GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Maxwell Technologies Inc (NAS:MXWL) » Definitions » Beneish M-Score

Maxwell Technologies (Maxwell Technologies) Beneish M-Score : 0.00 (As of May. 11, 2024)


View and export this data going back to 1983. Start your Free Trial

What is Maxwell Technologies 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.

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

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


Maxwell Technologies Beneish M-Score Historical Data

The historical data trend for Maxwell 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.

Maxwell Technologies Beneish M-Score Chart

Maxwell Technologies Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.16 -3.13 -3.31 -1.18 -2.42

Maxwell Technologies Quarterly Data
Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19
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 1.54 47.34 -13.21 -2.42 -2.94

Competitive Comparison of Maxwell Technologies's Beneish M-Score

For the Electronic Components subindustry, Maxwell 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.


Maxwell Technologies's Beneish M-Score Distribution in the Hardware Industry

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

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



Maxwell 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 Maxwell 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 * 0.6078+0.528 * 0.8299+0.404 * 0.6792+0.892 * 0.9221+0.115 * 0.7965
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9143+4.679 * 0.044743-0.327 * 1.0469
=-2.94

* 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 (Mar19) TTM:Last Year (Mar18) TTM:
Total Receivables was $18.15 Mil.
Revenue was 15.438 + -1.148 + 33.727 + 29.464 = $77.48 Mil.
Gross Profit was -1.528 + -7.479 + 6.37 + 5.428 = $2.79 Mil.
Total Current Assets was $105.74 Mil.
Total Assets was $161.88 Mil.
Property, Plant and Equipment(Net PPE) was $23.34 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.57 Mil.
Selling, General, & Admin. Expense(SGA) was $30.67 Mil.
Total Current Liabilities was $33.30 Mil.
Long-Term Debt & Capital Lease Obligation was $38.31 Mil.
Net Income was -17.62 + -6.318 + -9.723 + -11.302 = $-44.96 Mil.
Non Operating Income was -0.073 + -0.852 + 0.174 + -0.064 = $-0.82 Mil.
Cash Flow from Operations was -9.033 + -13.523 + -14.045 + -14.79 = $-51.39 Mil.
Total Receivables was $32.39 Mil.
Revenue was 23.002 + -11.896 + 35.816 + 37.103 = $84.03 Mil.
Gross Profit was 3.318 + -15.883 + 7.324 + 7.753 = $2.51 Mil.
Total Current Assets was $113.46 Mil.
Total Assets was $204.68 Mil.
Property, Plant and Equipment(Net PPE) was $30.17 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.21 Mil.
Selling, General, & Admin. Expense(SGA) was $36.38 Mil.
Total Current Liabilities was $50.92 Mil.
Long-Term Debt & Capital Lease Obligation was $35.56 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)
=(18.153 / 77.481) / (32.391 / 84.025)
=0.23429 / 0.385492
=0.6078

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)
=(2.512 / 84.025) / (2.791 / 77.481)
=0.029896 / 0.036022
=0.8299

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 - (105.742 + 23.344) / 161.879) / (1 - (113.457 + 30.174) / 204.676)
=0.202577 / 0.298252
=0.6792

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
=77.481 / 84.025
=0.9221

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))
=(8.211 / (8.211 + 30.174)) / (8.572 / (8.572 + 23.344))
=0.213912 / 0.26858
=0.7965

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)
=(30.67 / 77.481) / (36.377 / 84.025)
=0.395839 / 0.432931
=0.9143

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)
=((38.305 + 33.296) / 161.879) / ((35.556 + 50.923) / 204.676)
=0.442312 / 0.422517
=1.0469

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
=(-44.963 - -0.815 - -51.391) / 161.879
=0.044743

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.

Maxwell Technologies has a M-score of -2.94 suggests that the company is unlikely to be a manipulator.


Maxwell Technologies Beneish M-Score Related Terms

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


Maxwell Technologies (Maxwell Technologies) Business Description

Traded in Other Exchanges
N/A
Address
3888 Calle Fortunada, San Diego, CA, USA, 92123
Maxwell Technologies Inc is a part of the electronic components industry. It engaged in developing, manufacturing and marketing energy storage and power delivery solutions for automotive, heavy transportation, renewable energy, backup power, wireless communications and industrial and consumer electronics applications. Maxwell products are designed and built to provide failure-free performance for the life of the most demanding applications. The company is committed to providing cost-effective, energy-efficient, environmentally-conscious energy storage and power delivery solutions.
Executives
Rick Bergman director C/O ADVANCED MICRO DEVICES, INC., 2485 AUGUSTINE DRIVE, SANTA CLARA CA 95054
John Mutch director C/O PEREGRINE SYSTEMS, INC., 3611 VALLEY CENTRE DRIVE, SAN DIEGO CA 92130
David Lyle officer: Chief Financial Officer 6290 SEQUENCE DRIVE, SAN DIEGO CA 92121
Steven J Bilodeau director C/O COHU, INC., 12367 CROSTHWAITE CIRCLE, POWAY CA 92064
Franz Fink director, officer: Chief Executive Officer C/O FREESCALE SEMICONDUCTOR, INC., 6501 WILLIAM CANNON DRIVE WEST, AUSTIN TX 78735
David L Schlotterbeck director 10221 WATERIDGE CIRCLE, SAN DIEGO CA 92121
Yon Jorden director 750 WEST JOHN CARPENTER FREEWAY, SUITE 1200, IRVING TX 75039
Mark Rossi director
Christopher Humphrey officer: VP of Marketing and Bus. Dev. 15353 BARRANCA PARKWAY, IRVINE CA 92618
Kevin Royal officer: Chief Financial Officer
John Warwick officer: Chief Operating Officer EMULEX CORPORATION, 3333 SUSAN STREET, COSTA MESA CA 92626
David Schramm director, officer: CEO and President C/O MAXWELL TECHNOLOGIES, INC., 9244 BALBOA AVENUE, SAN DIEGO CA 92123
George Iii Kreigler officer: Sr. VP Worldwide Operations
Thomas L Ringer director C/O CALIFORNIA AMPLLIFIER INC, 460 CALLE SAN PABLO, CAMARILLO CA 93012
Tesfaye Hailemichael officer: Chief Financial Officer C/O MITEK SYSTEMS, INC., 8911 BALBOA AVENUE SUITE B, SAN DIEGO CA 92123