GURUFOCUS.COM » STOCK LIST » Technology » Software » Citadel EFT Inc (GREY:CDFT) » Definitions » Beneish M-Score

CDFT (Citadel EFT) Beneish M-Score : 0.00 (As of Sep. 23, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Citadel EFT 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.

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

During the past 4 years, the highest Beneish M-Score of Citadel EFT was 0.00. The lowest was 0.00. And the median was 0.00.


Citadel EFT Beneish M-Score Historical Data

The historical data trend for Citadel EFT'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.

Citadel EFT Beneish M-Score Chart

Citadel EFT Annual Data
Trend Sep10 Sep11 Sep12 Sep13
Beneish M-Score
- - - -

Citadel EFT Quarterly Data
Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Citadel EFT's Beneish M-Score

For the Software - Infrastructure subindustry, Citadel EFT'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.


Citadel EFT's Beneish M-Score Distribution in the Software Industry

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

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



Citadel EFT 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 Citadel EFT 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 * 1.083+0.528 * 0.9638+0.404 * 0.9987+0.892 * 0.876+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 5.9957+4.679 * -3.814107-0.327 * 2.5036
=-21.73

* 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 (Dec13) TTM:Last Year (Dec12) TTM:
Total Receivables was $0.04 Mil.
Revenue was 0.101 + 0.116 + 0.112 + 0.102 = $0.43 Mil.
Gross Profit was 0.099 + 0.106 + 0.112 + 0.102 = $0.42 Mil.
Total Current Assets was $0.06 Mil.
Total Assets was $3.03 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $11.74 Mil.
Total Current Liabilities was $0.18 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -29.053 + -14.875 + 0.149 + 0.001 = $-43.78 Mil.
Non Operating Income was -17.689 + -14.935 + 0.075 + 0.092 = $-32.46 Mil.
Cash Flow from Operations was 0.069 + 0.056 + 0.091 + 0.035 = $0.25 Mil.
Total Receivables was $0.04 Mil.
Revenue was 0.095 + 0.129 + 0.119 + 0.149 = $0.49 Mil.
Gross Profit was 0.092 + 0.101 + 0.119 + 0.149 = $0.46 Mil.
Total Current Assets was $0.06 Mil.
Total Assets was $3.03 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $2.24 Mil.
Total Current Liabilities was $0.07 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(0.037 / 0.431) / (0.039 / 0.492)
=0.085847 / 0.079268
=1.083

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)
=(0.461 / 0.492) / (0.419 / 0.431)
=0.936992 / 0.972158
=0.9638

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 - (0.062 + 0) / 3.034) / (1 - (0.058 + 0) / 3.03)
=0.979565 / 0.980858
=0.9987

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
=0.431 / 0.492
=0.876

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(11.739 / 0.431) / (2.235 / 0.492)
=27.236659 / 4.542683
=5.9957

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)
=((0 + 0.183) / 3.034) / ((0 + 0.073) / 3.03)
=0.060316 / 0.024092
=2.5036

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
=(-43.778 - -32.457 - 0.251) / 3.034
=-3.814107

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.

Citadel EFT has a M-score of -21.73 suggests that the company is unlikely to be a manipulator.


Citadel EFT Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Citadel EFT's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Citadel EFT Business Description

Traded in Other Exchanges
N/A
Address
825 College Boulevard, Suite 102-328, Oceanside, CA, USA, 92057
Citadel EFT Inc provides credit card terminals and merchant account services to retailers. It's business is the processing of credit card payments ("Merchant Services").

Citadel EFT Headlines

No Headlines