GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Adtran Networks SE (OTCPK:ADVOF) » Definitions » Beneish M-Score

Adtran Networks SE (Adtran Networks SE) Beneish M-Score : -2.65 (As of Apr. 26, 2024)


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

What is Adtran Networks SE 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ADVOF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.86   Max: -2.07
Current: -2.65

During the past 13 years, the highest Beneish M-Score of Adtran Networks SE was -2.07. The lowest was -3.27. And the median was -2.86.


Adtran Networks SE Beneish M-Score Historical Data

The historical data trend for Adtran Networks SE'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.

Adtran Networks SE Beneish M-Score Chart

Adtran Networks SE 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 -3.04 -3.27 -3.04 -2.07 -

Adtran Networks SE Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 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 -2.21 -2.07 -2.46 -2.65 -

Competitive Comparison of Adtran Networks SE's Beneish M-Score

For the Communication Equipment subindustry, Adtran Networks SE'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.


Adtran Networks SE's Beneish M-Score Distribution in the Hardware Industry

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

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



Adtran Networks SE 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 Adtran Networks SE 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 * 1.0273+0.528 * 0.9773+0.404 * 1.0036+0.892 * 1.0572+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.023+4.679 * -0.048367-0.327 * 0.9383
=-2.62

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was $133.8 Mil.
Revenue was 184.386 + 192.032 + 207.308 + 177.819 = $761.5 Mil.
Gross Profit was 64.685 + 61.953 + 71.735 + 59.787 = $258.2 Mil.
Total Current Assets was $382.3 Mil.
Total Assets was $679.3 Mil.
Property, Plant and Equipment(Net PPE) was $58.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.0 Mil.
Selling, General, & Admin. Expense(SGA) was $130.9 Mil.
Total Current Liabilities was $225.2 Mil.
Long-Term Debt & Capital Lease Obligation was $14.9 Mil.
Net Income was 3.562 + 3.883 + 4.005 + 0.872 = $12.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 10.339 + 12.608 + 21.612 + 0.618 = $45.2 Mil.
Total Receivables was $123.2 Mil.
Revenue was 175.814 + 187.773 + 178.207 + 178.561 = $720.4 Mil.
Gross Profit was 56.989 + 58.297 + 62.697 + 60.673 = $238.7 Mil.
Total Current Assets was $372.7 Mil.
Total Assets was $661.6 Mil.
Property, Plant and Equipment(Net PPE) was $57.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.0 Mil.
Selling, General, & Admin. Expense(SGA) was $121.0 Mil.
Total Current Liabilities was $214.2 Mil.
Long-Term Debt & Capital Lease Obligation was $35.1 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)
=(133.801 / 761.545) / (123.201 / 720.355)
=0.175697 / 0.171028
=1.0273

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)
=(238.656 / 720.355) / (258.16 / 761.545)
=0.331303 / 0.338995
=0.9773

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 - (382.321 + 58.142) / 679.286) / (1 - (372.736 + 57.105) / 661.628)
=0.351579 / 0.350328
=1.0036

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
=761.545 / 720.355
=1.0572

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))
=(0 / (0 + 57.105)) / (0 / (0 + 58.142))
=0 / 0
=1

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)
=(130.878 / 761.545) / (121.019 / 720.355)
=0.171859 / 0.167999
=1.023

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)
=((14.88 + 225.224) / 679.286) / ((35.081 + 214.16) / 661.628)
=0.353465 / 0.376709
=0.9383

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
=(12.322 - 0 - 45.177) / 679.286
=-0.048367

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.

Adtran Networks SE has a M-score of -2.62 suggests that the company is unlikely to be a manipulator.


Adtran Networks SE Beneish M-Score Related Terms

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


Adtran Networks SE (Adtran Networks SE) Business Description

Traded in Other Exchanges
Address
Campus Martinsried, Fraunhoferstrasse 9a, Munich, BY, DEU, 82152
Adtran Networks SE Formerly ADVA Optical Networking SE develops, manufactures, and sells optical and Ethernet-based networking solutions to telecommunications carriers and enterprises. These systems are used by telecommunications service providers, private companies, universities, and government agencies. Some of its product categories are Open optical transport, Packet edge and aggregation, Disaggregated networking, Network virtualization, Network infrastructure assurance, and Automated network management. ADVA's geographical segments are Germany; the Rest of Europe, the Middle East and Africa; the Americas; and Asia-Pacific.

Adtran Networks SE (Adtran Networks SE) Headlines

From GuruFocus

SHAREHOLDER ALERT: WeissLaw LLP Investigates ADTRAN, Inc.

By PRNewswire PRNewswire 08-30-2021