Switch to:
Proto Labs Inc (NYSE:PRLB)
Beneish M-Score
-2.57 (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.

Proto Labs Inc has a M-score of -2.57 suggests that the company is not a manipulator.

PRLB' s Beneish M-Score Range Over the Past 10 Years
Min: -10000000   Max: -1.87
Current: -2.57

-10000000
-1.87

During the past 7 years, the highest Beneish M-Score of Proto Labs Inc was -1.87. The lowest was -10000000.00. And the median was -2.43.


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 Proto Labs 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 * 0.9429+0.528 * 1.0581+0.404 * 0.9516+0.892 * 1.2401+0.115 * 1.177
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0903+4.679 * -0.0631-0.327 * 0.9087
=-2.57

* 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 $34.5 Mil.
Revenue was 74.961 + 72.568 + 73.759 + 67.842 = $289.1 Mil.
Gross Profit was 42.246 + 39.654 + 41.274 + 40.325 = $163.5 Mil.
Total Current Assets was $148.4 Mil.
Total Assets was $388.0 Mil.
Property, Plant and Equipment(Net PPE) was $138.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.3 Mil.
Selling, General & Admin. Expense(SGA) was $78.8 Mil.
Total Current Liabilities was $23.7 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 10.691 + 10.662 + 11.993 + 12.382 = $45.7 Mil.
Non Operating Income was 1.092 + 0.625 + 0.612 + 0.593 = $2.9 Mil.
Cash Flow from Operations was 19.618 + 16.944 + 17.273 + 13.451 = $67.3 Mil.
Accounts Receivable was $29.5 Mil.
Revenue was 63.969 + 58.536 + 56.069 + 54.574 = $233.1 Mil.
Gross Profit was 37.55 + 35.254 + 33.612 + 33.082 = $139.5 Mil.
Total Current Assets was $131.2 Mil.
Total Assets was $319.4 Mil.
Property, Plant and Equipment(Net PPE) was $100.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.4 Mil.
Selling, General & Admin. Expense(SGA) was $58.3 Mil.
Total Current Liabilities was $21.4 Mil.
Long-Term Debt was $0.0 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)
=(34.486 / 289.13) / (29.493 / 233.148)
=0.11927507 / 0.12649905
=0.9429

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)
=(139.498 / 233.148) / (163.499 / 289.13)
=0.59832381 / 0.56548611
=1.0581

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 - (148.407 + 138.685) / 388.023) / (1 - (131.165 + 100.921) / 319.391)
=0.26011602 / 0.27334834
=0.9516

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
=289.13 / 233.148
=1.2401

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))
=(13.395 / (13.395 + 100.921)) / (15.333 / (15.333 + 138.685))
=0.1171752 / 0.0995533
=1.177

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)
=(78.771 / 289.13) / (58.256 / 233.148)
=0.27244146 / 0.24986704
=1.0903

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)
=((0 + 23.679) / 388.023) / ((0 + 21.448) / 319.391)
=0.06102473 / 0.0671528
=0.9087

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
=(45.728 - 2.922 - 67.286) / 388.023
=-0.0631

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.

Proto Labs Inc has a M-score of -2.57 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.

Proto Labs Inc Annual Data

Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.07520.89611.02921.1833
GMI 0.99710.96921.01771.0479
AQI -9.71266463563E+141.29491.09220.886
SGI 1.27341.29461.28491.2601
DEPI 0.93590.99511.09681.0711
SGAI 0.91460.92871.03531.0666
LVGI 0.40680.8721.08891.1124
TATA -0.0097-0.0584-0.0543-0.0353
M-score -392,391,651,279,507.00-2.43-2.43-2.31

Proto Labs Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.97281.11181.09221.02921.00290.92911.03591.18331.01690.9429
GMI 0.980.99591.00521.01771.03111.04151.04051.04791.0621.0581
AQI 1.1181.25031.21781.09221.00340.79630.79020.8860.91780.9516
SGI 1.2891.29241.29391.28491.29191.26031.24731.26011.25261.2401
DEPI 1.12691.41241.21671.09680.94580.77090.88051.07111.16521.177
SGAI 0.95320.98031.00181.03531.05841.05711.07391.06661.05491.0903
LVGI 0.911.43751.0581.08891.07720.8320.99571.11240.86120.9087
TATA -0.0644-0.0595-0.0455-0.0543-0.0488-0.0494-0.0406-0.0353-0.0404-0.0631
M-score -2.46-2.39-2.25-2.43-2.47-2.59-2.50-2.31-2.37-2.57
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