Switch to:
Resource America Inc (NAS:REXI)
Beneish M-Score
-2.90 (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.

Resource America Inc has a M-score of -2.90 suggests that the company is not a manipulator.

REXI' s Beneish M-Score Range Over the Past 10 Years
Min: -4.37   Max: 3.84
Current: -2.9

-4.37
3.84

During the past 13 years, the highest Beneish M-Score of Resource America Inc was 3.84. The lowest was -4.37. And the median was -2.13.


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 Resource America 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 * 0.7213+0.528 * 0.6211+0.404 * 0.8376+0.892 * 1.2859+0.115 * 0.8576
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2024+4.679 * -0.0676-0.327 * 0.3534
=-2.90

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

This Year (Mar16) TTM:Last Year (Mar15) TTM:
Accounts Receivable was $25.5 Mil.
Revenue was 25.968 + -29.007 + 40.677 + 45.996 = $83.6 Mil.
Gross Profit was 10.878 + -46.185 + 25.651 + 30.302 = $20.6 Mil.
Total Current Assets was $44.9 Mil.
Total Assets was $204.6 Mil.
Property, Plant and Equipment(Net PPE) was $5.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.1 Mil.
Selling, General & Admin. Expense(SGA) was $17.4 Mil.
Total Current Liabilities was $25.3 Mil.
Long-Term Debt was $20.6 Mil.
Net Income was 3.037 + 8.605 + -1.1 + -1.652 = $8.9 Mil.
Non Operating Income was 0.693 + -31.279 + 5.012 + 6.426 = $-19.1 Mil.
Cash Flow from Operations was 2.714 + 10.331 + 34.938 + -6.125 = $41.9 Mil.
Accounts Receivable was $27.5 Mil.
Revenue was 23.839 + -42.64 + 41.504 + 42.335 = $65.0 Mil.
Gross Profit was 8.698 + -58.237 + 29.183 + 30.328 = $10.0 Mil.
Total Current Assets was $297.3 Mil.
Total Assets was $3,102.3 Mil.
Property, Plant and Equipment(Net PPE) was $5.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.9 Mil.
Selling, General & Admin. Expense(SGA) was $11.3 Mil.
Total Current Liabilities was $23.8 Mil.
Long-Term Debt was $1,946.1 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)
=(25.509 / 83.634) / (27.501 / 65.038)
=0.30500753 / 0.42284511
=0.7213

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)
=(-46.185 / 65.038) / (10.878 / 83.634)
=0.15332575 / 0.24686132
=0.6211

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 - (44.901 + 5.061) / 204.586) / (1 - (297.337 + 5.739) / 3102.307)
=0.75578974 / 0.90230625
=0.8376

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
=83.634 / 65.038
=1.2859

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))
=(1.918 / (1.918 + 5.739)) / (2.088 / (2.088 + 5.061))
=0.25048975 / 0.29206882
=0.8576

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)
=(17.411 / 83.634) / (11.261 / 65.038)
=0.20818088 / 0.17314493
=1.2024

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)
=((20.597 + 25.313) / 204.586) / ((1946.106 + 23.796) / 3102.307)
=0.22440441 / 0.63497971
=0.3534

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
=(8.89 - -19.148 - 41.858) / 204.586
=-0.0676

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.

Resource America Inc has a M-score of -2.90 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.

Resource America Inc Annual Data

Sep06Sep07Sep08Sep09Sep10Sep11Sep12Dec13Dec14Dec15
DSRI 0.68112.30020.74572.15781.47140.81960.9370.34730.9861.4836
GMI 0.86270.88381.43021.07721.15461.08131.26510.35390.97641.856
AQI 1.37170.88331.45050.83980.76971.56741.02230.9180.80711.0604
SGI 1.52741.62171.21990.69360.82040.96940.74912.38611.1010.5899
DEPI 0.33561.08160.88010.66090.72640.79051.0812.39090.96861.0056
SGAI 0.67810.75871.0891.28841.10050.91621.21190.41140.98342.413
LVGI 0.90691.62341.01750.77140.71931.73840.89230.84930.34911.1759
TATA 0.13820.0739-0.09750.1107-0.1787-0.007-0.01270.0344-0.6497-0.1094
M-score -1.57-0.64-2.60-1.21-3.01-2.68-2.66-1.75-5.32-2.74

Resource America Inc Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
DSRI 1.76252.99532.92731.63180.99190.91450.94510.95180.90.7213
GMI 2.20912.4992.19561.72220.92352.03642.51954.05241.60740.6211
AQI 1.16770.94990.98670.87570.80711.04421.05831.20121.06040.8376
SGI 0.4560.38610.39190.61381.09450.85730.8110.81580.97241.2859
DEPI 1.771.67881.62420.98510.96861.12281.10431.10251.00560.8576
SGAI 2.29323.07033.32732.11590.98931.16561.3231.49341.46371.2024
LVGI 2.34910.9220.9530.98090.34911.02921.07041.10661.17590.3534
TATA -0.006-0.0342-0.041-0.0337-0.04370.03690.01920.0219-0.0273-0.0676
M-score -2.16-0.83-1.13-2.26-2.51-1.97-1.85-1.00-2.52-2.90
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