GURUFOCUS.COM » STOCK LIST » Technology » Software » Nuix Ltd (ASX:NXL) » Definitions » Beneish M-Score

Nuix (ASX:NXL) Beneish M-Score : -2.70 (As of Apr. 26, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Nuix Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Nuix's Beneish M-Score or its related term are showing as below:

ASX:NXL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.34   Med: -3.02   Max: -2.7
Current: -2.7

During the past 4 years, the highest Beneish M-Score of Nuix was -2.70. The lowest was -3.34. And the median was -3.02.


Nuix Beneish M-Score Historical Data

The historical data trend for Nuix's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Nuix Beneish M-Score Chart

Nuix Annual Data
Trend Jun20 Jun21 Jun22 Jun23
Beneish M-Score
- - -3.34 -2.70

Nuix Semi-Annual Data
Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial - -3.34 - -2.70 -

Competitive Comparison of Nuix's Beneish M-Score

For the Software - Application subindustry, Nuix's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Nuix's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Nuix's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nuix's Beneish M-Score falls into.



Nuix Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Nuix 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 * 1.125+0.528 * 1.0054+0.404 * 1.0203+0.892 * 1.198+0.115 * 0.9183
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8155+4.679 * -0.108592-0.327 * 1.1236
=-2.70

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was A$68.9 Mil.
Revenue was A$182.5 Mil.
Gross Profit was A$159.5 Mil.
Total Current Assets was A$106.9 Mil.
Total Assets was A$379.6 Mil.
Property, Plant and Equipment(Net PPE) was A$11.6 Mil.
Depreciation, Depletion and Amortization(DDA) was A$40.7 Mil.
Selling, General, & Admin. Expense(SGA) was A$108.3 Mil.
Total Current Liabilities was A$83.5 Mil.
Long-Term Debt & Capital Lease Obligation was A$8.1 Mil.
Net Income was A$-5.6 Mil.
Gross Profit was A$3.1 Mil.
Cash Flow from Operations was A$32.6 Mil.
Total Receivables was A$51.1 Mil.
Revenue was A$152.3 Mil.
Gross Profit was A$133.9 Mil.
Total Current Assets was A$107.7 Mil.
Total Assets was A$374.1 Mil.
Property, Plant and Equipment(Net PPE) was A$14.2 Mil.
Depreciation, Depletion and Amortization(DDA) was A$35.7 Mil.
Selling, General, & Admin. Expense(SGA) was A$110.8 Mil.
Total Current Liabilities was A$69.5 Mil.
Long-Term Debt & Capital Lease Obligation was A$10.8 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
=(68.868 / 182.465) / (51.097 / 152.31)
=0.377431 / 0.33548
=1.125

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)
=(133.87 / 152.31) / (159.516 / 182.465)
=0.878931 / 0.874228
=1.0054

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (106.886 + 11.591) / 379.568) / (1 - (107.675 + 14.229) / 374.117)
=0.687864 / 0.674155
=1.0203

4. SGI = Sales Growth Index

Ratio of Revenue 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
=182.465 / 152.31
=1.198

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(35.65 / (35.65 + 14.229)) / (40.705 / (40.705 + 11.591))
=0.71473 / 0.778358
=0.9183

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
=(108.253 / 182.465) / (110.809 / 152.31)
=0.593281 / 0.727523
=0.8155

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 in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((8.088 + 83.52) / 379.568) / ((10.848 + 69.514) / 374.117)
=0.241348 / 0.214804
=1.1236

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
=(-5.589 - 3.065 - 32.564) / 379.568
=-0.108592

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Nuix has a M-score of -2.70 suggests that the company is unlikely to be a manipulator.


Nuix (ASX:NXL) Business Description

Traded in Other Exchanges
Address
1 Market Street, Level 27, Sydney, NSW, AUS, 2000
Nuix Ltd is engaged in providing software-related services. It is engaged in the development and distribution of software. The company provides services to advisory firms, litigation support vendors, corporations, government and law enforcement agencies. Its products include Nuix Discover, Nuix Investigate, and Nuix Workstation among others. The group's revenue primarily consists of license fees from customers' right to use the software. Its customers are located in the regions of Asia Pacific, the Americas, and Europe, Middle East and Africa.

Nuix (ASX:NXL) Headlines

From GuruFocus

Nexalin Technology Provides 2022 Year-End Business Update

By sperokesalga sperokesalga 03-27-2023

Nexalin Technology CEO Provides Letter to Shareholders

By Stock market mentor Stock market mentor 01-05-2023