GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Kartoon Studios Inc (AMEX:TOON) » Definitions » Beneish M-Score
中文

Kartoon Studios (Kartoon Studios) Beneish M-Score : -2.52 (As of Apr. 24, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Kartoon Studios 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 -2.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TOON' s Beneish M-Score Range Over the Past 10 Years
Min: -4.06   Med: -2.47   Max: 6.5
Current: -2.52

During the past 13 years, the highest Beneish M-Score of Kartoon Studios was 6.50. The lowest was -4.06. And the median was -2.47.


Kartoon Studios Beneish M-Score Historical Data

The historical data trend for Kartoon Studios'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.

Kartoon Studios Beneish M-Score Chart

Kartoon Studios Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.68 -3.88 -1.37 -2.42 -2.52

Kartoon Studios Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.42 -0.60 -3.78 0.54 -2.52

Competitive Comparison of Kartoon Studios's Beneish M-Score

For the Entertainment subindustry, Kartoon Studios'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.


Kartoon Studios's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Kartoon Studios's Beneish M-Score distribution charts can be found below:

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



Kartoon Studios 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 Kartoon Studios 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 * 1.243+0.528 * 2.4695+0.404 * 1.0774+0.892 * 0.708+0.115 * 1.2726
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1249+4.679 * -0.178569-0.327 * 0.9548
=-2.52

* 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 $40.32 Mil.
Revenue was 8.809 + 10.072 + 11.038 + 14.189 = $44.11 Mil.
Gross Profit was 2.711 + -3.403 + 1.497 + 2.904 = $3.71 Mil.
Total Current Assets was $57.11 Mil.
Total Assets was $111.44 Mil.
Property, Plant and Equipment(Net PPE) was $10.82 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.96 Mil.
Selling, General, & Admin. Expense(SGA) was $37.98 Mil.
Total Current Liabilities was $45.64 Mil.
Long-Term Debt & Capital Lease Obligation was $7.66 Mil.
Net Income was -21.635 + -15.476 + -15.23 + -24.762 = $-77.10 Mil.
Non Operating Income was -15.059 + -2.283 + -6.368 + -17.402 = $-41.11 Mil.
Cash Flow from Operations was 4.076 + -9.581 + -5.83 + -4.757 = $-16.09 Mil.
Total Receivables was $45.82 Mil.
Revenue was 19.055 + 19.679 + 22.124 + 1.441 = $62.30 Mil.
Gross Profit was -1.44 + 5.804 + 7.476 + 1.097 = $12.94 Mil.
Total Current Assets was $139.53 Mil.
Total Assets was $239.59 Mil.
Property, Plant and Equipment(Net PPE) was $13.24 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.92 Mil.
Selling, General, & Admin. Expense(SGA) was $47.68 Mil.
Total Current Liabilities was $110.91 Mil.
Long-Term Debt & Capital Lease Obligation was $9.12 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)
=(40.324 / 44.108) / (45.819 / 62.299)
=0.914211 / 0.735469
=1.243

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)
=(12.937 / 62.299) / (3.709 / 44.108)
=0.20766 / 0.084089
=2.4695

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 - (57.109 + 10.82) / 111.436) / (1 - (139.525 + 13.244) / 239.585)
=0.390421 / 0.36236
=1.0774

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
=44.108 / 62.299
=0.708

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))
=(10.915 / (10.915 + 13.244)) / (5.956 / (5.956 + 10.82))
=0.451799 / 0.355031
=1.2726

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)
=(37.975 / 44.108) / (47.683 / 62.299)
=0.860955 / 0.765389
=1.1249

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)
=((7.664 + 45.64) / 111.436) / ((9.115 + 110.908) / 239.585)
=0.478337 / 0.500962
=0.9548

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
=(-77.103 - -41.112 - -16.092) / 111.436
=-0.178569

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.

Kartoon Studios has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.


Kartoon Studios Beneish M-Score Related Terms

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


Kartoon Studios (Kartoon Studios) Business Description

Traded in Other Exchanges
Address
190 N. Canon Drive, 4th Floor, Beverly Hills, CA, USA, 90210
Kartoon Studios Inc is a media company developing, producing, marketing, and licensing branded animated entertainment properties and consumer products for media and retail distribution. Its portfolio features programming for toddlers to tweens, including the preschool properties Rainbow Rangers for Nick Jr. and Llama Llama for Netflix, Stan Lee's Superhero Kindergarten, Shaq's Garage, toddler brand Baby Genius, STEM-based series Thomas Edison's Secret Lab, Warren Buffett's Secret Millionaires Club, and the new preschool show, Stan Lee's Superhero Kindergarten. The company's channel is available on television and mobile devices through distribution platforms, including Comcast, Cox, DISH, Sling TV, Apple TV, Roku, Android TV, Tubi, Xumo, and Amazon Fire.
Executives
Brian Parisi officer: CFO 3873 HAMPSTEAD RD., LA CANADA FLINTRIDGE CA 91011
Henry Iii Sicignano director 8201 MAIN STREET, SUITE 6, WILLIAMSVILLE NY 14221
Cynthia Turner-graham director C/O GENIUS BRANDS INTERNATIONAL, INC., 190 N. CANON DRIVE, 4TH FL, BEVERLY HILLS CA 90210
Michael Hirsh director 16 WYCHWOOD PARK, TORONTO Z4 M6G 2V5
Stefan Piech director WOLLZEILE 6-8/II/2/TOP 50, VIENNA C4 1010
Harold Chizick officer: Pres. Content Sales & Mkting 202 HILLHURST BLVD., NORTH YORK, ONTARIO Z4 M5N 1P4
Zrinka Dekic officer: See Remarks C/O GENIUS BRANDS INTERNATIONAL, INC., 190 N. CANON DRIVE, 4TH FLOOR, BEVERLY HILLS CA 90210
Michael G Klein director 433 N. CANDEN DR., #500, BEVERLY HILLS CA 90210
Karen Mctier director 190 NORTH CANON DRIVE, 4TH FLOOR, BEVERLY HILLS CA 90210
Andrew A Heyward director, 10 percent owner, officer: CEO 9401 WILSHIRE BOULEVARD, SUITE 608, BEVERLY HILLS CA 90212
Michael Jaffa officer: Genl Counsel & SVP Bus. Aff. C/O GENIUS BRANDS INTERNATIONAL, INC., 131 S. RODEO DRIVE, SUITE 250, BEVERLY HILLS CA 90212
Robert L. Denton officer: Chief Financial Officer C/O GENIUS BRANDS INTERNATIONAL, INC., 131 S. RODEO DRIVE, SUITE 250, BEVERLY HILLS CA 90212
Gray Davis director C/O SOURCE INTERLINK COMPANIES, INC., 27500 RIVERVIEW CENTER BLVD., SUITE 400, BONITA SPRINGS FL 34134
Gregory Payne officer: EVP Oper. & Legal/Bus. Affairs 9401 WILSHIRE BOULEVARD, SUITE 608, BEVELY HILLS CA 90212
Lynne A Segall director 9401 WILSHIRE BOULEVARD, SUITE 608, BEVERLY HILLS CA 90212

Kartoon Studios (Kartoon Studios) Headlines

From GuruFocus

Genius Brands Expands Kartoon Channel! With Launch on Vizio Smart TVs

By Stock market mentor Stock market mentor 01-05-2023