GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Northern Technologies International Corp (NAS:NTIC) » Definitions » Beneish M-Score

Northern Technologies International (Northern Technologies International) Beneish M-Score : -3.36 (As of Apr. 25, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Northern Technologies International 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 -3.36 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NTIC' s Beneish M-Score Range Over the Past 10 Years
Min: -4.42   Med: -3.32   Max: -2.74
Current: -3.36

During the past 13 years, the highest Beneish M-Score of Northern Technologies International was -2.74. The lowest was -4.42. And the median was -3.32.


Northern Technologies International Beneish M-Score Historical Data

The historical data trend for Northern Technologies International'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.

Northern Technologies International Beneish M-Score Chart

Northern Technologies International Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.35 -3.77 -2.76 -2.95 -3.13

Northern Technologies International Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 -2.89 -3.03 -3.13 -3.31 -3.36

Competitive Comparison of Northern Technologies International's Beneish M-Score

For the Specialty Chemicals subindustry, Northern Technologies International'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.


Northern Technologies International's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Northern Technologies International's Beneish M-Score distribution charts can be found below:

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



Northern Technologies International 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 Northern Technologies International 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 * 0.9214+0.528 * 0.8676+0.404 * 1.0527+0.892 * 1.068+0.115 * 1.0195
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0815+4.679 * -0.184453-0.327 * 0.82
=-3.36

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was $17.43 Mil.
Revenue was 20.843 + 20.182 + 20.71 + 20.97 = $82.71 Mil.
Gross Profit was 8.339 + 7.334 + 7.568 + 7.58 = $30.82 Mil.
Total Current Assets was $37.33 Mil.
Total Assets was $87.31 Mil.
Property, Plant and Equipment(Net PPE) was $15.30 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.74 Mil.
Selling, General, & Admin. Expense(SGA) was $29.66 Mil.
Total Current Liabilities was $13.36 Mil.
Long-Term Debt & Capital Lease Obligation was $0.17 Mil.
Net Income was 1.701 + 0.896 + 0.939 + 1.06 = $4.60 Mil.
Non Operating Income was 2.481 + 2.351 + 4.181 + 2.708 = $11.72 Mil.
Cash Flow from Operations was 2.566 + 3.077 + 2.035 + 1.301 = $8.98 Mil.
Total Receivables was $17.71 Mil.
Revenue was 18.271 + 19.953 + 20.252 + 18.965 = $77.44 Mil.
Gross Profit was 6.303 + 6.353 + 6.139 + 6.242 = $25.04 Mil.
Total Current Assets was $40.18 Mil.
Total Assets was $86.71 Mil.
Property, Plant and Equipment(Net PPE) was $13.82 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.61 Mil.
Selling, General, & Admin. Expense(SGA) was $25.68 Mil.
Total Current Liabilities was $16.18 Mil.
Long-Term Debt & Capital Lease Obligation was $0.20 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)
=(17.43 / 82.705) / (17.712 / 77.441)
=0.210749 / 0.228716
=0.9214

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)
=(25.037 / 77.441) / (30.821 / 82.705)
=0.323304 / 0.372662
=0.8676

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 - (37.333 + 15.299) / 87.307) / (1 - (40.177 + 13.82) / 86.711)
=0.397162 / 0.377276
=1.0527

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
=82.705 / 77.441
=1.068

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))
=(1.606 / (1.606 + 13.82)) / (1.74 / (1.74 + 15.299))
=0.10411 / 0.102119
=1.0195

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)
=(29.664 / 82.705) / (25.683 / 77.441)
=0.358672 / 0.331646
=1.0815

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)
=((0.165 + 13.358) / 87.307) / ((0.201 + 16.178) / 86.711)
=0.15489 / 0.188892
=0.82

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
=(4.596 - 11.721 - 8.979) / 87.307
=-0.184453

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.

Northern Technologies International has a M-score of -3.36 suggests that the company is unlikely to be a manipulator.


Northern Technologies International Beneish M-Score Related Terms

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


Northern Technologies International (Northern Technologies International) Business Description

Traded in Other Exchanges
N/A
Address
4201 Woodland Road, P.O. Box 69, Circle Pines, MN, USA, 55014
Northern Technologies International Corp, or NTIC is a United States-based firm that develops and markets environmentally beneficial products and services world-wide either directly or through a network of joint ventures, distributors, and agents. It operates through two segments which include ZERUST products and services and Nature-Tec products. Its main business is providing corrosion prevention solutions that are marketed under the ZERUST brand. The company also sells a portfolio of bio-based and biodegradable (compostable) polymer resin compounds and finished products marketed under the Nature-Tec brand. The ZERUST brand generates a vast majority of the revenue for the company.
Executives
Nancy E. Calderon director 1285 WAKEFIELD TRAIL, RENO NV 89523
Richard Nigon director CEDAR POINT CAPITAL, 150 SOUTH 5TH STREET, MINNEAPOLIS MN 55402
Sarah E. Kemp director 4201 WOODLAND ROAD, PO BOX 69, CIRCLE PINES MN 55014
Pinho Cristina Lucia Duarte director 4201 WOODLAND ROAD, PO BOX 69, CIRCLE PINES MN 55014
Falkenhausen Konstantin Von director 4201 WOODLAND ROAD, PO BOX 69, CIRCLE PINES MN 55014
Barbara D. Colwell director 4201 WOODLAND ROAD, CIRCLE PINES MN 55014
G Patrick Lynch director 4201 WOODLAND ROAD, CIRCLE PINES MN 55014
Pierre Chenu director 118B AVENUE W CHURCHILL, PO BOX 15, BRUSSELS C9 1180
Mark J Stone director 689 5TH AVENUE, 14TH FLOOR, NEW YORK NY 10022
Inter Alia Holding Co 10 percent owner
Juliane I Lynch 10 percent owner 23205 MERCANTILE ROAD, BEACHWOOD OH 44122
Koh Soo Keong director 4201 WOODLAND ROAD, POST OFFICE BOX 69, CIRCLE PINES MN 55014
Tilman Bernhard Frank director 4201 WOODLAND ROAD, POST OFFICE BOX 69, CIRCLE PINES MN 55014
Sunggyu Lee director 4912 MCKENNA CT, COLUMBIA MO 65203
Ramani Narayan director 4275 CONIFER CIRCLE, OKEMOS MI 48864

Northern Technologies International (Northern Technologies International) Headlines

From GuruFocus