NewtekOne 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 NewtekOne 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 * 0.6831 | + | 0.528 * 1 | + | 0.404 * 1.0012 | + | 0.892 * 1.2854 | + | 0.115 * 1.4583 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8754 | + | 4.679 * 0.096971 | - | 0.327 * 0.7251 |
| = | -1.90 |
* 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 (Dec24) TTM: | Last Year (Dec23) TTM: |
Total Receivables was €50.1 Mil.
Revenue was 67.294 + 52.613 + 51.516 + 49.153 = €220.6 Mil.
Gross Profit was 67.294 + 52.613 + 51.516 + 49.153 = €220.6 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €1,967.2 Mil.
Property, Plant and Equipment(Net PPE) was €5.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €1.6 Mil.
Selling, General, & Admin. Expense(SGA) was €91.9 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €588.6 Mil.
Net Income was 17.499 + 10.753 + 10.168 + 8.878 = €47.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was -87.473 + -23.127 + 2.715 + -35.58 = €-143.5 Mil.
|
Total Receivables was €57.1 Mil.
Revenue was 48.821 + 41.496 + 41.646 + 39.634 = €171.6 Mil.
Gross Profit was 48.821 + 41.496 + 41.646 + 39.634 = €171.6 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €1,310.9 Mil.
Property, Plant and Equipment(Net PPE) was €5.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.7 Mil.
Selling, General, & Admin. Expense(SGA) was €81.7 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €540.9 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) |
| = | (50.104 / 220.576) | / | (57.065 / 171.597) |
| = | 0.227151 | / | 0.332552 |
| | = | 0.6831 |
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) |
| = | (171.597 / 171.597) | / | (220.576 / 220.576) |
| = | 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 - (0 + 5.432) / 1967.216) | / | (1 - (0 + 5.228) / 1310.863) |
| = | 0.997239 | / | 0.996012 |
| | = | 1.0012 |
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 |
| = | 220.576 | / | 171.597 |
| | = | 1.2854 |
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)) |
| = | (2.677 / (2.677 + 5.228)) | / | (1.643 / (1.643 + 5.432)) |
| = | 0.338646 | / | 0.232226 |
| | = | 1.4583 |
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) |
| = | (91.893 / 220.576) | / | (81.659 / 171.597) |
| = | 0.416605 | / | 0.475877 |
| | = | 0.8754 |
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) |
| = | ((588.567 + 0) / 1967.216) | / | ((540.859 + 0) / 1310.863) |
| = | 0.299188 | / | 0.412598 |
| | = | 0.7251 |
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 |
| = | (47.298 - 0 | - | -143.465) | / | 1967.216 |
| | = | 0.096971 |
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.
NewtekOne has a M-score of -1.90 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
STU:1N31 has been successfully added to your