Greenlight Capital Re 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 Greenlight Capital Re 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 * 0.919 | + | 0.528 * 1 | + | 0.404 * 0.9248 | + | 0.892 * 1.353 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9825 | + | 4.679 * 0.042077 | - | 0.327 * 0.6978 |
| = | -1.97 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was $645.1 Mil.
Revenue was 154.58 + 168.775 + 156.907 + 158.124 = $638.4 Mil.
Gross Profit was 154.58 + 168.775 + 156.907 + 158.124 = $638.4 Mil.
Total Current Assets was $696.2 Mil.
Total Assets was $1,735.3 Mil.
Property, Plant and Equipment(Net PPE) was $0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $-0.1 Mil.
Selling, General, & Admin. Expense(SGA) was $23.7 Mil.
Total Current Liabilities was $69.0 Mil.
Long-Term Debt & Capital Lease Obligation was $73.3 Mil.
Net Income was 17.606 + 13.477 + 49.86 + 5.887 = $86.8 Mil.
Non Operating Income was -7.093 + -1.293 + 7.595 + 7.097 = $6.3 Mil.
Cash Flow from Operations was 22.137 + -15.196 + 1.825 + -1.259 = $7.5 Mil.
|
Total Receivables was $518.8 Mil.
Revenue was 115.143 + 118.202 + 109.542 + 128.952 = $471.8 Mil.
Gross Profit was 115.143 + 118.202 + 109.542 + 128.952 = $471.8 Mil.
Total Current Assets was $557.0 Mil.
Total Assets was $1,580.4 Mil.
Property, Plant and Equipment(Net PPE) was $0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.1 Mil.
Selling, General, & Admin. Expense(SGA) was $17.8 Mil.
Total Current Liabilities was $105.1 Mil.
Long-Term Debt & Capital Lease Obligation was $80.5 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) |
| = | (645.088 / 638.386) | / | (518.794 / 471.839) |
| = | 1.010498 | / | 1.099515 |
| | = | 0.919 |
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) |
| = | (471.839 / 471.839) | / | (638.386 / 638.386) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (696.17 + 0) / 1735.307) | / | (1 - (557.032 + 0) / 1580.381) |
| = | 0.59882 | / | 0.647533 |
| | = | 0.9248 |
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 |
| = | 638.386 | / | 471.839 |
| | = | 1.353 |
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)) |
| = | (0.079 / (0.079 + 0)) | / | (-0.059 / (-0.059 + 0)) |
| = | 1 | / | 1 |
| | = | 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) |
| = | (23.653 / 638.386) | / | (17.793 / 471.839) |
| = | 0.037051 | / | 0.03771 |
| | = | 0.9825 |
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) |
| = | ((73.281 + 68.983) / 1735.307) | / | ((80.534 + 105.135) / 1580.381) |
| = | 0.081982 | / | 0.117484 |
| | = | 0.6978 |
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 |
| = | (86.83 - 6.306 | - | 7.507) | / | 1735.307 |
| | = | 0.042077 |
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.
Greenlight Capital Re has a M-score of -1.97 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
GLRE has been successfully added to your