International Endeavors (International Endeavors) Beneish M-Score : 0.00 (As of May. 26, 2024)

View and export this data going back to 2016. Start your Free Trial

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

During the past 3 years, the highest Beneish M-Score of International Endeavors was 0.78. The lowest was 0.78. And the median was 0.78.

International Endeavors Beneish M-Score Historical Data

The historical data trend for International Endeavors'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.

International Endeavors Beneish M-Score Chart

International Endeavors Annual Data

Trend

Dec14

Dec15

Dec16

Beneish M-Score

International Endeavors Quarterly Data
	Sep14	Dec14	Mar15	Jun15	Sep15	Dec15	Mar16	Jun16	Sep16	Dec16	Jun22	Sep22	Jun23	Sep23
Beneish M-Score	Get a 7-Day Free Trial									-	-	-	-	-

Competitive Comparison of International Endeavors's Beneish M-Score

For the Conglomerates subindustry, International Endeavors'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.

International Endeavors's Beneish M-Score Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, International Endeavors's Beneish M-Score distribution charts can be found below:

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

International Endeavors 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 International Endeavors for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 *

0.528 *

0.404 *

0.892 *

0.115 *

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 *

4.679 *

0.327 *

This Year (Sep23) TTM:

Last Year (Dec16) TTM:

Total Receivables was $0.74 Mil.
Revenue was -0.027 + 0 + 1.276 + 0 = $1.25 Mil.
Gross Profit was -0.027 + 0 + 1.276 + 0 = $1.25 Mil.
Total Current Assets was $0.74 Mil.
Total Assets was $1.14 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.03 Mil.
Total Current Liabilities was $0.91 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.027 + 0 + 1.093 + 0 = $1.07 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -0.001 + 0 + -0.16 + 0 = $-0.16 Mil.

Total Receivables was $0.00 Mil.
Revenue was 0.019 + 0.004 + 0.03 + 0.007 = $0.06 Mil.
Gross Profit was 0.019 + 0.004 + 0.03 + 0.007 = $0.06 Mil.
Total Current Assets was $0.01 Mil.
Total Assets was $0.59 Mil.
Property, Plant and Equipment(Net PPE) was $0.58 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.07 Mil.
Total Current Liabilities was $0.19 Mil.
Long-Term Debt & Capital Lease Obligation was $0.37 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)
	=	(0.736 / 1.249)	/	(0 / 0.06)
	=	0.589271	/	0
	=

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)
	=	(0.06 / 0.06)	/	(1.249 / 1.249)
	=	1	/	1
	=

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 - (0.737 + 0) / 1.135)	/	(1 - (0.005 + 0.582) / 0.587)
	=	0.350661	/	0
	=

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
	=	1.249	/	0.06
	=

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))
	=	(0.002 / (0.002 + 0.582))	/	(0.003 / (0.003 + 0))
	=	0.003425	/	1
	=

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)
	=	(0.027 / 1.249)	/	(0.074 / 0.06)
	=	0.021617	/	1.233333
	=

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 + 0.911) / 1.135)	/	((0.365 + 0.189) / 0.587)
	=	0.802643	/	0.943782
	=

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
	=	(1.066 - 0	-	-0.161)	/	1.135
	=	1.081057

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.

International Endeavors Beneish M-Score Related Terms

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

International Endeavors (International Endeavors) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » International Endeavors Corp (OTCPK:IDVV) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

23446 Highway 79, Warner Springs, CA, USA, 92086

Website

https://www.idvvcorp.com

International Endeavors Corp is a publicly-traded holding company engaged in locating, acquiring, and partnering with established companies, brands, and technologies in Solar, Crypto, and Artificial Intelligence (AI). It acquired Universal Voltage, a clean energy company that offers a suite of commercial and residential solar, power backup, and EV2G/Bi-directional charging products. Its products include SOLAR, EV TO GRID, CRYPTO, BATTERY BACKUP, and OFF GRID CONTAINER.