GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Strasbaugh (OTCPK:STRB) » Definitions » Beneish M-Score

Strasbaugh (Strasbaugh) Beneish M-Score : 0.00 (As of Jun. 09, 2024)


View and export this data going back to 1995. Start your Free Trial

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

During the past 12 years, the highest Beneish M-Score of Strasbaugh was 0.00. The lowest was 0.00. And the median was 0.00.


Strasbaugh Beneish M-Score Historical Data

The historical data trend for Strasbaugh'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.

Strasbaugh Beneish M-Score Chart

Strasbaugh Annual Data
Trend Mar98 Mar99 Mar00 Mar01 Mar02 Mar03 Mar04 Dec07 Dec08 Dec09
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.04 -1.10 - -4.57 6.44

Strasbaugh Quarterly Data
Sep02 Dec02 Mar03 Jun03 Sep03 Dec03 Mar04 Jun04 Sep04 Dec04 Mar08 Jun08 Sep08 Dec08 Mar09 Jun09 Sep09 Dec09 Mar10 Jun10
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 -5.36 -7.96 6.44 1.90 -0.43

Competitive Comparison of Strasbaugh's Beneish M-Score

For the Semiconductors subindustry, Strasbaugh'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.


Strasbaugh's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Strasbaugh's Beneish M-Score distribution charts can be found below:

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



Strasbaugh 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 Strasbaugh 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 * 2.1237+0.528 * 0.5431+0.404 * 0.8457+0.892 * 3.0461+0.115 * 1.0189
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4239+4.679 * -0.039404-0.327 * 0.7634
=0.07

* 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 (Jun10) TTM:Last Year (Jun09) TTM:
Total Receivables was $4.30 Mil.
Revenue was 6.007 + 7.283 + 6.682 + 2.889 = $22.86 Mil.
Gross Profit was 2.583 + 2.735 + 2.443 + 0.764 = $8.53 Mil.
Total Current Assets was $7.62 Mil.
Total Assets was $10.08 Mil.
Property, Plant and Equipment(Net PPE) was $2.07 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.35 Mil.
Selling, General, & Admin. Expense(SGA) was $5.16 Mil.
Total Current Liabilities was $4.02 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.452 + 0.431 + 0.837 + -0.795 = $0.93 Mil.
Non Operating Income was 0.024 + 0.043 + 0.231 + 0.264 = $0.56 Mil.
Cash Flow from Operations was 0.842 + -0.785 + -2.043 + 2.746 = $0.76 Mil.
Total Receivables was $0.67 Mil.
Revenue was 1.795 + 1.507 + 1.736 + 2.467 = $7.51 Mil.
Gross Profit was 0.729 + 0.487 + -0.733 + 1.037 = $1.52 Mil.
Total Current Assets was $6.99 Mil.
Total Assets was $9.52 Mil.
Property, Plant and Equipment(Net PPE) was $2.10 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.36 Mil.
Selling, General, & Admin. Expense(SGA) was $4.00 Mil.
Total Current Liabilities was $4.98 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(4.302 / 22.861) / (0.665 / 7.505)
=0.188181 / 0.088608
=2.1237

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)
=(1.52 / 7.505) / (8.525 / 22.861)
=0.202532 / 0.372906
=0.5431

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 - (7.624 + 2.066) / 10.075) / (1 - (6.989 + 2.097) / 9.516)
=0.038213 / 0.045187
=0.8457

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
=22.861 / 7.505
=3.0461

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))
=(0.36 / (0.36 + 2.097)) / (0.347 / (0.347 + 2.066))
=0.14652 / 0.143804
=1.0189

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)
=(5.163 / 22.861) / (3.998 / 7.505)
=0.225843 / 0.532712
=0.4239

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 + 4.024) / 10.075) / ((0 + 4.979) / 9.516)
=0.399404 / 0.523224
=0.7634

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
=(0.925 - 0.562 - 0.76) / 10.075
=-0.039404

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.

Strasbaugh has a M-score of 0.07 signals that the company is likely to be a manipulator.


Strasbaugh Beneish M-Score Related Terms

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


Strasbaugh (Strasbaugh) Business Description

Traded in Other Exchanges
N/A
Address
825 Buckley Road, San Luis Obispo, CA, USA, 93401
Strasbaugh makes equipment that is used to make microelectronics. The company manufactures and sells CMP and grinding equipment for use in the production of semiconductor devices. Its CMP and wafer grinding systems are used to manufacture a range of mobile devices, including MEMS, LEDs, RF/power devices, thin film heads, and ICs.
Executives
Bryant R Riley director C/O B. RILEY FINANCIAL, INC., 21255 BURBANK BLVD, SUITE 400, WOODLAND HILLS CA 91367
Miller Lloyd I Iii 10 percent owner
Richard H Nance officer: Executive VP and CFO 825 BUCKLEY ROAD, SAN LUIS OBISPO CA 93401
Wes Cummins director 4505 LORRAINE AVE, DALLAS TX 75205
Danilo Cacciamatta director
Michael B Targoff director 40 WEST 57TH ST., NEW YORK NY 10019

Strasbaugh (Strasbaugh) Headlines

No Headlines