Switch to:
Travelzoo Inc (NAS:TZOO)
Beneish M-Score
-1.85 (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.

Travelzoo Inc has a M-score of -1.85 signals that the company is a manipulator.

TZOO' s 10-Year Beneish M-Score Range
Min: -4.24   Max: 1.65
Current: -1.85

-4.24
1.65

During the past 13 years, the highest Beneish M-Score of Travelzoo Inc was 1.65. The lowest was -4.24. And the median was -2.11.


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 Travelzoo 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 * 1.1747+0.528 * 1.0103+0.404 * 0.7395+0.892 * 0.8856+0.115 * 0.8946
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0891+4.679 * 0.1298-0.327 * 0.7179
=-1.85

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

This Year (Mar15) TTM:Last Year (Mar14) TTM:
Accounts Receivable was $16.0 Mil.
Revenue was 36.492 + 31.498 + 33.5 + 36.883 = $138.4 Mil.
Gross Profit was 32.258 + 27.218 + 29.025 + 32.509 = $121.0 Mil.
Total Current Assets was $77.4 Mil.
Total Assets was $89.6 Mil.
Property, Plant and Equipment(Net PPE) was $8.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.9 Mil.
Selling, General & Admin. Expense(SGA) was $110.7 Mil.
Total Current Liabilities was $35.2 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 1.909 + 1.255 + 2.536 + 7.924 = $13.6 Mil.
Non Operating Income was -0.087 + -0.187 + 0.01 + 0.056 = $-0.2 Mil.
Cash Flow from Operations was 2.426 + -0.168 + 0.476 + -0.529 = $2.2 Mil.
Accounts Receivable was $15.4 Mil.
Revenue was 40.195 + 37.475 + 37.256 + 41.327 = $156.3 Mil.
Gross Profit was 35.418 + 32.806 + 32.934 + 36.902 = $138.1 Mil.
Total Current Assets was $81.8 Mil.
Total Assets was $97.2 Mil.
Property, Plant and Equipment(Net PPE) was $10.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.0 Mil.
Selling, General & Admin. Expense(SGA) was $114.8 Mil.
Total Current Liabilities was $53.2 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)
=(15.974 / 138.373) / (15.355 / 156.253)
=0.1154416 / 0.09827011
=1.1747

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)
=(27.218 / 156.253) / (32.258 / 138.373)
=0.88356704 / 0.87452032
=1.0103

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 - (77.444 + 8.693) / 89.607) / (1 - (81.846 + 10.305) / 97.243)
=0.03872465 / 0.05236367
=0.7395

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
=138.373 / 156.253
=0.8856

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))
=(2.965 / (2.965 + 10.305)) / (2.894 / (2.894 + 8.693))
=0.22343632 / 0.24976267
=0.8946

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)
=(110.738 / 138.373) / (114.82 / 156.253)
=0.80028618 / 0.73483389
=1.0891

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 + 35.203) / 89.607) / ((0 + 53.216) / 97.243)
=0.39285993 / 0.54724762
=0.7179

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
=(13.624 - -0.208 - 2.205) / 89.607
=0.1298

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.

Travelzoo Inc has a M-score of -1.85 signals that the company is likely to 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.

Travelzoo Inc Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.12320.58891.20751.11630.85110.98180.76321.00230.98061.1633
GMI 0.99660.99761.0121.00891.02631.00471.02771.01631.00651.0184
AQI 1.46190.93842.71033.07341.75681.23650.98921.02080.60171.0241
SGI 1.50751.36941.1351.02421.16281.20021.31531.01911.04670.8979
DEPI 1.16841.18491.82571.69250.42710.79720.94731.17081.39561.1136
SGAI 1.05840.80761.27811.12370.99270.91560.92731.0491.04131.0578
LVGI 1.80211.26181.71291.30130.74581.05381.62340.99681.37710.6527
TATA -0.0027-0.0116-0.0258-0.03640.003-0.1602-0.179-0.1891-0.19040.1638
M-score -1.99-2.64-1.78-1.72-2.12-3.00-3.44-3.32-3.59-1.52

Travelzoo Inc Quarterly Data

Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15
DSRI 1.00231.02190.99230.90810.98060.9891.09831.12881.16331.1747
GMI 1.01631.00331.00381.00411.00651.01661.01581.01951.01841.0103
AQI 1.02081.03260.99640.74230.60170.8250.95891.4661.02410.7395
SGI 1.01911.02191.02271.05691.04671.01460.97330.93830.89790.8856
DEPI 1.17081.28291.28171.24651.39561.48061.42631.35791.11360.8946
SGAI 1.0491.07681.13031.08751.04131.01610.99591.01461.05781.0891
LVGI 0.99680.89570.97061.44751.37711.31221.11750.73670.65270.7179
TATA -0.1891-0.1299-0.1669-0.3186-0.1904-0.1867-0.04980.19690.16380.1298
M-score -3.32-2.98-3.23-4.24-3.59-3.46-2.64-1.17-1.52-1.85
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)

GuruFocus Premium Plus Membership

FEEDBACK