GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » ATIF Holdings Ltd (NAS:ATIF) » Definitions » Beneish M-Score
中文

ATIF Holdings (ATIF Holdings) Beneish M-Score : -11.88 (As of Apr. 25, 2024)


View and export this data going back to 2019. Start your Free Trial

What is ATIF Holdings 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.

Good Sign:

Beneish M-Score -11.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ATIF' s Beneish M-Score Range Over the Past 10 Years
Min: -11.88   Med: -4.88   Max: 2.57
Current: -11.88

During the past 7 years, the highest Beneish M-Score of ATIF Holdings was 2.57. The lowest was -11.88. And the median was -4.88.


ATIF Holdings Beneish M-Score Historical Data

The historical data trend for ATIF Holdings'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.

ATIF Holdings Beneish M-Score Chart

ATIF Holdings Annual Data
Trend Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23
Beneish M-Score
Get a 7-Day Free Trial - - - - -4.43

ATIF Holdings Quarterly Data
Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 2.57 - -4.43 -5.33 -11.88

Competitive Comparison of ATIF Holdings's Beneish M-Score

For the Capital Markets subindustry, ATIF Holdings'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.


ATIF Holdings's Beneish M-Score Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, ATIF Holdings's Beneish M-Score distribution charts can be found below:

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



ATIF Holdings 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 ATIF Holdings 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 * 0.8349+0.528 * 1+0.404 * 1.0107+0.892 * 0.1197+0.115 * 0.6171
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 9.2019+4.679 * -1.427481-0.327 * 2.0262
=-11.88

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was $0.52 Mil.
Revenue was 0.025 + 0.125 + 0.15 + 0.1 = $0.40 Mil.
Gross Profit was 0.025 + 0.125 + 0.15 + 0.1 = $0.40 Mil.
Total Current Assets was $1.62 Mil.
Total Assets was $2.49 Mil.
Property, Plant and Equipment(Net PPE) was $0.84 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.57 Mil.
Selling, General, & Admin. Expense(SGA) was $2.67 Mil.
Total Current Liabilities was $1.45 Mil.
Long-Term Debt & Capital Lease Obligation was $0.53 Mil.
Net Income was -0.408 + -0.625 + -3.245 + -0.336 = $-4.61 Mil.
Non Operating Income was 0.14 + 0.031 + 0.091 + 0.274 = $0.54 Mil.
Cash Flow from Operations was -0.213 + 0.195 + -0.973 + -0.606 = $-1.60 Mil.
Total Receivables was $5.22 Mil.
Revenue was 1.9 + 0.3 + 0.881 + 0.262 = $3.34 Mil.
Gross Profit was 1.9 + 0.3 + 0.881 + 0.262 = $3.34 Mil.
Total Current Assets was $6.79 Mil.
Total Assets was $8.44 Mil.
Property, Plant and Equipment(Net PPE) was $1.53 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.51 Mil.
Selling, General, & Admin. Expense(SGA) was $2.43 Mil.
Total Current Liabilities was $2.49 Mil.
Long-Term Debt & Capital Lease Obligation was $0.83 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)
=(0.521 / 0.4) / (5.215 / 3.343)
=1.3025 / 1.559976
=0.8349

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)
=(3.343 / 3.343) / (0.4 / 0.4)
=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 - (1.62 + 0.835) / 2.489) / (1 - (6.793 + 1.528) / 8.435)
=0.01366 / 0.013515
=1.0107

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
=0.4 / 3.343
=0.1197

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))
=(0.511 / (0.511 + 1.528)) / (0.571 / (0.571 + 0.835))
=0.250613 / 0.406117
=0.6171

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)
=(2.67 / 0.4) / (2.425 / 3.343)
=6.675 / 0.725396
=9.2019

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)
=((0.528 + 1.454) / 2.489) / ((0.826 + 2.489) / 8.435)
=0.796304 / 0.393005
=2.0262

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
=(-4.614 - 0.536 - -1.597) / 2.489
=-1.427481

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.

ATIF Holdings has a M-score of -11.88 suggests that the company is unlikely to be a manipulator.


ATIF Holdings Beneish M-Score Related Terms

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


ATIF Holdings (ATIF Holdings) Business Description

Traded in Other Exchanges
N/A
Address
25391 Commercentre Dr, Ste 200, Lake Forest, CA, USA, 92630
ATIF Holdings Ltd is a consulting company. It provides financial and advisory services to small and medium-sized enterprises and also to individual customers and families. The firm also offers Pre-IPO's, and Post-IPO's services. It operates in one operating segment which is the consulting service business. It generates the majority of its revenue from the USA.
Executives
Liu Kwong Sang director 1003 10/F RIGHTFUL CENTER, 12 TAK HING STREET TSIM SHA TSUI, KOWLOON K3 00000
Jun Liu director, 10 percent owner, officer: Chief Executive Officer ROOM 3803 DACHONG INT'L CENTRE, 39 TONGGU RD, NANSHAN DISTRICT, SHENZHEN F4 518000
Lei Yang director ROOM 2803, DACHONG BUSINESS CENTRE, DACHONG 1ST ROAD, NANSHAN DISTRICT, SHENZHEN F4 518000
Yongyuan Chen director ROOM 2803, DACHONG BUSINESS CENTRE, DACHONG 1ST ROAD, NANSHAN DISTRICT, SHENZHEN F4 518000
Yue Ming director, officer: Chief Financial Officer ROOM 2803, DACHONG BUSINESS CENTRE, DACHONG 1ST ROAD, NANSHAN DISTRICT, SHENZHEN F4 518000
Tianzhen Investments Ltd 10 percent owner 25391 COMMERCENTRE DR., STE 200, LAKE FOREST CA 92630