Proton Motor Power Systems (LSE:PPS) Beneish M-Score : -177.74 (As of May. 13, 2024)

View and export this data going back to 2006. Start your Free Trial

What is Proton Motor Power Systems 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 -177.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LSE:PPS' s Beneish M-Score Range Over the Past 10 Years
Min: -272.32 Med: -16.6 Max: 203.19
Current: -177.74

During the past 13 years, the highest Beneish M-Score of Proton Motor Power Systems was 203.19. The lowest was -272.32. And the median was -16.60.

Proton Motor Power Systems Beneish M-Score Historical Data

The historical data trend for Proton Motor Power Systems'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.

Proton Motor Power Systems Beneish M-Score Chart

Proton Motor Power Systems Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Beneish M-Score

Get a 7-Day Free Trial

-27.04

-158.33

-272.32

203.19

-177.74

Proton Motor Power Systems Semi-Annual Data
	Dec13	Jun14	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23
Beneish M-Score	Get a 7-Day Free Trial															-	203.19	-	-177.74	-

Competitive Comparison of Proton Motor Power Systems's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Proton Motor Power Systems'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.

Proton Motor Power Systems's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Proton Motor Power Systems's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Proton Motor Power Systems's Beneish M-Score falls into.

Proton Motor Power Systems 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 Proton Motor Power Systems 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 * 0.7731

0.528 * -320.1962

0.404 * 1.4455

0.892 * 0.7535

0.115 * 1.2807

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.4605

4.679 * -1.144318

0.327 * 1.0524

-177.74

This Year (Dec22) TTM:

Last Year (Dec21) TTM:

Total Receivables was £0.95 Mil.
Revenue was £2.09 Mil.
Gross Profit was £-0.00 Mil.
Total Current Assets was £5.97 Mil.
Total Assets was £8.61 Mil.
Property, Plant and Equipment(Net PPE) was £2.49 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.67 Mil.
Selling, General, & Admin. Expense(SGA) was £11.06 Mil.
Total Current Liabilities was £5.34 Mil.
Long-Term Debt & Capital Lease Obligation was £103.26 Mil.
Net Income was £-18.90 Mil.
Gross Profit was £0.00 Mil.
Cash Flow from Operations was £-9.06 Mil.

Total Receivables was £1.62 Mil.
Revenue was £2.77 Mil.
Gross Profit was £0.43 Mil.
Total Current Assets was £5.61 Mil.
Total Assets was £7.43 Mil.
Property, Plant and Equipment(Net PPE) was £1.73 Mil.
Depreciation, Depletion and Amortization(DDA) was £0.64 Mil.
Selling, General, & Admin. Expense(SGA) was £10.05 Mil.
Total Current Liabilities was £5.13 Mil.
Long-Term Debt & Capital Lease Obligation was £83.96 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)
	=	(0.946 / 2.088)	/	(1.624 / 2.771)
	=	0.453065	/	0.58607
	=	0.7731

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)
	=	(0.425 / 2.771)	/	(-0.001 / 2.088)
	=	0.153374	/	-0.000479
	=	-320.1962

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 - (5.968 + 2.489) / 8.606)	/	(1 - (5.611 + 1.73) / 7.43)
	=	0.017314	/	0.011978
	=	1.4455

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
	=	2.088	/	2.771
	=	0.7535

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))
	=	(0.641 / (0.641 + 1.73))	/	(0.666 / (0.666 + 2.489))
	=	0.27035	/	0.211094
	=	1.2807

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)
	=	(11.057 / 2.088)	/	(10.047 / 2.771)
	=	5.295498	/	3.625767
	=	1.4605

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)
	=	((103.259 + 5.338) / 8.606)	/	((83.964 + 5.126) / 7.43)
	=	12.618754	/	11.990579
	=	1.0524

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
	=	(-18.904 - 0	-	-9.056)	/	8.606
	=	-1.144318

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.

Proton Motor Power Systems has a M-score of -177.74 suggests that the company is unlikely to be a manipulator.

Proton Motor Power Systems Beneish M-Score Related Terms

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

Proton Motor Power Systems (LSE:PPS) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Proton Motor Power Systems PLC (LSE:PPS) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

P6K0:Germany

Address

C/o Womble Bond Dickinson (UK) LLP, 4 More London Riverside, London, GBR, SE1 2AU

Website

https://www.proton-motor.de

Proton Motor Power Systems PLC and its subsidiaries are manufacturers of hydrogen fuel cells and fuel cell systems for mobile, maritime and stationary applications. It offers OEM fuel cell systems products, power supplies, and solar battery storage products. The company is organized into only the principal operating division, Green Energy. Its primary geographic markets are Germany, Europe, and the rest of the world of which Europe generates the majority of its revenue.