GURUFOCUS.COM » STOCK LIST » Technology » Software » AEye Inc (NAS:LIDR) » Definitions » Beneish M-Score

AEye (LIDR) Beneish M-Score

: -6.20 (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 -6.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LIDR' s Beneish M-Score Range Over the Past 10 Years
Min: -6.2   Med: -5.61   Max: -5.01
Current: -6.2

During the past 4 years, the highest Beneish M-Score of AEye was -5.01. The lowest was -6.20. And the median was -5.61.


AEye Beneish M-Score Historical Data

The historical data trend for AEye'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.

AEye Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -5.01 -6.20

AEye Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score 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 -5.01 -4.53 -2.44 -5.10 -6.20

Competitive Comparison

For the Software - Infrastructure subindustry, AEye'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.


AEye Beneish M-Score Distribution

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

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



AEye 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 AEye 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 * 0.5289+0.528 * 0.1473+0.404 * 1.6227+0.892 * 0.4014+0.115 * 0.488
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6774+4.679 * -0.468454-0.327 * 1.5566
=-6.20

* 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 $0.13 Mil.
Revenue was 0.069 + 0.188 + 0.571 + 0.636 = $1.46 Mil.
Gross Profit was -6.599 + -4.291 + -1.34 + -1.625 = $-13.86 Mil.
Total Current Assets was $39.75 Mil.
Total Assets was $54.32 Mil.
Property, Plant and Equipment(Net PPE) was $11.51 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.55 Mil.
Selling, General, & Admin. Expense(SGA) was $37.76 Mil.
Total Current Liabilities was $10.03 Mil.
Long-Term Debt & Capital Lease Obligation was $14.86 Mil.
Net Income was -27.782 + -17.048 + -16.031 + -26.265 = $-87.13 Mil.
Non Operating Income was -9.891 + -0.139 + -0.116 + -0.81 = $-10.96 Mil.
Cash Flow from Operations was -9.217 + -9.063 + -15.25 + -17.195 = $-50.73 Mil.
Total Receivables was $0.62 Mil.
Revenue was 1.092 + 0.767 + 0.706 + 1.082 = $3.65 Mil.
Gross Profit was -2.023 + -1.941 + -0.721 + -0.4 = $-5.09 Mil.
Total Current Assets was $105.55 Mil.
Total Assets was $133.34 Mil.
Property, Plant and Equipment(Net PPE) was $23.17 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.42 Mil.
Selling, General, & Admin. Expense(SGA) was $56.08 Mil.
Total Current Liabilities was $22.56 Mil.
Long-Term Debt & Capital Lease Obligation was $16.68 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)
=(0.131 / 1.464) / (0.617 / 3.647)
=0.089481 / 0.16918
=0.5289

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)
=(-5.085 / 3.647) / (-13.855 / 1.464)
=-1.394297 / -9.463798
=0.1473

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 - (39.754 + 11.507) / 54.317) / (1 - (105.55 + 23.167) / 133.34)
=0.056262 / 0.034671
=1.6227

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
=1.464 / 3.647
=0.4014

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))
=(1.422 / (1.422 + 23.167)) / (1.547 / (1.547 + 11.507))
=0.057831 / 0.118508
=0.488

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)
=(37.762 / 1.464) / (56.079 / 3.647)
=25.793716 / 15.376748
=1.6774

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)
=((14.858 + 10.027) / 54.317) / ((16.681 + 22.563) / 133.34)
=0.458144 / 0.294315
=1.5566

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
=(-87.126 - -10.956 - -50.725) / 54.317
=-0.468454

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.

AEye has a M-score of -6.20 suggests that the company is unlikely to be a manipulator.


AEye (LIDR) Business Description

Traded in Other Exchanges
N/A
Address
One Park Place, Suite 200, Dublin, CA, USA, 94568
AEye Inc is a provider of high-performance, active lidar systems for vehicle autonomy, advanced driver-assistance systems (ADAS), and robotic vision applications. The company's software-definable 4Sight Intelligent Sensing Platform combines solid-state active lidar, an optionally fused low-light HD camera, and integrated deterministic artificial intelligence to capture more intelligent information with less data, enabling faster, more accurate, and more reliable perception of the surroundings. All of the Company's sales were made to customers located in the United States, Europe, and Asia.
Executives
Luis Dussan director, 10 percent owner, officer: CTO and Chief Prdct Strategist C/O 1 PARK PLACE, SUITE 200, DUBLIN CA 94568
Jonathon B. Husby director ONE PARK PLACE, SUITE 200, DUBLIN CA 94568
Wen Hsuan Hsieh director C/O DESKTOP METAL, INC., 63 THIRD AVENUE, BURLINGTON MA 01803
Tierney Conor B officer: Treasurer & CFO ONE PARK PLACE, SUITE 200, DUBLIN CA 94568
Matthew Fisch director, officer: Chief Executive Officer 21680 HAGGERTY ROAD, NORTHVILLE MI 48167
Tirukkur R Ramachandran officer: Chief Operating Officer ONE PARK PLACE, SUITE 200, DUBLIN CA 94568
Timothy J Dunn director C/O AEYE, INC., ONE PARK PLACE, SUITE 200, DUBLIN CA 94568
Andrew S Hughes officer: Secretary and General Counsel AEYE, INC., C/O 1 PARK PLACE, SUITE 200, DUBLIN CA 94568
Carol Dibattiste director 1155 W FREDERICK SMALL RD, JUPITER FL 33458
Sue Zeifman director AEYE, INC., ONE PARK PLACE, SUITE 200, DUBLIN CA 94568
Blair Lacorte director, officer: Chief Executive Officer C/O AEYE TECHNOLOGIES, INC., C/O 1 PARK PLACE, SUITE 200, DUBLIN CA 94568
Robert Anthony Brown officer: Treasurer, CFO, Chf Accntg Off C/O 1 PARK PLACE, SUITE 200, DUBLIN CA 94568
Thomas Tewell officer: Chief Operating Officer 5521 HELLYER AVENUE, SAN JOSE CA 95138
Karl-thomas Neumann director C/O AEYE TECHNOLOGIES, INC., 1 PARK PLACE, SUITE 200, DUBLIN CA 94568
Bernd Gottschalk director C/O AEYE TECHNOLOGIES, INC., C/O 1 PARK PLACE, SUITE 200, DUBLIN CA 64568