GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » Dex Liquidating Co (OTCPK:DXTRQ) » Definitions » Beneish M-Score

Dex Liquidating Co (Dex Liquidating Co) Beneish M-Score : 0.00 (As of Apr. 27, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Dex Liquidating Co 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 Dex Liquidating Co's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Dex Liquidating Co was 0.00. The lowest was 0.00. And the median was 0.00.


Dex Liquidating Co Beneish M-Score Historical Data

The historical data trend for Dex Liquidating Co'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.

Dex Liquidating Co Beneish M-Score Chart

Dex Liquidating Co Annual Data
Trend Jun08 Jun09 Jun10 Jun11 Jun12 Jun13 Jun14 Jun15 Jun16 Jun17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.27 0.66 -2.96 -10.64 -3.85

Dex Liquidating Co Quarterly Data
Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17
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 Premium Member Only Premium Member Only Premium Member Only -6.51 -5.54 -3.03 -3.85 -5.36

Competitive Comparison of Dex Liquidating Co's Beneish M-Score

For the Shell Companies subindustry, Dex Liquidating Co'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.


Dex Liquidating Co's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, Dex Liquidating Co's Beneish M-Score distribution charts can be found below:

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



Dex Liquidating Co 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 Dex Liquidating Co 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 * 0.7859+0.528 * -0.6284+0.404 * 1.8469+0.892 * 0.9692+0.115 * 0.8571
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8799+4.679 * -0.249005-0.327 * 3.9998
=-5.36

* 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 (Sep17) TTM:Last Year (Sep16) TTM:
Total Receivables was $0.34 Mil.
Revenue was 0.694 + 1.05 + 1.108 + 0.799 = $3.65 Mil.
Gross Profit was -0.257 + 0.016 + -0.201 + -0.141 = $-0.58 Mil.
Total Current Assets was $5.85 Mil.
Total Assets was $6.53 Mil.
Property, Plant and Equipment(Net PPE) was $0.57 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.55 Mil.
Selling, General, & Admin. Expense(SGA) was $7.46 Mil.
Total Current Liabilities was $12.58 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -3.537 + -5.151 + -4.482 + -3.637 = $-16.81 Mil.
Non Operating Income was 0.441 + -2.094 + -0.004 + -0.006 = $-1.66 Mil.
Cash Flow from Operations was -3.7 + -3.36 + -3.259 + -3.199 = $-13.52 Mil.
Total Receivables was $0.45 Mil.
Revenue was 0.467 + 0.714 + 1.886 + 0.7 = $3.77 Mil.
Gross Profit was -0.048 + -0.36 + 0.975 + -0.189 = $0.38 Mil.
Total Current Assets was $10.91 Mil.
Total Assets was $12.06 Mil.
Property, Plant and Equipment(Net PPE) was $1.04 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.75 Mil.
Selling, General, & Admin. Expense(SGA) was $8.75 Mil.
Total Current Liabilities was $2.60 Mil.
Long-Term Debt & Capital Lease Obligation was $3.21 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)
=(0.342 / 3.651) / (0.449 / 3.767)
=0.093673 / 0.119193
=0.7859

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)
=(0.378 / 3.767) / (-0.583 / 3.651)
=0.100345 / -0.159682
=-0.6284

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 - (5.852 + 0.574) / 6.53) / (1 - (10.913 + 1.044) / 12.061)
=0.015926 / 0.008623
=1.8469

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
=3.651 / 3.767
=0.9692

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))
=(0.753 / (0.753 + 1.044)) / (0.549 / (0.549 + 0.574))
=0.419032 / 0.488869
=0.8571

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)
=(7.462 / 3.651) / (8.75 / 3.767)
=2.043824 / 2.322803
=0.8799

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 + 12.582) / 6.53) / ((3.207 + 2.603) / 12.061)
=1.926799 / 0.481718
=3.9998

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
=(-16.807 - -1.663 - -13.518) / 6.53
=-0.249005

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.

Dex Liquidating Co has a M-score of -5.36 suggests that the company is unlikely to be a manipulator.


Dex Liquidating Co Beneish M-Score Related Terms

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


Dex Liquidating Co (Dex Liquidating Co) Business Description

Traded in Other Exchanges
N/A
Address
7 West 41st Avenue, Suite 245, San Mateo, CA, USA, 94403
Dex Liquidating Co currently has no business operations.
Executives
Younger William H Jr other: Former Director 755 PAGE MILL ROAD, SUITE A-200, PALO ALTO CA 94304-1005
Newell Robert Y Iv officer: V.P., Finance, CFO, Secretary 2309 BERING DRIVE, SAN JOSE CA 95131
Liam Burns officer: VP,Worldwide Sales & Marketing C/O MODULAR MEDICAL, INC., 800 W. VALLEY PARKWAY, SUITE 203, ESCONDIDO CA 92025
Gregory D Casciaro director 361 RAQUEL LANE, LOS ALTOS CA 94022
Samuel E Navarro director C/O STRATA SKIN SCIENCES, INC., 5 WALNUT GROVE DRIVE, SUITE 140, HORSHAM PA 19044
Richard M Ferrari 10 percent owner, other: See Explanation of Responses 2118 WALSH AVENUE, SUITE 210, SANTA CLARA CA 95050
Broadfin Healthcare Master Fund Ltd 10 percent owner, other: See Explanation of Responses C/O 20 GENESIS CLOSE, ANSBACHER HOUSE, 2ND FLOOR, PO BOX 1344, GRAND CAYMAN E9 KY1-1108
Broadfin Capital, Llc 10 percent owner, other: See Explanation of Responses 300 PARK AVENUE, 25TH FLOOR, NEW YORK NY 10022
Kevin Kotler 10 percent owner, other: See Explanation of Responses C/O BROADFIN CAPITAL, LLC, 300 PARK AVENUE, 25TH FLOOR, NEW YORK NY 10022
Gary S Petersmeyer director 3400 CENTRAL AVENUE, SANTA CLARA CA 95051
James C Gaither 10 percent owner 755 PAGE MILL ROAD, SUITE A-200, PALO ALTO CA 94304-1005
Baker G Leonard Jr 10 percent owner 755 PAGE MILL ROAD, SUITE A-200, PALO ALTO CA 94304-1005
Tench Coxe 10 percent owner 755 PAGE MILL ROAD, SUITE A-200, PALO ALTO CA 94304
Pullara Samuel J Iii 10 percent owner 755 PAGE MILL ROAD, SUITE A-200, PALO ALTO CA 94304
Hill Ventures Sutter 10 percent owner 755 PAGE MILL RD, SUITE A200, PALO ALTO CA 94304

Dex Liquidating Co (Dex Liquidating Co) Headlines