Switch to:
Otelco, Inc. (NAS:OTT)
Beneish M-Score
-3.45 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Otelco, Inc. has a M-score of -3.45 suggests that the company is not a manipulator.

OTT' s Beneish M-Score Range Over the Past 10 Years
Min: -8.79   Max: -1.85
Current: -3.45

-8.79
-1.85

During the past 13 years, the highest Beneish M-Score of Otelco, Inc. was -1.85. The lowest was -8.79. And the median was -2.96.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Otelco, Inc. 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 * 0.4903+0.528 * 0.9777+0.404 * 0.9911+0.892 * 0.9744+0.115 * 1.0677
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9319+4.679 * -0.1096-0.327 * 0.9184
=-3.45

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $3.42 Mil.
Revenue was 17.232 + 17.49 + 17.717 + 17.85 = $70.29 Mil.
Gross Profit was 9.357 + 9.359 + 9.558 + 9.549 = $37.82 Mil.
Total Current Assets was $18.60 Mil.
Total Assets was $115.99 Mil.
Property, Plant and Equipment(Net PPE) was $48.27 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.45 Mil.
Selling, General & Admin. Expense(SGA) was $9.74 Mil.
Total Current Liabilities was $10.96 Mil.
Long-Term Debt was $91.25 Mil.
Net Income was 1.324 + 1.75 + 1.844 + 1.85 = $6.77 Mil.
Non Operating Income was 0.004 + 0.619 + 0.007 + 0.014 = $0.64 Mil.
Cash Flow from Operations was 3.893 + 5.791 + 5.489 + 3.669 = $18.84 Mil.
Accounts Receivable was $7.16 Mil.
Revenue was 17.892 + 17.643 + 18.178 + 18.421 = $72.13 Mil.
Gross Profit was 9.486 + 9.386 + 9.422 + 9.658 = $37.95 Mil.
Total Current Assets was $17.64 Mil.
Total Assets was $118.49 Mil.
Property, Plant and Equipment(Net PPE) was $50.23 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.50 Mil.
Selling, General & Admin. Expense(SGA) was $10.73 Mil.
Total Current Liabilities was $113.69 Mil.
Long-Term Debt was $0.00 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(3.423 / 70.289) / (7.164 / 72.134)
=0.04869894 / 0.09931516
=0.4903

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)
=(37.952 / 72.134) / (37.823 / 70.289)
=0.52613192 / 0.53810696
=0.9777

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (18.604 + 48.274) / 115.994) / (1 - (17.637 + 50.226) / 118.488)
=0.42343569 / 0.42725846
=0.9911

4. SGI = Sales Growth Index

Ratio of sales 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
=70.289 / 72.134
=0.9744

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(9.504 / (9.504 + 50.226)) / (8.454 / (8.454 + 48.274))
=0.15911602 / 0.14902694
=1.0677

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(9.743 / 70.289) / (10.729 / 72.134)
=0.13861344 / 0.14873707
=0.9319

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((91.254 + 10.963) / 115.994) / ((0 + 113.688) / 118.488)
=0.88122662 / 0.95948957
=0.9184

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
=(6.768 - 0.644 - 18.842) / 115.994
=-0.1096

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Otelco, Inc. has a M-score of -3.45 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Otelco, Inc. Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.28220.82810.70091.38490.94830.45450.99931.1051.06960.9952
GMI 1.0841.0691.01581.03040.99771.06430.9951.07921.01880.972
AQI 0.92641.02121.06230.99441.00531.00120.53061.12241.02130.9897
SGI 1.2261.21121.10561.34551.00620.97550.96620.80250.93540.9625
DEPI 1.02890.7271.21320.61841.02571.15060.94481.32081.09981.1317
SGAI 1.0061.03930.97480.93750.91741.0181.1170.93271.11230.9374
LVGI 1.01350.87831.06561.03561.03351.01151.90460.61960.95230.9165
TATA -0.0755-0.071-0.0547-0.089-0.0788-0.0627-0.9122-0.1446-0.1102-0.1231
M-score -2.36-2.74-2.88-2.27-2.88-3.25-7.29-2.97-2.96-3.06

Otelco, Inc. Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 1.08291.08080.99251.06970.99881.99022.2850.99521.02810.4903
GMI 1.091.07851.05191.01870.98370.9840.97980.9720.98590.9777
AQI 1.18271.06161.06131.02130.98330.97140.97870.98971.00830.9911
SGI 0.81650.84960.89830.93540.94740.95430.95380.96250.97550.9744
DEPI 1.35021.25391.1771.09981.09571.11681.11971.13171.09351.0677
SGAI 0.91591.03191.00011.11231.12561.0491.0620.93740.91960.9319
LVGI 18.52220.97670.96670.95230.94270.9370.93770.91650.91610.9184
TATA -0.1435-0.1103-0.1391-0.1102-0.1282-0.1236-0.1104-0.1231-0.1174-0.1096
M-score -8.79-2.96-3.15-2.96-3.14-2.18-1.85-3.06-2.98-3.45
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK