is Heating Up

By Cody Eustice CodyEustice 07-07-2015