Switch to:
Winmark Corp (NAS:WINA)
Beneish M-Score
-2.12 (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.

Winmark Corp has a M-score of -2.12 signals that the company is a manipulator.

WINA' s 10-Year Beneish M-Score Range
Min: -5.87   Max: 3.59
Current: -2.12

-5.87
3.59

During the past 13 years, the highest Beneish M-Score of Winmark Corp was 3.59. The lowest was -5.87. And the median was -2.88.


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 Winmark 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 * 1.9996+0.528 * 0.9937+0.404 * 1.0112+0.892 * 1.2089+0.115 * 0.8798
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0321+4.679 * -0.0254-0.327 * 2.8496
=-2.12

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

This Year (Jun15) TTM:Last Year (Jun14) TTM:
Accounts Receivable was $2.63 Mil.
Revenue was 15.477 + 21.024 + 16.183 + 16.404 = $69.09 Mil.
Gross Profit was 14.831 + 20.326 + 15.719 + 15.662 = $66.54 Mil.
Total Current Assets was $23.34 Mil.
Total Assets was $45.29 Mil.
Property, Plant and Equipment(Net PPE) was $1.29 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.42 Mil.
Selling, General & Admin. Expense(SGA) was $30.08 Mil.
Total Current Liabilities was $11.86 Mil.
Long-Term Debt was $72.00 Mil.
Net Income was 4.751 + 6.054 + 5.611 + 5.623 = $22.04 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 1.053 + 11.748 + 2.557 + 7.83 = $23.19 Mil.
Accounts Receivable was $1.09 Mil.
Revenue was 14.039 + 14.553 + 13.767 + 14.792 = $57.15 Mil.
Gross Profit was 13.38 + 13.798 + 13.296 + 14.223 = $54.70 Mil.
Total Current Assets was $26.32 Mil.
Total Assets was $50.72 Mil.
Property, Plant and Equipment(Net PPE) was $1.52 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.42 Mil.
Selling, General & Admin. Expense(SGA) was $24.11 Mil.
Total Current Liabilities was $32.80 Mil.
Long-Term Debt was $0.15 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)
=(2.63 / 69.088) / (1.088 / 57.151)
=0.03806739 / 0.01903729
=1.9996

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)
=(20.326 / 57.151) / (14.831 / 69.088)
=0.95706112 / 0.96309055
=0.9937

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 - (23.335 + 1.294) / 45.29) / (1 - (26.317 + 1.518) / 50.715)
=0.45619342 / 0.45114858
=1.0112

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
=69.088 / 57.151
=1.2089

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))
=(0.421 / (0.421 + 1.518)) / (0.424 / (0.424 + 1.294))
=0.21712223 / 0.2467986
=0.8798

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)
=(30.075 / 69.088) / (24.106 / 57.151)
=0.43531438 / 0.42179489
=1.0321

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)
=((72 + 11.855) / 45.29) / ((0.15 + 32.802) / 50.715)
=1.85151248 / 0.6497486
=2.8496

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
=(22.039 - 0 - 23.188) / 45.29
=-0.0254

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.

Winmark Corp has a M-score of -2.12 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.

Winmark Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 0.92951.16660.92131.08680.58560.06997.74910.01580.79890.9109
GMI 0.92630.94920.98980.98260.97890.92750.99161.00460.98871.0034
AQI 1.21411.02381.04950.79550.69481.29480.92911.13430.73681.1487
SGI 0.97791.0291.13861.13671.05281.10481.24591.01181.07291.0978
DEPI 1.0331.08660.82520.73221.93671.07890.84410.94151.09331.0589
SGAI 1.27111.02490.99730.87490.92010.95730.9580.90271.00470.974
LVGI 1.23043.84551.35110.93890.61920.81290.4492.89180.42052.6766
TATA -0.0707-0.0498-0.05-0.0806-0.136-0.043-0.1067-0.0325-0.06440.0381
M-score -2.97-3.48-2.78-2.74-3.34-3.283.59-4.08-2.81-2.77

Winmark Corp Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
DSRI 0.92351.05060.90610.79890.80970.85260.9290.91090.95461.9996
GMI 1.00541.01351.01321.00540.99710.98080.98480.98670.98610.9937
AQI 0.91590.84970.69120.73680.95110.90791.12091.14870.99041.0112
SGI 1.02291.12361.05811.07291.07281.03741.06681.09781.1841.2089
DEPI 0.95940.95890.93231.09711.13681.23241.31811.05911.00520.8798
SGAI 0.88670.9550.96430.98151.00781.02981.0311.01191.0531.0321
LVGI 0.68330.49960.44220.42051.60512.50573.00062.67660.63882.8496
TATA -0.0745-0.0368-0.0533-0.0644-0.068-0.0177-0.01990.0381-0.0237-0.0254
M-score -2.79-2.38-2.70-2.80-3.11-3.18-3.16-2.79-2.37-2.12
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