CF Bankshares 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 CF Bankshares 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 * 0.6531 | + | 0.528 * 1 | + | 0.404 * 0.957 | + | 0.892 * 0.995 | + | 0.115 * 1.521 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.03 | + | 4.679 * -0.000541 | - | 0.327 * 0.7704 |
| = | -2.69 |
* 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 $13.50 Mil.
Revenue was 12.678 + 12.817 + 12.277 + 13.28 = $51.05 Mil.
Gross Profit was 12.678 + 12.817 + 12.277 + 13.28 = $51.05 Mil.
Total Current Assets was $283.28 Mil.
Total Assets was $2,058.62 Mil.
Property, Plant and Equipment(Net PPE) was $9.03 Mil.
Depreciation, Depletion and Amortization(DDA) was $-0.46 Mil.
Selling, General, & Admin. Expense(SGA) was $17.93 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $130.26 Mil.
Net Income was 4.235 + 4.031 + 4.223 + 4.448 = $16.94 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 7.98 + 2.451 + 1.841 + 5.779 = $18.05 Mil.
|
Total Receivables was $20.77 Mil.
Revenue was 13.614 + 13.725 + 12.247 + 11.72 = $51.31 Mil.
Gross Profit was 13.614 + 13.725 + 12.247 + 11.72 = $51.31 Mil.
Total Current Assets was $183.10 Mil.
Total Assets was $1,820.17 Mil.
Property, Plant and Equipment(Net PPE) was $5.14 Mil.
Depreciation, Depletion and Amortization(DDA) was $-0.39 Mil.
Selling, General, & Admin. Expense(SGA) was $17.50 Mil.
Total Current Liabilities was $23.67 Mil.
Long-Term Debt & Capital Lease Obligation was $125.82 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) |
| = | (13.497 / 51.052) | / | (20.768 / 51.306) |
| = | 0.264377 | / | 0.404787 |
| | = | 0.6531 |
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) |
| = | (51.306 / 51.306) | / | (51.052 / 51.052) |
| = | 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 - (283.284 + 9.033) / 2058.615) | / | (1 - (183.097 + 5.135) / 1820.174) |
| = | 0.858003 | / | 0.896586 |
| | = | 0.957 |
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 |
| = | 51.052 | / | 51.306 |
| | = | 0.995 |
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)) |
| = | (-0.385 / (-0.385 + 5.135)) | / | (-0.457 / (-0.457 + 9.033)) |
| = | -0.081053 | / | -0.053288 |
| | = | 1.521 |
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) |
| = | (17.931 / 51.052) | / | (17.495 / 51.306) |
| = | 0.35123 | / | 0.340993 |
| | = | 1.03 |
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) |
| = | ((130.258 + 0) / 2058.615) | / | ((125.821 + 23.67) / 1820.174) |
| = | 0.063275 | / | 0.08213 |
| | = | 0.7704 |
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 |
| = | (16.937 - 0 | - | 18.051) | / | 2058.615 |
| | = | -0.000541 |
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.
CF Bankshares has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
CFBK has been successfully added to your