GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Towerstream Corp (OTCPK:TWER) » Definitions » Beneish M-Score

Towerstream (Towerstream) Beneish M-Score

: 0.00 (As of Today)
View and export this data going back to 1994. Start your Free Trial

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 Towerstream's Beneish M-Score or its related term are showing as below:

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


Towerstream Beneish M-Score Historical Data

The historical data trend for Towerstream'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.

Towerstream Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -4.26 -5.70 -3.08 -3.00 -5.10

Towerstream Quarterly Data
Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -3.00 -3.30 -3.94 -3.77 -5.10

Competitive Comparison

For the Telecom Services subindustry, Towerstream'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.


Towerstream Beneish M-Score Distribution

For the Telecommunication Services industry and Communication Services sector, Towerstream's Beneish M-Score distribution charts can be found below:

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



Towerstream 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 Towerstream 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 * 0.6285+0.528 * 1.0768+0.404 * 1.0114+0.892 * 0.9387+0.115 * 0.857
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6772+4.679 * -0.457245-0.327 * 1.5216
=-5.10

* 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 (Dec18) TTM:Last Year (Dec17) TTM:
Total Receivables was $0.54 Mil.
Revenue was 5.836 + 6.105 + 6.221 + 6.442 = $24.60 Mil.
Gross Profit was -4.153 + 2.578 + 2.779 + 2.688 = $3.89 Mil.
Total Current Assets was $5.31 Mil.
Total Assets was $18.42 Mil.
Property, Plant and Equipment(Net PPE) was $10.08 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.44 Mil.
Selling, General, & Admin. Expense(SGA) was $7.51 Mil.
Total Current Liabilities was $42.18 Mil.
Long-Term Debt & Capital Lease Obligation was $0.30 Mil.
Net Income was -2.574 + -2.582 + -2.231 + -2.823 = $-10.21 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 0.213 + -0.346 + -0.487 + -1.168 = $-1.79 Mil.
Total Receivables was $0.91 Mil.
Revenue was 6.567 + 6.555 + 6.518 + 6.572 = $26.21 Mil.
Gross Profit was -3.882 + 2.874 + 2.81 + 2.663 = $4.47 Mil.
Total Current Assets was $8.72 Mil.
Total Assets was $26.46 Mil.
Property, Plant and Equipment(Net PPE) was $13.43 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.74 Mil.
Selling, General, & Admin. Expense(SGA) was $11.82 Mil.
Total Current Liabilities was $39.79 Mil.
Long-Term Debt & Capital Lease Obligation was $0.31 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)
=(0.538 / 24.604) / (0.912 / 26.212)
=0.021866 / 0.034793
=0.6285

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)
=(4.465 / 26.212) / (3.892 / 24.604)
=0.170342 / 0.158186
=1.0768

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 - (5.312 + 10.078) / 18.419) / (1 - (8.724 + 13.431) / 26.457)
=0.16445 / 0.162603
=1.0114

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
=24.604 / 26.212
=0.9387

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))
=(6.736 / (6.736 + 13.431)) / (6.437 / (6.437 + 10.078))
=0.334011 / 0.389767
=0.857

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)
=(7.51 / 24.604) / (11.815 / 26.212)
=0.305235 / 0.450748
=0.6772

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)
=((0.296 + 42.177) / 18.419) / ((0.306 + 39.789) / 26.457)
=2.305934 / 1.515478
=1.5216

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
=(-10.21 - 0 - -1.788) / 18.419
=-0.457245

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.

Towerstream has a M-score of -5.10 suggests that the company is unlikely to be a manipulator.


Towerstream Beneish M-Score Related Terms

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


Towerstream (Towerstream) Business Description

Traded in Other Exchanges
N/A
Address
76 Hammarlund Way, Middletown, RI, USA, 02842
Towerstream Corp is a US-based company providing fixed wireless services. The company operates through the Fixed Wireless Services business segment. Its fixed wireless service provides bandwidth on demand, wireless redundancy, virtual private networks, disaster recovery, bundled data and video services. The company installs receivers and antennas on rooftops to establish a wireless connection between the customer Location to one or more of its points of presence.
Executives
William John Bush director 539 BRYANT STREET, SUITE 403, SAN FRANCISCO CA 94107
Paul Koehler director C/O TOWERSTREAM CORPORATION, 55 HAMMARLUND WAY, MIDDLETOWN RI 02842
Don Macneil director 311 BROADWAY, POINT PLEASANT BEACH NJ 08742
Ernest Ortega officer: Chief Executive Officer 18934 CANOE LANDING COURT, LEESBURG VA 20176
Jeffrey M Thompson director, officer: President and CEO 5 SHELL CASTLE CLUB, PALMAS DEL MAR PR 00791
Joseph P Hernon officer: Chief Financial Officer 1607 PONCE DE LEON AVENUE, SUITE 407, SAN JUAN PR 00909
Kilguss George E Iii officer: Chief Financial Officer C/O VERISIGN, INC., 12061 BLUEMONT WAY, RESTON VA 20190

Towerstream (Towerstream) Headlines

From GuruFocus

Towerstream Corp. (TWER) President and CEO Jeffrey M Thompson sells 16,492 Shares

By GuruFocus Research GuruFocus Editor 05-14-2010

Towerstream Corp. (TWER) President and CEO Jeffrey M Thompson sells 4,450 Shares

By GuruFocus Research GuruFocus Editor 05-15-2010

Towerstream Announces Resignation of Chief Financial Officer

By Marketwired Marketwired 05-22-2019

Weekly CEO Sales Highlight

By alicet236 alicet236 11-23-2015

Towerstream Corp. (TWER) President and CEO Jeffrey M Thompson sells 19,058 Shares

By GuruFocus Research GuruFocus Editor 05-14-2010