Switch to:
Radisys Corp (NAS:RSYS)
Beneish M-Score
-2.85 (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.

Radisys Corp has a M-score of -2.85 suggests that the company is not a manipulator.

RSYS' s Beneish M-Score Range Over the Past 10 Years
Min: -5.53   Max: 2.88
Current: -2.85

-5.53
2.88

During the past 13 years, the highest Beneish M-Score of Radisys Corp was 2.88. The lowest was -5.53. And the median was -2.72.


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 Radisys Corp 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 * 1.0472+0.528 * 1.0298+0.404 * 0.6391+0.892 * 1.0543+0.115 * 0.9236
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9393+4.679 * -0.0604-0.327 * 1.1515
=-2.85

* 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 $43.0 Mil.
Revenue was 61.288 + 55.146 + 44.077 + 44.78 = $205.3 Mil.
Gross Profit was 15.445 + 12.784 + 13.918 + 13.007 = $55.2 Mil.
Total Current Assets was $104.2 Mil.
Total Assets was $137.2 Mil.
Property, Plant and Equipment(Net PPE) was $5.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.6 Mil.
Selling, General & Admin. Expense(SGA) was $29.9 Mil.
Total Current Liabilities was $69.5 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was -0.591 + -2.965 + -1.44 + -2.066 = $-7.1 Mil.
Non Operating Income was 1.069 + 0.101 + 0.422 + 0.568 = $2.2 Mil.
Cash Flow from Operations was -1.059 + 1.682 + -2.045 + 0.488 = $-0.9 Mil.
Accounts Receivable was $39.0 Mil.
Revenue was 47.049 + 48.687 + 48.174 + 50.805 = $194.7 Mil.
Gross Profit was 12.601 + 12.626 + 13.95 + 14.697 = $53.9 Mil.
Total Current Assets was $79.0 Mil.
Total Assets was $127.2 Mil.
Property, Plant and Equipment(Net PPE) was $7.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.4 Mil.
Selling, General & Admin. Expense(SGA) was $30.2 Mil.
Total Current Liabilities was $55.9 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)
=(43.005 / 205.291) / (38.951 / 194.715)
=0.20948312 / 0.20004109
=1.0472

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)
=(53.874 / 194.715) / (55.154 / 205.291)
=0.2766813 / 0.26866253
=1.0298

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 - (104.197 + 5.052) / 137.18) / (1 - (79.03 + 7.625) / 127.173)
=0.2036084 / 0.31860536
=0.6391

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
=205.291 / 194.715
=1.0543

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))
=(19.378 / (19.378 + 7.625)) / (17.597 / (17.597 + 5.052))
=0.71762397 / 0.77694379
=0.9236

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)
=(29.922 / 205.291) / (30.213 / 194.715)
=0.14575408 / 0.15516524
=0.9393

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 + 69.47) / 137.18) / ((0 + 55.931) / 127.173)
=0.50641493 / 0.43980247
=1.1515

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
=(-7.062 - 2.16 - -0.934) / 137.18
=-0.0604

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.

Radisys Corp has a M-score of -2.85 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.

Radisys Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 0.96931.49110.56361.19931.0280.98681.21920.95881.30831.4513
GMI 1.09371.22220.85650.84530.99451.04890.95041.14121.00330.9513
AQI 2.62610.97121.13220.2681.12793.49080.84130.90180.86270.6896
SGI 1.12391.1121.14560.81670.93441.16370.86470.83140.81030.9577
DEPI 0.70110.75271.03351.12811.09071.06430.9430.93380.88150.8979
SGAI 1.16321.09470.92691.08641.08030.9950.99151.03251.07460.8871
LVGI 1.00681.0471.11471.08680.81890.95011.08071.18560.95841.177
TATA -0.0601-0.095-0.3328-0.2462-0.0677-0.0567-0.2136-0.2771-0.1378-0.1274
M-score -2.04-2.33-4.35-4.02-2.72-1.55-3.52-4.00-3.08-2.90

Radisys Corp Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.97161.25461.36241.30831.20020.94111.03241.45130.96241.0472
GMI 1.16531.19421.15071.00330.96660.87930.90450.95130.98461.0298
AQI 0.8190.81170.8280.86271.09141.06960.94750.68960.70350.6391
SGI 0.76580.74260.75750.81030.92570.98340.96910.95770.96671.0543
DEPI 0.90340.8990.88950.88150.88760.87720.89720.89790.89940.9236
SGAI 1.09971.13311.08271.07460.91770.83650.86740.88710.94150.9393
LVGI 1.13561.17031.03930.95840.90750.87670.95061.1771.13011.1515
TATA -0.2607-0.2572-0.2313-0.1378-0.1963-0.2108-0.2079-0.1271-0.1124-0.0604
M-score -3.99-3.74-3.47-3.08-3.23-3.52-3.50-2.90-3.24-2.85
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