GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » International Dispensing Corp (OTCPK:IDND) » Definitions » Beneish M-Score

International Dispensing (International Dispensing) Beneish M-Score : 0.00 (As of May. 16, 2024)


View and export this data going back to 1996. Start your Free Trial

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

During the past 7 years, the highest Beneish M-Score of International Dispensing was 0.00. The lowest was 0.00. And the median was 0.00.


International Dispensing Beneish M-Score Historical Data

The historical data trend for International Dispensing'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.

International Dispensing Beneish M-Score Chart

International Dispensing Annual Data
Trend Dec96 Dec97 Dec98 Dec99 Dec00 Dec01 Dec02
Beneish M-Score
Get a 7-Day Free Trial - - - - -

International Dispensing Quarterly Data
Dec96 Dec97 Dec98 Mar99 Dec99 Mar00 Jun00 Sep00 Dec00 Mar01 Jun01 Sep01 Dec01 Mar02 Jun02 Sep02 Dec02 Mar03 Sep21 Sep22
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 - - - - -

Competitive Comparison of International Dispensing's Beneish M-Score

For the Packaging & Containers subindustry, International Dispensing'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.


International Dispensing's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, International Dispensing's Beneish M-Score distribution charts can be found below:

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



International Dispensing 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 International Dispensing 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+0.528 * 1.2859+0.404 * 0+0.892 * 1.5315+0.115 * 0.1524
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2525+4.679 * -4.521739-0.327 * 81.0019
=-50.47

* 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 (Sep22) TTM:Last Year (Sep02) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0.206 + 0.134 = $0.34 Mil.
Gross Profit was 0 + 0 + -0.042 + -0.064 = $-0.11 Mil.
Total Current Assets was $0.14 Mil.
Total Assets was $0.14 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.13 Mil.
Selling, General, & Admin. Expense(SGA) was $0.93 Mil.
Total Current Liabilities was $4.11 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.33 + -0.394 + -0.564 + -0.589 = $-1.88 Mil.
Non Operating Income was 0.022 + -0.071 + 0 + 0 = $-0.05 Mil.
Cash Flow from Operations was 0 + 0 + -0.712 + -0.492 = $-1.20 Mil.
Total Receivables was $0.07 Mil.
Revenue was 0.088 + 0.053 + 0.081 + 0 = $0.22 Mil.
Gross Profit was -0.043 + -0.03 + -0.016 + 0 = $-0.09 Mil.
Total Current Assets was $1.06 Mil.
Total Assets was $2.24 Mil.
Property, Plant and Equipment(Net PPE) was $1.18 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.21 Mil.
Selling, General, & Admin. Expense(SGA) was $2.40 Mil.
Total Current Liabilities was $0.82 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 / 0.34) / (0.071 / 0.222)
=0 / 0.31982
=0

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)
=(-0.089 / 0.222) / (-0.106 / 0.34)
=-0.400901 / -0.311765
=1.2859

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 - (0.135 + 0.003) / 0.138) / (1 - (1.061 + 1.176) / 2.24)
=0 / 0.001339
=0

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
=0.34 / 0.222
=1.5315

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))
=(0.206 / (0.206 + 1.176)) / (0.134 / (0.134 + 0.003))
=0.149059 / 0.978102
=0.1524

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)
=(0.928 / 0.34) / (2.4 / 0.222)
=2.729412 / 10.810811
=0.2525

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 + 4.112) / 0.138) / ((0 + 0.824) / 2.24)
=29.797101 / 0.367857
=81.0019

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
=(-1.877 - -0.049 - -1.204) / 0.138
=-4.521739

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.

International Dispensing has a M-score of -50.47 suggests that the company is unlikely to be a manipulator.


International Dispensing Beneish M-Score Related Terms

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


International Dispensing (International Dispensing) Business Description

Traded in Other Exchanges
N/A
Address
170 Pulaski Street, Southampton, NY, USA, 11968
International Dispensing Corp is a packaging research and development company. It designs & manufactures proprietary packaging and dispensing solutions for the flowable food, beverage, medical, pharmaceutical and chemical industries. The company provides its products under the brand 'The Answer'.

International Dispensing (International Dispensing) Headlines

No Headlines