GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Airspan Networks Holdings Inc (OTCPK:MIMOQ) » Definitions » Beneish M-Score

Airspan Networks Holdings (Airspan Networks Holdings) Beneish M-Score : -6.55 (As of Jun. 07, 2024)


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

What is Airspan Networks Holdings 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 -6.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MIMOQ' s Beneish M-Score Range Over the Past 10 Years
Min: -6.55   Med: -4.24   Max: -4.1
Current: -6.55

During the past 3 years, the highest Beneish M-Score of Airspan Networks Holdings was -4.10. The lowest was -6.55. And the median was -4.24.


Airspan Networks Holdings Beneish M-Score Historical Data

The historical data trend for Airspan Networks Holdings'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.

Airspan Networks Holdings Beneish M-Score Chart

Airspan Networks Holdings Annual Data
Trend Dec20 Dec21 Dec22
Beneish M-Score
- - -4.13

Airspan Networks Holdings Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -4.10 -4.13 -4.24 -4.86 -6.55

Competitive Comparison of Airspan Networks Holdings's Beneish M-Score

For the Telecom Services subindustry, Airspan Networks Holdings'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.


Airspan Networks Holdings's Beneish M-Score Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Airspan Networks Holdings's Beneish M-Score distribution charts can be found below:

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



Airspan Networks Holdings 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 Airspan Networks Holdings 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 * 0.4091+0.528 * 1.0488+0.404 * 0.3073+0.892 * 0.641+0.115 * 0.8305
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8801+4.679 * -0.560163-0.327 * 2.0249
=-6.55

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was $11.1 Mil.
Revenue was 14.259 + 32.123 + 24.773 + 41.656 = $112.8 Mil.
Gross Profit was 5.231 + 6.733 + 10.347 + 19.207 = $41.5 Mil.
Total Current Assets was $47.8 Mil.
Total Assets was $59.0 Mil.
Property, Plant and Equipment(Net PPE) was $8.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.7 Mil.
Selling, General, & Admin. Expense(SGA) was $44.4 Mil.
Total Current Liabilities was $172.3 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was 9.888 + -33.607 + -20.889 + -11.313 = $-55.9 Mil.
Non Operating Income was 30.666 + -10.869 + 0.943 + 3.282 = $24.0 Mil.
Cash Flow from Operations was -17.202 + -9.81 + -2.362 + -17.539 = $-46.9 Mil.
Total Receivables was $42.2 Mil.
Revenue was 41.094 + 46.945 + 37.564 + 50.377 = $176.0 Mil.
Gross Profit was 16.336 + 18.828 + 12.069 + 20.691 = $67.9 Mil.
Total Current Assets was $102.4 Mil.
Total Assets was $138.4 Mil.
Property, Plant and Equipment(Net PPE) was $13.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.6 Mil.
Selling, General, & Admin. Expense(SGA) was $78.8 Mil.
Total Current Liabilities was $199.7 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 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)
=(11.066 / 112.811) / (42.195 / 175.98)
=0.098093 / 0.239772
=0.4091

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)
=(67.924 / 175.98) / (41.518 / 112.811)
=0.385976 / 0.368031
=1.0488

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 - (47.792 + 8.212) / 58.965) / (1 - (102.386 + 13.367) / 138.367)
=0.050216 / 0.163435
=0.3073

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
=112.811 / 175.98
=0.641

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))
=(4.625 / (4.625 + 13.367)) / (3.681 / (3.681 + 8.212))
=0.257059 / 0.30951
=0.8305

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)
=(44.438 / 112.811) / (78.763 / 175.98)
=0.393915 / 0.447568
=0.8801

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 + 172.336) / 58.965) / ((0 + 199.711) / 138.367)
=2.922683 / 1.443343
=2.0249

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
=(-55.921 - 24.022 - -46.913) / 58.965
=-0.560163

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.

Airspan Networks Holdings has a M-score of -6.55 suggests that the company is unlikely to be a manipulator.


Airspan Networks Holdings Beneish M-Score Related Terms

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


Airspan Networks Holdings (Airspan Networks Holdings) Business Description

Traded in Other Exchanges
N/A
Address
777 Yamato Road, Suite 310, Boca Raton, FL, USA, 33431
Airspan Networks Holdings Inc is a designer and producer of wireless network equipment for 4G and 5G networks for both mainstream public telecommunications service providers and private network implementations. The business is organized around one reportable segment, the development and supply of broadband wireless products and technologies.
Executives
Dominique Trempont director 5 RANDALL PLACE, MENLO PARK CA 94025
Michael Liebowitz director, 10 percent owner, officer: Chief Executive Officer 4400 BISCAYNE BLVD, 10TH FLOOR, MIAMI FL 33137
Petersen Henrik Smith officer: Chief Sales&Marketing Officer C/O AIRSPAN NETWORKS INC, CAMBRIDGE HOUSE, UXBRIDGE X0 999999999
Glenn Laxdal officer: President & COO 777 YAMATO DRIVE, SUITE 310, BOCA RATON FL 33431
Uzi Shalev officer: COO BAREKET BUILDING, GOLAN STREET, AIRPORT CITY L3 00000
David Brandt officer: SVP & CFO CAMBRIDGE HOUSE,, OXFORD ROAD, UXBRIDGE MIDDLESEX, UK X0 UB8 1UN
Eric Stonestrom director, officer: President & CEO 137 KINGS RD, PALM BEACH FL 33480
Bandel L Carano director 525 UNIVERSITY AVENUE, SUITE 1300, PALO ALTO CA 94301
Divya Seshamani director 777 YAMATO DRIVE, SUITE 310, BOCA RATON FL 33431
Softbank Group Corp 10 percent owner 1-7-1 KAIGAN, MINATO-KU, TOKYO M0 105-7537
Mathew Oommen director 777 YAMATO ROAD STE 310, BOCA RATON FL 33431
Eli Leizerovitz officer: Head of Products 777 YAMATO ROAD STE 310, BOCA RATON FL 33431
Thomas S Huseby director 405 THATCHER PASS RD NW, ANA CORTES WA 98221
Oak Investment Partners Xi L P 10 percent owner 901 MAIN AVENUE, SUITE 600, NORWALK CT 06851
Oak Investment Partners Xiii, Limited Partnership 10 percent owner 901 MAIN AVENUE, SUITE 600, NORWALK CT 06851