GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Houston American Energy Corp (AMEX:HUSA) » Definitions » Beneish M-Score
中文

Houston American Energy (Houston American Energy) Beneish M-Score

: -2.78 (As of Today)
View and export this data going back to 2002. 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HUSA' s Beneish M-Score Range Over the Past 10 Years
Min: -10.65   Med: -2.33   Max: 9.83
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Houston American Energy was 9.83. The lowest was -10.65. And the median was -2.33.


Houston American Energy Beneish M-Score Historical Data

The historical data trend for Houston American Energy'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.

Houston American Energy Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 9.83 -2.38 -2.27 -1.61 -2.78

Houston American Energy Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -1.61 -2.02 -1.95 -0.83 -2.78

Competitive Comparison

For the Oil & Gas E&P subindustry, Houston American Energy'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.


Houston American Energy Beneish M-Score Distribution

For the Oil & Gas industry and Energy sector, Houston American Energy's Beneish M-Score distribution charts can be found below:

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



Houston American Energy 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 Houston American Energy 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 * 0.9008+0.528 * 2.5561+0.404 * 2.4211+0.892 * 0.4844+0.115 * 0.4308
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.4209+4.679 * -0.174776-0.327 * 1.0607
=-2.78

* 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 $0.07 Mil.
Revenue was 0.247 + 0.113 + 0.204 + 0.23 = $0.79 Mil.
Gross Profit was 0.065 + -0.04 + 0.058 + 0.069 = $0.15 Mil.
Total Current Assets was $4.17 Mil.
Total Assets was $10.38 Mil.
Property, Plant and Equipment(Net PPE) was $1.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.23 Mil.
Selling, General, & Admin. Expense(SGA) was $1.85 Mil.
Total Current Liabilities was $0.25 Mil.
Long-Term Debt & Capital Lease Obligation was $0.07 Mil.
Net Income was -3.238 + 0.223 + -0.3 + 0.104 = $-3.21 Mil.
Non Operating Income was -2.895 + 0.587 + 0.314 + 0.334 = $-1.66 Mil.
Cash Flow from Operations was 0.052 + 0.429 + -0.237 + 0.019 = $0.26 Mil.
Total Receivables was $0.17 Mil.
Revenue was 0.325 + 0.427 + 0.463 + 0.424 = $1.64 Mil.
Gross Profit was 0.145 + 0.192 + 0.261 + 0.204 = $0.80 Mil.
Total Current Assets was $4.80 Mil.
Total Assets was $11.73 Mil.
Property, Plant and Equipment(Net PPE) was $4.83 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.27 Mil.
Selling, General, & Admin. Expense(SGA) was $1.58 Mil.
Total Current Liabilities was $0.20 Mil.
Long-Term Debt & Capital Lease Obligation was $0.15 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)
=(0.072 / 0.794) / (0.165 / 1.639)
=0.09068 / 0.100671
=0.9008

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)
=(0.802 / 1.639) / (0.152 / 0.794)
=0.489323 / 0.191436
=2.5561

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 - (4.166 + 1.704) / 10.379) / (1 - (4.796 + 4.83) / 11.731)
=0.434435 / 0.179439
=2.4211

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
=0.794 / 1.639
=0.4844

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))
=(0.265 / (0.265 + 4.83)) / (0.234 / (0.234 + 1.704))
=0.052012 / 0.120743
=0.4308

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)
=(1.853 / 0.794) / (1.58 / 1.639)
=2.333753 / 0.964002
=2.4209

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)
=((0.071 + 0.249) / 10.379) / ((0.146 + 0.195) / 11.731)
=0.030831 / 0.029068
=1.0607

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
=(-3.211 - -1.66 - 0.263) / 10.379
=-0.174776

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.

Houston American Energy has a M-score of -2.78 suggests that the company is unlikely to be a manipulator.


Houston American Energy Beneish M-Score Related Terms

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


Houston American Energy (Houston American Energy) Business Description

Traded in Other Exchanges
Address
801 Travis Street, Suite 1425, Houston, TX, USA, 77002
Houston American Energy Corp is an independent oil and gas company focused on the development, exploration, exploitation, acquisition, and production of natural gas and crude oil properties. Its properties, and operations, are in the U.S. Permian Basin, the U.S. Gulf Coast region, particularly Texas and Louisiana, and in the South American country of Colombia. The company's an exploration and development projects are focused on existing property interests, and future acquisition of additional property interests, in the Texas Permian Basin, the onshore Texas and Louisiana Gulf Coast region, and in the South American country of Colombia. The Company majorly has operations in two geographical areas, the United States and Colombia.
Executives
James A Schoonover director 1770 COUNTY ROAD H2, WHITE BEAR TOWNSHIP MN 55110
John F Terwilliger director, 10 percent owner, officer: President and CEO
Bitnile Holdings, Inc. 10 percent owner 11411 SOUTHERN HIGHLANDS PARKWAY, SUITE 240, LAS VEGAS NV 89141
Dyke Torbjorn Van officer: VP - Business Development 801 TRAVIS STREET, SUITE 1425, HOUSTON TX 77002
R. Keith Grimes director 13307 GOLDEN VALLEY DR., CYPRESS TX 77429
John P Boylan director 450 WESTHEIMER DR., HOUSTON TX 77024
Stephen Hartzell director 1001 MCKINNEY, SUITE 805, HOUSTON TX 77002
Roy W Jageman director 777 MAIN STREET, C/O ENCORE ACQUISITION CO, FORT WORTH TX 76102
James J Jacobs officer: Chief Financial Officer 801 TRAVIS, SUITE 2020, HOUSTON TX 77002
Kenneth Jeffers officer: Senior VP of Exploration 801 TRAVIS STREET, SUITE 1425, HOUSTON TX 77002
Nokomis Capital, L.l.c. 10 percent owner 1717 MCKINNEY AVENUE, SUITE 850, DALLAS TX 75202
Brett Hendrickson 10 percent owner 300 CRESCENT COURT, SUITE 1740, DALLAS TX 75201
Orrie Lee Tawes director, 10 percent owner CIBC OPPENHEIMER WORLD FINANCIAL CENTER, NEW YORK NY 110281
Richard J Howe director 73 SADDLEBROOK LN, HOUSTON TX 77024
J Alex Loftus director 801 TRAVIS, SUITE 1425, HOUSTON TX 77002

Houston American Energy (Houston American Energy) Headlines