GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Inseego Corp (NAS:INSG) » Definitions » Beneish M-Score

Inseego (Inseego) Beneish M-Score : -4.50 (As of May. 12, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Inseego 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 -4.5 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

INSG' s Beneish M-Score Range Over the Past 10 Years
Min: -4.5   Med: -3.3   Max: 4.69
Current: -4.5

During the past 13 years, the highest Beneish M-Score of Inseego was 4.69. The lowest was -4.50. And the median was -3.30.


Inseego Beneish M-Score Historical Data

The historical data trend for Inseego'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.

Inseego Beneish M-Score Chart

Inseego 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 -2.99 -2.99 -3.16 -3.44 -4.50

Inseego 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 -3.44 -2.84 -3.47 -4.96 -4.50

Competitive Comparison of Inseego's Beneish M-Score

For the Communication Equipment subindustry, Inseego'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.


Inseego's Beneish M-Score Distribution in the Hardware Industry

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

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



Inseego 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 Inseego 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 * 1.0721+0.528 * 1.0175+0.404 * 1.0209+0.892 * 0.7977+0.115 * 0.9805
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8967+4.679 * -0.395445-0.327 * 1.2658
=-4.50

* 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 $26.4 Mil.
Revenue was 42.754 + 48.583 + 53.557 + 50.794 = $195.7 Mil.
Gross Profit was 13.476 + 1.895 + 18.896 + 18.187 = $52.5 Mil.
Total Current Assets was $58.2 Mil.
Total Assets was $121.8 Mil.
Property, Plant and Equipment(Net PPE) was $13.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $22.5 Mil.
Selling, General, & Admin. Expense(SGA) was $42.2 Mil.
Total Current Liabilities was $55.9 Mil.
Long-Term Debt & Capital Lease Obligation was $165.0 Mil.
Net Income was -14.339 + -21.805 + -4.936 + -5.104 = $-46.2 Mil.
Non Operating Income was -4.945 + -1.189 + 0.658 + 0.291 = $-5.2 Mil.
Cash Flow from Operations was -15.238 + 9.724 + 5.02 + 7.659 = $7.2 Mil.
Total Receivables was $30.9 Mil.
Revenue was 52.915 + 69.167 + 61.856 + 61.384 = $245.3 Mil.
Gross Profit was 15.811 + 17.956 + 17.892 + 15.248 = $66.9 Mil.
Total Current Assets was $78.4 Mil.
Total Assets was $159.9 Mil.
Property, Plant and Equipment(Net PPE) was $16.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $27.2 Mil.
Selling, General, & Admin. Expense(SGA) was $59.0 Mil.
Total Current Liabilities was $57.0 Mil.
Long-Term Debt & Capital Lease Obligation was $172.2 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)
=(26.389 / 195.688) / (30.858 / 245.322)
=0.134852 / 0.125786
=1.0721

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)
=(66.907 / 245.322) / (52.454 / 195.688)
=0.272731 / 0.268049
=1.0175

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 - (58.226 + 13.253) / 121.797) / (1 - (78.356 + 16.868) / 159.949)
=0.41313 / 0.40466
=1.0209

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
=195.688 / 245.322
=0.7977

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))
=(27.206 / (27.206 + 16.868)) / (22.522 / (22.522 + 13.253))
=0.61728 / 0.629546
=0.9805

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)
=(42.225 / 195.688) / (59.032 / 245.322)
=0.215777 / 0.240631
=0.8967

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)
=((164.951 + 55.911) / 121.797) / ((172.181 + 56.963) / 159.949)
=1.813362 / 1.432607
=1.2658

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
=(-46.184 - -5.185 - 7.165) / 121.797
=-0.395445

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.

Inseego has a M-score of -4.50 suggests that the company is unlikely to be a manipulator.


Inseego Beneish M-Score Related Terms

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


Inseego (Inseego) Business Description

Traded in Other Exchanges
Address
9710 Scranton Road, Suite 200, Suite 200, CA, USA, 92121
Inseego Corp is into the design and development of fixed and mobile wireless solutions (advanced 4G and 5G NR), Industrial Internet of Things and cloud solutions for enterprises, service providers, small and medium-sized businesses, governments, and consumers around the globe. The product portfolio consists of fixed and mobile device-to-cloud solutions that provide secure end-to-end IoT services with deep business intelligence. The Company's products and services include intelligent mobile hotspots, wireless routers for IoT applications, USB modems, integrated telematics and mobile tracking hardware devices, which are supported by applications software and cloud services designed to enable customers to easily analyze data insights and configure and manage their hardware.
Executives
Tavistock Financial, Llc 10 percent owner 9350 CONROY WINDERMERE ROAD, WINDERMERE FL 34786
Joseph Lewis 10 percent owner PO BOX N7776, LYFORD BAHAMAS
Philip G Brace director LSI LOGIC CORP, 1621 BARBER LANE, MILPITAS CA 95035
Steven Gatoff officer: Chief Financial Officer C/O INSEEGO CORP, 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Dan Mondor officer: President and CEO 4375 RIVER GREEN PARKWAY, SUITE 100, DULUTH GA 30096
Ashish Sharma officer: President IoT & Mobile 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Christopher H. Lytle director 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Robert G Barbieri officer: Chief Financial Officer 380 ST. PETER STREET, ST. PAUL MN 55102
Stephanie Lynne Bowers director 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Doug Kahn officer: EVP of Operations 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Wei Ding officer: VP Accounting, Controller 9710 SCRANTON ROAD, SUITE 200, SAN DIEGO CA 92121
Craig L Foster officer: Chief Financial Officer 2580 ORCHARD PARKWAY, SAN JOSE CA 95131
Braslyn Ltd. 10 percent owner CAY HOUSE, EP TAYLOR DRIVE N7776, LYFORD CAY, NEW PROVIDENCE C5 00000
Brian Miller director, 10 percent owner 115 EAST PUTNAM AVENUE, GREENWICH CT 06830
Stephen M Smith officer: Chief Financial Officer