GURUFOCUS.COM » STOCK LIST » Technology » Software » Magnet Forensics Inc (OTCPK:MAGTF) » Definitions » Beneish M-Score

Magnet Forensics (Magnet Forensics) Beneish M-Score : 0.00 (As of Jun. 10, 2024)


View and export this data going back to 2021. Start your Free Trial

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

During the past 5 years, the highest Beneish M-Score of Magnet Forensics was 0.00. The lowest was 0.00. And the median was 0.00.


Magnet Forensics Beneish M-Score Historical Data

The historical data trend for Magnet Forensics'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.

Magnet Forensics Beneish M-Score Chart

Magnet Forensics Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - - -1.87 -3.14

Magnet Forensics Quarterly Data
Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22
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 -1.87 -2.59 -2.07 -2.59 -3.14

Competitive Comparison of Magnet Forensics's Beneish M-Score

For the Software - Application subindustry, Magnet Forensics'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.


Magnet Forensics's Beneish M-Score Distribution in the Software Industry

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

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



Magnet Forensics 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 Magnet Forensics 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 * 0.6693+0.528 * 1+0.404 * 1.0445+0.892 * 1.4076+0.115 * 0.6936
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1232+4.679 * -0.155892-0.327 * 1.0791
=-3.21

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was $20.56 Mil.
Revenue was 31.01 + 24.991 + 23.147 + 19.786 = $98.93 Mil.
Gross Profit was 29.301 + 23.315 + 21.572 + 18.281 = $92.47 Mil.
Total Current Assets was $170.39 Mil.
Total Assets was $191.65 Mil.
Property, Plant and Equipment(Net PPE) was $6.53 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.42 Mil.
Selling, General, & Admin. Expense(SGA) was $54.65 Mil.
Total Current Liabilities was $74.48 Mil.
Long-Term Debt & Capital Lease Obligation was $5.40 Mil.
Net Income was 4.208 + 1.369 + -1.018 + -0.894 = $3.67 Mil.
Non Operating Income was 0.782 + -0.571 + -0.263 + -0.363 = $-0.42 Mil.
Cash Flow from Operations was 25.437 + 7.175 + -0.239 + 1.583 = $33.96 Mil.
Total Receivables was $21.83 Mil.
Revenue was 21.388 + 17.773 + 16.464 + 14.662 = $70.29 Mil.
Gross Profit was 19.832 + 16.442 + 15.489 + 13.93 = $65.69 Mil.
Total Current Assets was $142.87 Mil.
Total Assets was $161.98 Mil.
Property, Plant and Equipment(Net PPE) was $7.19 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.25 Mil.
Selling, General, & Admin. Expense(SGA) was $34.57 Mil.
Total Current Liabilities was $55.42 Mil.
Long-Term Debt & Capital Lease Obligation was $7.15 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)
=(20.561 / 98.934) / (21.826 / 70.287)
=0.207825 / 0.310527
=0.6693

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)
=(65.693 / 70.287) / (92.469 / 98.934)
=0.934639 / 0.934653
=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 - (170.389 + 6.533) / 191.646) / (1 - (142.873 + 7.192) / 161.979)
=0.076829 / 0.073553
=1.0445

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
=98.934 / 70.287
=1.4076

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))
=(2.251 / (2.251 + 7.192)) / (3.421 / (3.421 + 6.533))
=0.238378 / 0.343681
=0.6936

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)
=(54.646 / 98.934) / (34.566 / 70.287)
=0.552348 / 0.491784
=1.1232

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)
=((5.401 + 74.48) / 191.646) / ((7.148 + 55.418) / 161.979)
=0.416815 / 0.38626
=1.0791

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
=(3.665 - -0.415 - 33.956) / 191.646
=-0.155892

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.

Magnet Forensics has a M-score of -3.21 suggests that the company is unlikely to be a manipulator.


Magnet Forensics Beneish M-Score Related Terms

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


Magnet Forensics (Magnet Forensics) Business Description

Traded in Other Exchanges
N/A
Address
2220 University Avenue East, Suite 300, Waterloo, ON, CAN, N2K0A8
Magnet Forensics Inc is a developer of digital investigation software. It acquires, analyzes, reports on, and manages evidence from digital sources, including computers, mobile devices, IoT devices and cloud services.