GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Spanish Broadcasting System Inc (OTCPK:SBSAA) » Definitions » Beneish M-Score

Spanish Broadcasting System (Spanish Broadcasting System) Beneish M-Score : 0.00 (As of Apr. 28, 2024)


View and export this data going back to 1999. Start your Free Trial

What is Spanish Broadcasting System 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 Spanish Broadcasting System's Beneish M-Score or its related term are showing as below:

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


Spanish Broadcasting System Beneish M-Score Historical Data

The historical data trend for Spanish Broadcasting System'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.

Spanish Broadcasting System Beneish M-Score Chart

Spanish Broadcasting System Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.71 -2.26 -2.33 -2.16 -2.33

Spanish Broadcasting System Quarterly Data
Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21
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 -2.25 -2.82 -2.64 -2.33 -2.52

Competitive Comparison of Spanish Broadcasting System's Beneish M-Score

For the Broadcasting subindustry, Spanish Broadcasting System'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.


Spanish Broadcasting System's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Spanish Broadcasting System's Beneish M-Score distribution charts can be found below:

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



Spanish Broadcasting System 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 Spanish Broadcasting System 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 * 1.2867+0.528 * 1+0.404 * 1.0537+0.892 * 0.709+0.115 * 1.15
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0462+4.679 * -0.032714-0.327 * 0.7726
=-2.52

* 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 (Mar21) TTM:Last Year (Mar20) TTM:
Total Receivables was $31.5 Mil.
Revenue was 24.643 + 40.182 + 29.954 + 15.528 = $110.3 Mil.
Gross Profit was 24.643 + 40.182 + 29.954 + 15.528 = $110.3 Mil.
Total Current Assets was $53.1 Mil.
Total Assets was $426.1 Mil.
Property, Plant and Equipment(Net PPE) was $41.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.2 Mil.
Selling, General, & Admin. Expense(SGA) was $56.1 Mil.
Total Current Liabilities was $25.9 Mil.
Long-Term Debt & Capital Lease Obligation was $321.6 Mil.
Net Income was -9.278 + 3.837 + -4.458 + -10.168 = $-20.1 Mil.
Non Operating Income was -0.222 + -0.827 + -1.073 + -1.269 = $-3.4 Mil.
Cash Flow from Operations was 6.313 + -7.664 + -3.297 + 1.911 = $-2.7 Mil.
Total Receivables was $34.5 Mil.
Revenue was 36.275 + 46.118 + 36.261 + 36.931 = $155.6 Mil.
Gross Profit was 36.275 + 46.118 + 36.261 + 36.931 = $155.6 Mil.
Total Current Assets was $78.9 Mil.
Total Assets was $453.4 Mil.
Property, Plant and Equipment(Net PPE) was $40.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.6 Mil.
Selling, General, & Admin. Expense(SGA) was $75.6 Mil.
Total Current Liabilities was $461.1 Mil.
Long-Term Debt & Capital Lease Obligation was $17.4 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)
=(31.453 / 110.307) / (34.479 / 155.585)
=0.285141 / 0.221609
=1.2867

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)
=(155.585 / 155.585) / (110.307 / 110.307)
=1 / 1
=1

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 - (53.138 + 41.783) / 426.086) / (1 - (78.927 + 40.024) / 453.361)
=0.777226 / 0.737624
=1.0537

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
=110.307 / 155.585
=0.709

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))
=(3.575 / (3.575 + 40.024)) / (3.208 / (3.208 + 41.783))
=0.081997 / 0.071303
=1.15

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)
=(56.055 / 110.307) / (75.573 / 155.585)
=0.508173 / 0.485734
=1.0462

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)
=((321.55 + 25.883) / 426.086) / ((17.35 + 461.125) / 453.361)
=0.815406 / 1.055395
=0.7726

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
=(-20.067 - -3.391 - -2.737) / 426.086
=-0.032714

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.

Spanish Broadcasting System has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.


Spanish Broadcasting System Beneish M-Score Related Terms

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


Spanish Broadcasting System (Spanish Broadcasting System) Business Description

Traded in Other Exchanges
N/A
Address
7007 NorthWest 77th Avenue, Miami, FL, USA, 33166
Spanish Broadcasting System Inc is a Spanish language media and entertainment company with radio and television stations in the United States Hispanic markets, including Puerto Rico. The company produces and distributes Spanish language content, including radio programs, television shows, music and live entertainment through its multi-media platforms. It operates in two reportable segments, namely Radio and Television. The company owns and operates radio stations located in Los Angeles, New York, Puerto Rico, Chicago, Miami and San Francisco. Its television stations and related affiliates operate under MegaTV. In addition, it also provides multiple Spanish and bilingual websites that provide content related to Latin music, entertainment, news, and culture.
Executives
Jose I. Molina officer: Chief Financial Officer C/O 7007 NW 77TH AVENUE MIAMI FL 33166
Richard D. Lara officer: See Remarks 7007 NW 77TH AVENUE MIAMI FL 33166
Raul Alarcon director, 10 percent owner, officer: Chairman, CEO & President 7007 N.W. 77TH AVENUE MIAMI FL 33166
Jason L Shrinsk director
Joseph A Garcia director, officer: CFO, SR. EVP 3191 CORAL WAY MIAMI FL 33145
Jose Antonio Villamil director 2601 SOUTH BAYSHORE DRIVE, PH II, COCONUT GROVE FL 33133
A. Yelen Mitchell director C/O SPANISH BROADCASTING SYSTEM, INC., 2601 S. BAYSHORE DR. PH2 COCONUT GROVE FL 33133
Manuel E. Machado director C/O SPANISH BROADCASTING SYSTEM, INC. 2601 S. BAYSHORE DRIVE, PHII COCONUT GROVE FL 33133
Alberto Rodriguez officer: Chief Revenue Officer of SBS C/O 2601 S. BAYSHORE DRIVE PHII COCONUT GROVE FL 33133
Melanie Montenegro other: EVP & General Counsel C/O SPANISH BROADCASTING SYSTEM, INC. 2601 S. BAYSHORE DRIVE, PHII FL 33133
Marko Radlovic officer: Chief Revenue Officer
Antonio S Fernandez director 2601 S BAYSHORE DRIVE MIAMI FL 33133
Frank Flores officer: Chief Revenue Officer C/O SPANISH BROADCASTING SYSTEM, INC. PH II COCONUT GROVE FL 33133
Cynthia Hudson-fernandez officer: Chief Creative Officer & EVP C/O SPANISH BROADCASTING SYSTEM, INC. 2601 S. BAYSHORE DRIVE, PH II COCONUT GROVE FL 33133
Dan Mason director C/O SPANISH BROADCASTING SYSTEM INC 2801 SOUTH BAYSHORE DR PENTHOUSE #2 COCONUT GROVE FL 33133

Spanish Broadcasting System (Spanish Broadcasting System) Headlines

From GuruFocus