GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » LICT Corp (OTCPK:LICT) » Definitions » Beneish M-Score
中文

LICT (LICT) Beneish M-Score : 0.00 (As of Apr. 25, 2024)


View and export this data going back to 1999. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of LICT was 0.00. The lowest was 0.00. And the median was 0.00.


LICT Beneish M-Score Historical Data

The historical data trend for LICT'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.

LICT Beneish M-Score Chart

LICT Annual Data
Trend Dec06 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

LICT Quarterly Data
Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18
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 - - - - -

Competitive Comparison of LICT's Beneish M-Score

For the Telecom Services subindustry, LICT'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.


LICT's Beneish M-Score Distribution in the Telecommunication Services Industry

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

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



LICT 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 LICT 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 * 1.2182+0.528 * 0.945+0.404 * 0.8384+0.892 * 1.0853+0.115 * 0.9481
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9317+4.679 * -0.123164-0.327 * 0.991
=-2.87

* 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 (Dec18) TTM:Last Year (Dec17) TTM:
Total Receivables was $11.6 Mil.
Revenue was 28.856 + 32.322 + 27.487 + 27.168 = $115.8 Mil.
Gross Profit was 16.643 + 20.249 + 15.226 + 15.235 = $67.4 Mil.
Total Current Assets was $47.1 Mil.
Total Assets was $205.1 Mil.
Property, Plant and Equipment(Net PPE) was $94.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.9 Mil.
Selling, General, & Admin. Expense(SGA) was $15.6 Mil.
Total Current Liabilities was $15.7 Mil.
Long-Term Debt & Capital Lease Obligation was $28.7 Mil.
Net Income was 5.581 + 7.906 + 7.473 + 4.821 = $25.8 Mil.
Non Operating Income was -0.37 + -0.181 + 4.047 + 0.647 = $4.1 Mil.
Cash Flow from Operations was 11.508 + 14.663 + 9.634 + 11.093 = $46.9 Mil.
Total Receivables was $8.7 Mil.
Revenue was 27.466 + 26.624 + 26.554 + 26.086 = $106.7 Mil.
Gross Profit was 15.063 + 14.628 + 14.709 + 14.246 = $58.6 Mil.
Total Current Assets was $22.1 Mil.
Total Assets was $179.9 Mil.
Property, Plant and Equipment(Net PPE) was $91.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $18.0 Mil.
Selling, General, & Admin. Expense(SGA) was $15.4 Mil.
Total Current Liabilities was $10.8 Mil.
Long-Term Debt & Capital Lease Obligation was $28.6 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)
=(11.551 / 115.833) / (8.737 / 106.73)
=0.099721 / 0.081861
=1.2182

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)
=(58.646 / 106.73) / (67.353 / 115.833)
=0.54948 / 0.581466
=0.945

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 - (47.125 + 94.775) / 205.092) / (1 - (22.147 + 91.651) / 179.925)
=0.308115 / 0.367525
=0.8384

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
=115.833 / 106.73
=1.0853

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))
=(18.017 / (18.017 + 91.651)) / (19.866 / (19.866 + 94.775))
=0.164287 / 0.173289
=0.9481

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)
=(15.602 / 115.833) / (15.43 / 106.73)
=0.134694 / 0.14457
=0.9317

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)
=((28.701 + 15.747) / 205.092) / ((28.576 + 10.772) / 179.925)
=0.216722 / 0.218691
=0.991

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
=(25.781 - 4.143 - 46.898) / 205.092
=-0.123164

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.

LICT has a M-score of -2.87 suggests that the company is unlikely to be a manipulator.


LICT (LICT) Business Description

Traded in Other Exchanges
N/A
Address
401 Theodore Fremd Avenue, Rye, NY, USA, 10580-1430
LICT Corp is a United States-based integrated provider of broadband, voice and video services. It provides high speed broadband services, including internet access, through fiber optic facilities, copper-based digital subscriber lines, fixed wireless, and coax cable via cable modems. The Company also provides a number of other services, including video services through both traditional cable television services and internet protocol television services, Voice over Internet Protocol, wireless voice communications, and several related telecommunications services. On the voice side, the Company has traditionally operated as both a Rural Local Exchange Carrier and a Competitive Local Exchange Carrier.
Executives
Mario J Gabelli director, 10 percent owner, officer: Chief Executive Officer 191 MASON STREET, GREENWICH CT 06830
Marc Gabelli director, other: Resigned as director 5-6-04 401 THEODORE FREMD AVE, RYE NY 10580
Frederic V Salerno director, other: Resigned as director on2-20-04 TWO PENNSYLVANIA PLAZA, NEW YORK NY 10121
Vincent S Tese director, other: Resigned as director on2-20-04
Mjg Iv Limited Partnership 10 percent owner

LICT (LICT) Headlines

From GuruFocus

Wally Weitz's Hickory Fund 3rd-Quarter Commentary

By Sydnee Gatewood Sydnee Gatewood 10-22-2019

Wally Weitz's Hickory Fund 3rd-Quarter Letter

By Sydnee Gatewood 10-25-2021

Sidoti Virtual Investor Conference

By ACCESSWIRE ACCESSWIRE 09-23-2020