QuidelOrtho Beneish M-Score Historical Data
The historical data trend for QuidelOrtho'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.
|
QuidelOrtho Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
-2.51 |
0.28 |
-2.80 |
-1.46 |
-2.71 |
|
QuidelOrtho 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.46 |
-1.77 |
-2.74 |
-2.67 |
-2.71 |
Competitive Comparison
For the Medical Devices subindustry, QuidelOrtho'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.
QuidelOrtho Beneish M-Score Distribution
For the Medical Devices & Instruments industry and Healthcare sector, QuidelOrtho's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where QuidelOrtho's Beneish M-Score falls into.
QuidelOrtho 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 QuidelOrtho 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 * 0.9074 | + | 0.528 * 1.1891 | + | 0.404 * 1.0124 | + | 0.892 * 0.9179 | + | 0.115 * 0.7121 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.3389 | + | 4.679 * -0.021651 | - | 0.327 * 0.9364 |
| = | -2.71 |
* 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 $488 Mil.
Revenue was 742.6 + 744 + 665.1 + 846.1 = $2,998 Mil.
Gross Profit was 381.3 + 368.1 + 296.4 + 448.6 = $1,494 Mil.
Total Current Assets was $1,311 Mil.
Total Assets was $8,563 Mil.
Property, Plant and Equipment(Net PPE) was $1,613 Mil.
Depreciation, Depletion and Amortization(DDA) was $457 Mil.
Selling, General, & Admin. Expense(SGA) was $763 Mil.
Total Current Liabilities was $834 Mil.
Long-Term Debt & Capital Lease Obligation was $2,448 Mil.
Net Income was 7 + -12.7 + -53.2 + 48.8 = $-10 Mil.
Non Operating Income was -36.7 + -22.1 + -18 + -28.1 = $-105 Mil.
Cash Flow from Operations was 80.4 + 41.5 + -30.6 + 188.9 = $280 Mil.
|
Total Receivables was $586 Mil.
Revenue was 866.5 + 783.8 + 613.4 + 1002.3 = $3,266 Mil.
Gross Profit was 449 + 407.5 + 337.5 + 742 = $1,936 Mil.
Total Current Assets was $1,575 Mil.
Total Assets was $8,856 Mil.
Property, Plant and Equipment(Net PPE) was $1,520 Mil.
Depreciation, Depletion and Amortization(DDA) was $284 Mil.
Selling, General, & Admin. Expense(SGA) was $621 Mil.
Total Current Liabilities was $1,007 Mil.
Long-Term Debt & Capital Lease Obligation was $2,617 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) |
| = | (488.4 / 2997.8) | / | (586.4 / 3266) |
| = | 0.162919 | / | 0.179547 |
| | = | 0.9074 |
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) |
| = | (1936 / 3266) | / | (1494.4 / 2997.8) |
| = | 0.592774 | / | 0.498499 |
| | = | 1.1891 |
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 - (1310.5 + 1613.4) / 8563.1) | / | (1 - (1575.1 + 1520) / 8855.8) |
| = | 0.658547 | / | 0.6505 |
| | = | 1.0124 |
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 |
| = | 2997.8 | / | 3266 |
| | = | 0.9179 |
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)) |
| = | (283.6 / (283.6 + 1520)) | / | (457.2 / (457.2 + 1613.4)) |
| = | 0.157241 | / | 0.220806 |
| | = | 0.7121 |
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) |
| = | (763.2 / 2997.8) | / | (621 / 3266) |
| = | 0.254587 | / | 0.190141 |
| | = | 1.3389 |
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) |
| = | ((2447.6 + 833.8) / 8563.1) | / | ((2617.2 + 1007) / 8855.8) |
| = | 0.383202 | / | 0.409246 |
| | = | 0.9364 |
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 |
| = | (-10.1 - -104.9 | - | 280.2) | / | 8563.1 |
| | = | -0.021651 |
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.
QuidelOrtho has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
QDEL has been successfully added to your