GURUFOCUS.COM » STOCK LIST » Technology » Software » D2L Inc (TSX:DTOL) » Definitions » Beneish M-Score

D2L (TSX:DTOL) Beneish M-Score : -2.66 (As of May. 17, 2024)


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

What is D2L 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 -2.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for D2L's Beneish M-Score or its related term are showing as below:

TSX:DTOL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.85   Med: -3.08   Max: -2.66
Current: -2.66

During the past 6 years, the highest Beneish M-Score of D2L was -2.66. The lowest was -3.85. And the median was -3.08.


D2L Beneish M-Score Historical Data

The historical data trend for D2L'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.

D2L Beneish M-Score Chart

D2L Annual Data
Trend Jan19 Jan20 Jan21 Jan22 Jan23 Jan24
Beneish M-Score
Get a 7-Day Free Trial - - -3.85 -3.08 -2.66

D2L Quarterly Data
Jan19 Jan20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -3.08 -2.76 -2.94 -2.99 -2.66

Competitive Comparison of D2L's Beneish M-Score

For the Software - Application subindustry, D2L'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.


D2L's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, D2L's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where D2L's Beneish M-Score falls into.



D2L 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 D2L 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 * 1.0608+0.528 * 0.9554+0.404 * 1.2255+0.892 * 1.1065+0.115 * 1.4751
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9268+4.679 * -0.098129-0.327 * 1.0223
=-2.66

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was C$36.2 Mil.
Revenue was 63.853 + 63.23 + 58.749 + 59.637 = C$245.5 Mil.
Gross Profit was 43.001 + 41.959 + 39.212 + 40.29 = C$164.5 Mil.
Total Current Assets was C$214.5 Mil.
Total Assets was C$264.6 Mil.
Property, Plant and Equipment(Net PPE) was C$23.1 Mil.
Depreciation, Depletion and Amortization(DDA) was C$3.9 Mil.
Selling, General, & Admin. Expense(SGA) was C$108.9 Mil.
Total Current Liabilities was C$171.3 Mil.
Long-Term Debt & Capital Lease Obligation was C$15.7 Mil.
Net Income was 0.756 + -0.532 + -6.378 + 1.497 = C$-4.7 Mil.
Non Operating Income was -0.101 + 0.418 + -0.482 + 0.601 = C$0.4 Mil.
Cash Flow from Operations was -7.399 + 21.004 + 30.237 + -22.97 = C$20.9 Mil.
Total Receivables was C$30.9 Mil.
Revenue was 57.292 + 58.408 + 53.261 + 52.873 = C$221.8 Mil.
Gross Profit was 36.678 + 37.652 + 34.39 + 33.279 = C$142.0 Mil.
Total Current Assets was C$196.5 Mil.
Total Assets was C$237.0 Mil.
Property, Plant and Equipment(Net PPE) was C$20.8 Mil.
Depreciation, Depletion and Amortization(DDA) was C$5.6 Mil.
Selling, General, & Admin. Expense(SGA) was C$106.2 Mil.
Total Current Liabilities was C$148.0 Mil.
Long-Term Debt & Capital Lease Obligation was C$15.9 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)
=(36.239 / 245.469) / (30.873 / 221.834)
=0.147632 / 0.139172
=1.0608

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)
=(141.999 / 221.834) / (164.462 / 245.469)
=0.640114 / 0.669991
=0.9554

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 - (214.49 + 23.092) / 264.6) / (1 - (196.503 + 20.793) / 237.046)
=0.102109 / 0.083317
=1.2255

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
=245.469 / 221.834
=1.1065

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))
=(5.574 / (5.574 + 20.793)) / (3.863 / (3.863 + 23.092))
=0.211401 / 0.143313
=1.4751

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)
=(108.928 / 245.469) / (106.217 / 221.834)
=0.443755 / 0.478813
=0.9268

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)
=((15.716 + 171.327) / 264.6) / ((15.944 + 147.965) / 237.046)
=0.70689 / 0.691465
=1.0223

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
=(-4.657 - 0.436 - 20.872) / 264.6
=-0.098129

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.

D2L has a M-score of -2.66 suggests that the company is unlikely to be a manipulator.


D2L (TSX:DTOL) Business Description

Traded in Other Exchanges
Address
137 Glasgow Street, Suite 560, Kitchener, ON, CAN, N2G 4X8
D2L Inc is a learning innovation company. It provides cloud-based learning software for higher education institutions, kindergarten to grade 12 (K-12) schools and districts, and private sector enterprises. The company serves K-12, higher education, associations, and the corporate sector. Its product includes D2L Brightspace and D2L Wave.

D2L (TSX:DTOL) Headlines

No Headlines