GURUFOCUS.COM » STOCK LIST » Technology » Software » Givex Corp (TSX:GIVX) » Definitions » Beneish M-Score
中文

Givex (TSX:GIVX) Beneish M-Score

: -3.00 (As of Today)
View and export this data going back to 2021. 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.

Good Sign:

Beneish M-Score -3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSX:GIVX' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.74   Max: -2.47
Current: -3

During the past 4 years, the highest Beneish M-Score of Givex was -2.47. The lowest was -3.00. And the median was -2.74.


Givex Beneish M-Score Historical Data

The historical data trend for Givex'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.

Givex Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -2.47 -3.00

Givex Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.47 -3.09 -2.85 -2.84 -3.00

Competitive Comparison

For the Software - Infrastructure subindustry, Givex'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.


Givex Beneish M-Score Distribution

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

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



Givex 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 Givex 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 * 0.8658+0.528 * 1.0133+0.404 * 0.9257+0.892 * 1.1078+0.115 * 0.9377
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8239+4.679 * -0.106733-0.327 * 0.9657
=-3.00

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was C$11.90 Mil.
Revenue was 22.531 + 19.641 + 19.433 + 19.158 = C$80.76 Mil.
Gross Profit was 15.149 + 13.572 + 14.094 + 13.221 = C$56.04 Mil.
Total Current Assets was C$49.10 Mil.
Total Assets was C$76.11 Mil.
Property, Plant and Equipment(Net PPE) was C$6.41 Mil.
Depreciation, Depletion and Amortization(DDA) was C$5.33 Mil.
Selling, General, & Admin. Expense(SGA) was C$51.00 Mil.
Total Current Liabilities was C$24.56 Mil.
Long-Term Debt & Capital Lease Obligation was C$5.11 Mil.
Net Income was -0.203 + -0.999 + -0.978 + -1.234 = C$-3.41 Mil.
Non Operating Income was -0.206 + -0.014 + -0.271 + 0.116 = C$-0.38 Mil.
Cash Flow from Operations was 0.502 + 2.001 + 0.709 + 1.872 = C$5.08 Mil.
Total Receivables was C$12.41 Mil.
Revenue was 21.321 + 18.407 + 16.845 + 16.332 = C$72.91 Mil.
Gross Profit was 15.156 + 13.014 + 12.171 + 10.914 = C$51.26 Mil.
Total Current Assets was C$51.04 Mil.
Total Assets was C$82.05 Mil.
Property, Plant and Equipment(Net PPE) was C$7.02 Mil.
Depreciation, Depletion and Amortization(DDA) was C$5.21 Mil.
Selling, General, & Admin. Expense(SGA) was C$55.87 Mil.
Total Current Liabilities was C$26.00 Mil.
Long-Term Debt & Capital Lease Obligation was C$7.13 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)
=(11.903 / 80.763) / (12.411 / 72.905)
=0.147382 / 0.170235
=0.8658

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)
=(51.255 / 72.905) / (56.036 / 80.763)
=0.703038 / 0.693833
=1.0133

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 - (49.099 + 6.411) / 76.106) / (1 - (51.044 + 7.021) / 82.053)
=0.270623 / 0.292348
=0.9257

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
=80.763 / 72.905
=1.1078

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))
=(5.206 / (5.206 + 7.021)) / (5.332 / (5.332 + 6.411))
=0.425779 / 0.454058
=0.9377

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)
=(50.995 / 80.763) / (55.872 / 72.905)
=0.631415 / 0.766367
=0.8239

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)
=((5.111 + 24.562) / 76.106) / ((7.125 + 26.004) / 82.053)
=0.38989 / 0.403751
=0.9657

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
=(-3.414 - -0.375 - 5.084) / 76.106
=-0.106733

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.

Givex has a M-score of -3.00 suggests that the company is unlikely to be a manipulator.


Givex (TSX:GIVX) Business Description

Traded in Other Exchanges
Address
134 Peter Street, Toronto, ON, CAN, M5V 2H2
Givex Corp is a cloud-based, omnichannel technology platform, that integrates gift and loyalty programs, point of sale systems, and flexible payment services to enterprise-level retail and hospitality merchants. Its products include Gift cards, Loyalty Programs, Mobile App, Analytics, and Ordering kiosk among others. Geographically, it derives a majority of revenue from Canada.

Givex (TSX:GIVX) Headlines

No Headlines