GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Coastal Contacts Inc (FRA:C9R1) » Definitions » Beneish M-Score

Coastal Contacts (FRA:C9R1) Beneish M-Score : 0.00 (As of Jun. 20, 2024)


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

What is Coastal Contacts 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 Coastal Contacts's Beneish M-Score or its related term are showing as below:

During the past 11 years, the highest Beneish M-Score of Coastal Contacts was 0.00. The lowest was 0.00. And the median was 0.00.


Coastal Contacts Beneish M-Score Historical Data

The historical data trend for Coastal Contacts'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.

Coastal Contacts Beneish M-Score Chart

Coastal Contacts Annual Data
Trend Oct04 Oct05 Oct06 Oct07 Oct08 Oct09 Oct10 Oct11 Oct12 Oct13
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.20 -2.80 -3.40 -3.44 -2.49

Coastal Contacts Quarterly Data
Apr09 Jul09 Oct09 Jan10 Apr10 Jul10 Oct10 Jan11 Apr11 Jul11 Oct11 Jan12 Apr12 Jul12 Oct12 Jan13 Apr13 Jul13 Oct13 Jan14
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 -3.24 -3.41 -3.24 -2.49 -2.58

Competitive Comparison of Coastal Contacts's Beneish M-Score

For the Medical Instruments & Supplies subindustry, Coastal Contacts'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.


Coastal Contacts's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Coastal Contacts's Beneish M-Score distribution charts can be found below:

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



Coastal Contacts 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 Coastal Contacts 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 * 0.8228+0.528 * 1.025+0.404 * 1.0353+0.892 * 0.9717+0.115 * 0.7992
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0834+4.679 * -0.009795-0.327 * 0.9368
=-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 (Jan14) TTM:Last Year (Jan13) TTM:
Total Receivables was €5.0 Mil.
Revenue was 34.959 + 37.742 + 40.799 + 40.518 = €154.0 Mil.
Gross Profit was 15.131 + 16.694 + 16.757 + 16.389 = €65.0 Mil.
Total Current Assets was €36.9 Mil.
Total Assets was €59.6 Mil.
Property, Plant and Equipment(Net PPE) was €7.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.2 Mil.
Selling, General, & Admin. Expense(SGA) was €77.2 Mil.
Total Current Liabilities was €32.6 Mil.
Long-Term Debt & Capital Lease Obligation was €3.2 Mil.
Net Income was -2.846 + -2.073 + -1.949 + -5.265 = €-12.1 Mil.
Non Operating Income was 0 + 0.3 + 1.138 + -0.424 = €1.0 Mil.
Cash Flow from Operations was -3.828 + -3.428 + -2.034 + -3.273 = €-12.6 Mil.
Total Receivables was €6.3 Mil.
Revenue was 41.612 + 39.597 + 40.39 + 36.907 = €158.5 Mil.
Gross Profit was 17.233 + 18.175 + 17.197 + 15.933 = €68.5 Mil.
Total Current Assets was €39.5 Mil.
Total Assets was €62.8 Mil.
Property, Plant and Equipment(Net PPE) was €7.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.4 Mil.
Selling, General, & Admin. Expense(SGA) was €73.4 Mil.
Total Current Liabilities was €39.1 Mil.
Long-Term Debt & Capital Lease Obligation was €1.2 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)
=(5.037 / 154.018) / (6.3 / 158.506)
=0.032704 / 0.039746
=0.8228

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)
=(68.538 / 158.506) / (64.971 / 154.018)
=0.4324 / 0.42184
=1.025

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 - (36.891 + 7.298) / 59.624) / (1 - (39.537 + 7.547) / 62.782)
=0.258872 / 0.25004
=1.0353

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
=154.018 / 158.506
=0.9717

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))
=(2.439 / (2.439 + 7.547)) / (3.212 / (3.212 + 7.298))
=0.244242 / 0.305614
=0.7992

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)
=(77.247 / 154.018) / (73.375 / 158.506)
=0.501545 / 0.462916
=1.0834

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)
=((3.188 + 32.599) / 59.624) / ((1.167 + 39.058) / 62.782)
=0.600211 / 0.640709
=0.9368

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
=(-12.133 - 1.014 - -12.563) / 59.624
=-0.009795

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.

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


Coastal Contacts Beneish M-Score Related Terms

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


Coastal Contacts (FRA:C9R1) Business Description

Traded in Other Exchanges
N/A
Address
Coastal Contacts Inc. was incorporated under the Canada Business Corporations Act on December 14, 2000. The Company is an online retailer of vision care products. It is a direct-to-consumer retailer of vision care products and services. The Company sells contact lenses, eyeglasses and related products mainly through the Company's internet websites, although customers may also place orders over the telephone. It has operations and distribution centers in North America, Europe and Australia. The Company sells contact lenses manufactured by multinational companies such as Johnson and Johnson Inc., CIBA Vision Corporation (a division of Alcon), Bausch & Lomb Inc. and Coopervision Inc. It sells eyeglasses, which are mainly assembled in the Company's own laboratories, composed of frames and lenses purchased from a variety of different suppliers. The frames it uses in its eyeglasses include both branded frames and the Company's own private label frames such as Derek Cardigan, Kam Dhillon, Ltede and Joseph Marc. The Company also sells a variety of vision related products such as sunglasses and contact lens solutions including its own Healthy Eyes brand multipurpose contact lens solution for soft contact lenses. It offers substantially all of the soft contact lenses produced by the contact lens manufacturers, including Johnson & Johnson Inc., CIBA Vision Corporation, Bausch & Lomb Inc. and Coopervision Inc. The Company conducts all of its product fulfillment operations from the Company's distribution facilities in Vancouver, British Columbia, Canada; Stockholm, Sweden; Blaine, Washington and Sydney, Australia.

Coastal Contacts (FRA:C9R1) Headlines

No Headlines