GURUFOCUS.COM » STOCK LIST » Technology » Software » Bottomline Technologies Inc (NAS:EPAY) » Definitions » Beneish M-Score

Bottomline Technologies (Bottomline Technologies) Beneish M-Score

: 0.00 (As of Today)
View and export this data going back to 1999. Start your Free Trial

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 Bottomline Technologies's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Bottomline Technologies was 0.00. The lowest was 0.00. And the median was 0.00.


Bottomline Technologies Beneish M-Score Historical Data

The historical data trend for Bottomline Technologies'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.

Bottomline Technologies Annual Data
Trend Jun12 Jun13 Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.11 -2.90 -2.88 -3.32 -2.91

Bottomline Technologies Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -2.97 -2.91 -3.06 -3.19 -3.20

Competitive Comparison

For the Software - Infrastructure subindustry, Bottomline Technologies'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.


Bottomline Technologies Beneish M-Score Distribution

For the Software industry and Technology sector, Bottomline Technologies's Beneish M-Score distribution charts can be found below:

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



Bottomline Technologies 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 Bottomline Technologies 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 * 0.9237+0.528 * 1.0109+0.404 * 1.0322+0.892 * 1.101+0.115 * 0.8899
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1284+4.679 * -0.149221-0.327 * 1.0702
=-3.20

* 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 (Mar22) TTM:Last Year (Mar21) TTM:
Total Receivables was $81.0 Mil.
Revenue was 131.836 + 128.787 + 123.605 + 122.129 = $506.4 Mil.
Gross Profit was 76.176 + 73.125 + 71.284 + 70.603 = $291.2 Mil.
Total Current Assets was $242.9 Mil.
Total Assets was $795.2 Mil.
Property, Plant and Equipment(Net PPE) was $93.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $58.9 Mil.
Selling, General, & Admin. Expense(SGA) was $215.9 Mil.
Total Current Liabilities was $180.3 Mil.
Long-Term Debt & Capital Lease Obligation was $156.9 Mil.
Net Income was -7.524 + -16.634 + -4.907 + -7.295 = $-36.4 Mil.
Non Operating Income was 2.972 + 0.159 + 0.146 + 1.059 = $4.3 Mil.
Cash Flow from Operations was 34.82 + 18.184 + 10.246 + 14.719 = $78.0 Mil.
Total Receivables was $79.7 Mil.
Revenue was 120.885 + 116.024 + 112.365 + 110.639 = $459.9 Mil.
Gross Profit was 70.75 + 67.766 + 65.832 + 63.016 = $267.4 Mil.
Total Current Assets was $262.5 Mil.
Total Assets was $822.0 Mil.
Property, Plant and Equipment(Net PPE) was $100.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $52.4 Mil.
Selling, General, & Admin. Expense(SGA) was $173.8 Mil.
Total Current Liabilities was $167.9 Mil.
Long-Term Debt & Capital Lease Obligation was $157.8 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)
=(81.027 / 506.357) / (79.673 / 459.913)
=0.16002 / 0.173235
=0.9237

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)
=(267.364 / 459.913) / (291.188 / 506.357)
=0.581336 / 0.575065
=1.0109

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 - (242.914 + 93.78) / 795.228) / (1 - (262.547 + 100.252) / 821.962)
=0.576607 / 0.558618
=1.0322

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
=506.357 / 459.913
=1.101

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))
=(52.415 / (52.415 + 100.252)) / (58.908 / (58.908 + 93.78))
=0.343329 / 0.385806
=0.8899

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)
=(215.875 / 506.357) / (173.759 / 459.913)
=0.42633 / 0.377808
=1.1284

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)
=((156.861 + 180.348) / 795.228) / ((157.828 + 167.851) / 821.962)
=0.424041 / 0.396221
=1.0702

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
=(-36.36 - 4.336 - 77.969) / 795.228
=-0.149221

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.

Bottomline Technologies has a M-score of -3.20 suggests that the company is unlikely to be a manipulator.


Bottomline Technologies Beneish M-Score Related Terms

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


Bottomline Technologies (Bottomline Technologies) Business Description

Traded in Other Exchanges
N/A
Address
325 Corporate Drive, Portsmouth, NH, USA, 03801-6808
Bottomline Technologies Inc provides financial oriented solutions. It is a trusted and easy-to-use set of cloud-based digital banking, fraud prevention, payment, financial document, and healthcare solutions. Bottomline consists of four operating segments: Cloud Solutions segment provides customers predominately with SaaS technology offerings that facilitate electronic payment, electronic invoicing and spend management; Digital Banking segment provides solutions that are specifically designed for banking and financial institution customers; Payments and Transactional Documents segment is a supplier of software products that provide a range of financial business process management solutions; and Other segment consists of healthcare and cyber fraud and risk management operating segments.
Executives
Larry A Klane director 88 WEST PLUMERIA DRIVE, SAN JOSE CA 95134
Ken D'amato director 320 NORWOOD PARK SOUTH NORWOOD MA 02062
Adam Bruce Bowden director, officer: Chief Financial Officer C/O BOTTOMLINE TECHNOLOGIES 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Michael J Curran director BOTTOMLINE TECHNOLOGIES 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Paul H Hough director 325 CORPORATE DRIVE PORTSMOUTH NH 03885
Robinson Benjamin E Iii director 325 CORPORATE DRIVE, PORTSMOUTH NH 03885
Jennifer M Gray director BOTTOMLINE TECHNOLOGIES 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Joseph L Mullen director C/O BOTTOMLINE TECHNOLOGIES INC 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Jeffrey C Leathe director
Nigel K Savory officer: Managing Director Europe 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Norman J Deluca officer: MD of Banking Solutions BOTTOMLINE TECHNOLOGIES INC /DE/ 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Robert A Eberle director, officer: President & CEO C/O BOTTOMLINE TECHNOLOGIES 325 CORPORATE DRIVE PORTSMOUTH NH 03801
Peter Gibson director 325 CORPORATE DRIVE PORTSMOUTH NH 03885
Craig S Saks officer: President 6060 COVENTRY DRIVE, ELKHORN NE 68022
Clearfield Capital Management Lp other: SEE REMARKS 430 PARK AVENUE, 11TH FLOOR NEW YORK NY 10022