GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » First Northwest Bancorp (NAS:FNWB) » Definitions » Beneish M-Score

First Northwest Bancorp (First Northwest Bancorp) Beneish M-Score : -2.29 (As of Apr. 26, 2024)


View and export this data going back to 2015. Start your Free Trial

What is First Northwest Bancorp Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FNWB' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.33   Max: -1.8
Current: -2.29

During the past 13 years, the highest Beneish M-Score of First Northwest Bancorp was -1.80. The lowest was -2.65. And the median was -2.33.


First Northwest Bancorp 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 First Northwest Bancorp 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 * 1.4343+0.528 * 1+0.404 * 0.9906+0.892 * 0.8162+0.115 * 1.2416
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0838+4.679 * -0.00708-0.327 * 1.0524
=-2.29

* 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 $7.89 Mil.
Revenue was 11.266 + 17.854 + 17.693 + 18.639 = $65.45 Mil.
Gross Profit was 11.266 + 17.854 + 17.693 + 18.639 = $65.45 Mil.
Total Current Assets was $426.69 Mil.
Total Assets was $2,201.80 Mil.
Property, Plant and Equipment(Net PPE) was $18.05 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.62 Mil.
Selling, General, & Admin. Expense(SGA) was $36.71 Mil.
Total Current Liabilities was $204.90 Mil.
Long-Term Debt & Capital Lease Obligation was $119.44 Mil.
Net Income was -5.522 + 2.504 + 1.776 + 3.528 = $2.29 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 2.583 + -2.499 + 11.001 + 6.79 = $17.88 Mil.
Total Receivables was $6.74 Mil.
Revenue was 22.298 + 20.538 + 19.465 + 17.889 = $80.19 Mil.
Gross Profit was 22.298 + 20.538 + 19.465 + 17.889 = $80.19 Mil.
Total Current Assets was $378.91 Mil.
Total Assets was $2,042.07 Mil.
Property, Plant and Equipment(Net PPE) was $18.09 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.05 Mil.
Selling, General, & Admin. Expense(SGA) was $41.49 Mil.
Total Current Liabilities was $166.46 Mil.
Long-Term Debt & Capital Lease Obligation was $119.36 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)
=(7.894 / 65.452) / (6.743 / 80.19)
=0.120607 / 0.084088
=1.4343

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)
=(80.19 / 80.19) / (65.452 / 65.452)
=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 - (426.686 + 18.049) / 2201.797) / (1 - (378.908 + 18.089) / 2042.07)
=0.798013 / 0.805591
=0.9906

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
=65.452 / 80.19
=0.8162

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))
=(2.054 / (2.054 + 18.089)) / (1.615 / (1.615 + 18.049))
=0.101971 / 0.08213
=1.2416

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)
=(36.705 / 65.452) / (41.492 / 80.19)
=0.560793 / 0.517421
=1.0838

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)
=((119.436 + 204.896) / 2201.797) / ((119.358 + 166.455) / 2042.07)
=0.147303 / 0.139962
=1.0524

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
=(2.286 - 0 - 17.875) / 2201.797
=-0.00708

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.

First Northwest Bancorp has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.


First Northwest Bancorp Beneish M-Score Related Terms

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


First Northwest Bancorp (First Northwest Bancorp) Business Description

Traded in Other Exchanges
N/A
Address
105 West 8th Street, Port Angeles, WA, USA, 98362
First Northwest Bancorp is a bank holding company and a financial holding company and is engaged in banking activities through its wholly owned subsidiary, First Fed Bank, as well as certain non-banking financial activities. It includes deposit and lending transactions that are supplemented with other borrowing and investing activities. The bank's principal lending activities are focused on first lien one- to four-family mortgage loans, commercial and multi-family real estate loans, construction and land loans (including lot loans), commercial business loans and consumer loans. Geographically all the operations are functioned through the regions of Washington, US.
Executives
Christopher J Riffle officer: Executive VP, COO, GC 105 W. 8TH STREET, PORT ANGELES WA 98362
Dana D. Behar director 105 W. EIGHTH STREET, PORT ANGELES WA 98362
Matthew Deines officer: President & CEO C/O FIRST NORTHWEST BANCORP, 105 W. 8TH STREET, PORT ANGELES WA 98362
Tonina Norman J. Jr. director 105 WEST 8TH STREET, PORT ANGELES WA 98362
Terry A Anderson officer: EVP/CCO 105 W. 8TH STREET, PORT ANGELES WA 98362
Lynn Terwoerds director 105 WEST 8TH ST, PORT ANGELES WA 98362
Geraldine L. Bullard officer: EVP/CFO/Principal Acc't Off. 105 W. 8TH STREET, PORT ANGELES WA 98362
Cindy H. Finnie director 105 WEST 8TH STREET, PORT ANGELES WA 98362
Christopher Wade Neros officer: EVP, Chief Lending Officer 105 W 8TH STREET, PORT ANGELES WA 98362
Gabriel Steven Galanda director 105 W. 8TH STREET, PORT ANGELES WA 98362
Sherilyn G Anderson director 105 W. 8TH STREET, PORT ANGELES WA 98362
David T. Flodstrom director 105 WEST 8TH STREET, PORT ANGELES WA 98362
Craig Alan Curtis director 105 WEST 8TH STREET, PORT ANGELES WA 98362
Randy T. Riffle officer: EVP/Chief Lending Officer 105 W. 8TH STREET, PORT ANGELES WA 98362
Derek J Brown officer: EVP, Chief HR/Marketing Off. 105 W. 8TH STREET, PORT ANGELES WA 98362