GURUFOCUS.COM » STOCK LIST » Technology » Software » Sylogist Ltd (OTCPK:SYZLF) » Definitions » Beneish M-Score

SYZLF (Sylogist) Beneish M-Score : -2.88 (As of Dec. 12, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Sylogist 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SYZLF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.53   Med: -2.7   Max: -0.42
Current: -2.88

During the past 13 years, the highest Beneish M-Score of Sylogist was -0.42. The lowest was -3.53. And the median was -2.70.


Sylogist Beneish M-Score Historical Data

The historical data trend for Sylogist'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.

Sylogist Beneish M-Score Chart

Sylogist Annual Data
Trend Sep13 Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.91 -3.52 -1.46 -3.23 -2.11

Sylogist Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.72 -2.11 -2.86 -2.77 -2.88

Competitive Comparison of Sylogist's Beneish M-Score

For the Software - Application subindustry, Sylogist'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.


Sylogist's Beneish M-Score Distribution in the Software Industry

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

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



Sylogist 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 Sylogist 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 * 0.9847+0.528 * 1.0322+0.404 * 1.0102+0.892 * 1.0368+0.115 * 0.9205
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0123+4.679 * -0.087907-0.327 * 1.066
=-2.88

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was $9.17 Mil.
Revenue was 12.228 + 12.695 + 12.046 + 12.053 = $49.02 Mil.
Gross Profit was 7.305 + 7.582 + 6.82 + 7.185 = $28.89 Mil.
Total Current Assets was $21.99 Mil.
Total Assets was $73.09 Mil.
Property, Plant and Equipment(Net PPE) was $0.42 Mil.
Depreciation, Depletion and Amortization(DDA) was $7.81 Mil.
Selling, General, & Admin. Expense(SGA) was $15.48 Mil.
Total Current Liabilities was $40.47 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.457 + -0.242 + -0.378 + 0.167 = $-0.91 Mil.
Non Operating Income was -0.901 + -0.526 + -0.592 + -0.722 = $-2.74 Mil.
Cash Flow from Operations was 7.204 + -1.276 + 2.06 + 0.268 = $8.26 Mil.
Total Receivables was $8.98 Mil.
Revenue was 12.393 + 12.532 + 11.639 + 10.719 = $47.28 Mil.
Gross Profit was 7.518 + 7.674 + 6.959 + 6.613 = $28.76 Mil.
Total Current Assets was $22.46 Mil.
Total Assets was $75.15 Mil.
Property, Plant and Equipment(Net PPE) was $1.12 Mil.
Depreciation, Depletion and Amortization(DDA) was $7.69 Mil.
Selling, General, & Admin. Expense(SGA) was $14.75 Mil.
Total Current Liabilities was $38.81 Mil.
Long-Term Debt & Capital Lease Obligation was $0.23 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)
=(9.169 / 49.022) / (8.981 / 47.283)
=0.187038 / 0.189941
=0.9847

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)
=(28.764 / 47.283) / (28.892 / 49.022)
=0.608337 / 0.589368
=1.0322

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 - (21.992 + 0.423) / 73.089) / (1 - (22.459 + 1.117) / 75.154)
=0.693319 / 0.686297
=1.0102

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
=49.022 / 47.283
=1.0368

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))
=(7.694 / (7.694 + 1.117)) / (7.808 / (7.808 + 0.423))
=0.873227 / 0.948609
=0.9205

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)
=(15.483 / 49.022) / (14.752 / 47.283)
=0.315838 / 0.311994
=1.0123

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 + 40.466) / 73.089) / ((0.228 + 38.806) / 75.154)
=0.553654 / 0.519387
=1.066

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
=(-0.91 - -2.741 - 8.256) / 73.089
=-0.087907

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.

Sylogist has a M-score of -2.88 suggests that the company is unlikely to be a manipulator.


Sylogist Beneish M-Score Related Terms

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


Sylogist Business Description

Traded in Other Exchanges
Address
5 Richard Way South West, Suite 102, Calgary, AB, CAN, T3E 7M8
Sylogist Ltd is a software company that provides software-as-a-service (SaaS) solutions that provides ERP, CRM, fundraising, education administration, and payments solutions to education verticals. , including fund accounting, grant management, and payroll to public service organizations. The company's revenue is divided inti verticals, namely, SylogistMission, SylogistEd, SylogistGov, and SylogistServices. It receives maximum revenue in the form of SaaS subscriptions. Geographically, the company offers its services to the United States of America, Canada, the United Kingdom, and other regions. The majority of the revenue comes from the United States of America.

Sylogist Headlines

From GuruFocus

Sylogist Accelerates Growth with Acquisition of Pavliks

By PRNewswire PRNewswire 10-18-2021

Sylogist to Host Investor Day, Engages LodeRock Advisors

By GlobeNewswire GlobeNewswire 05-19-2023

Experienced CTIO Joins Sylogist

By PRNewswire PRNewswire 01-19-2021

Q4 2022 Sylogist Ltd Earnings Call Transcript

By GuruFocus Research 02-15-2024

Q1 2023 Sylogist Ltd Earnings Call Transcript

By GuruFocus Research 02-15-2024

Sylogist Acquires Innovative SaaS Fundraising Platform

By PRNewswire PRNewswire 10-07-2021

Q1 2022 Sylogist Ltd Earnings Call Transcript

By GuruFocus Research 02-15-2024