GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Ascent Industries Co (NAS:ACNT) » Definitions » Beneish M-Score

Ascent Industries Co (Ascent Industries Co) Beneish M-Score : -16.79 (As of Apr. 25, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Ascent Industries Co 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 -16.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ACNT' s Beneish M-Score Range Over the Past 10 Years
Min: -16.79   Med: -2.67   Max: -1.57
Current: -16.79

During the past 13 years, the highest Beneish M-Score of Ascent Industries Co was -1.57. The lowest was -16.79. And the median was -2.67.


Ascent Industries Co Beneish M-Score Historical Data

The historical data trend for Ascent Industries Co'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.

Ascent Industries Co Beneish M-Score Chart

Ascent Industries Co 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 -2.60 -3.38 -1.65 -2.34 -16.79

Ascent Industries Co 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 -2.34 -2.45 -1.28 16.86 -16.79

Competitive Comparison of Ascent Industries Co's Beneish M-Score

For the Steel subindustry, Ascent Industries Co'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.


Ascent Industries Co's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Ascent Industries Co's Beneish M-Score distribution charts can be found below:

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



Ascent Industries Co 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 Ascent Industries Co 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 * 1.1334+0.528 * -23.668+0.404 * 0.7921+0.892 * 0.707+0.115 * 0.9647
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4009+4.679 * -0.232622-0.327 * 0.683
=-16.79

* 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 $26.6 Mil.
Revenue was 8.982 + 56.113 + 60.665 + 82.452 = $208.2 Mil.
Gross Profit was -14.857 + 6.016 + 3.225 + 4.292 = $-1.3 Mil.
Total Current Assets was $89.4 Mil.
Total Assets was $163.3 Mil.
Property, Plant and Equipment(Net PPE) was $57.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $7.7 Mil.
Selling, General, & Admin. Expense(SGA) was $28.0 Mil.
Total Current Liabilities was $24.8 Mil.
Long-Term Debt & Capital Lease Obligation was $31.0 Mil.
Net Income was 11.138 + -17.932 + -14.636 + -5.199 = $-26.6 Mil.
Non Operating Income was -0.283 + -11.334 + 0.134 + -0.238 = $-11.7 Mil.
Cash Flow from Operations was 1.551 + 3.455 + 4.682 + 13.39 = $23.1 Mil.
Total Receivables was $33.2 Mil.
Revenue was 15.463 + 78.221 + 84.6 + 116.218 = $294.5 Mil.
Gross Profit was -12.448 + 14.092 + 20.184 + 22.496 = $44.3 Mil.
Total Current Assets was $170.4 Mil.
Total Assets was $269.0 Mil.
Property, Plant and Equipment(Net PPE) was $64.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $8.3 Mil.
Selling, General, & Admin. Expense(SGA) was $28.2 Mil.
Total Current Liabilities was $33.5 Mil.
Long-Term Debt & Capital Lease Obligation was $101.2 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)
=(26.604 / 208.212) / (33.202 / 294.502)
=0.127774 / 0.112739
=1.1334

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)
=(44.324 / 294.502) / (-1.324 / 208.212)
=0.150505 / -0.006359
=-23.668

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 - (89.413 + 57.539) / 163.295) / (1 - (170.375 + 64.676) / 269.043)
=0.100083 / 0.126344
=0.7921

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
=208.212 / 294.502
=0.707

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))
=(8.274 / (8.274 + 64.676)) / (7.666 / (7.666 + 57.539))
=0.11342 / 0.117568
=0.9647

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)
=(27.96 / 208.212) / (28.231 / 294.502)
=0.134286 / 0.09586
=1.4009

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)
=((31.036 + 24.789) / 163.295) / ((101.196 + 33.478) / 269.043)
=0.341866 / 0.500567
=0.683

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
=(-26.629 - -11.721 - 23.078) / 163.295
=-0.232622

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.

Ascent Industries Co has a M-score of -16.79 suggests that the company is unlikely to be a manipulator.


Ascent Industries Co Beneish M-Score Related Terms

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


Ascent Industries Co (Ascent Industries Co) Business Description

Traded in Other Exchanges
Address
1400 16th Street, Suite 270, Oak Brook, IL, USA, 60523
Ascent Industries Co is engaged in the chemical and metal industry. The group operates into two reportable segments namely the Ascent Tubular Products and the Specialty Chemicals Segment. The Tubular Products segment serves markets through pipe and tube and customers in the appliance, architectural, automotive and commercial transportation, brewery, chemical, petrochemical and other industries. The Specialty Chemicals segment produces specialty products for the pulp and paper, coatings, adhesives, sealants and elastomers (CASE), textile, automotive, household and other industries. It manufactures welded pipe and tube, majorly from stainless steel, duplex, and nickel alloys. The company also produces specialty chemicals and dyes used in various end markets.
Executives
Zuppo John Robert Iii other: Exec VP - Synalloy Chemicals 6095 OLD BRICK STORE RD, GREENSBORO NC 27455
William Steckel officer: Chief Financial Officer 2972 STENDER WAY, SANTA CLARA CA 95054
Benjamin L Rosenzweig director 50 OLD IVY ROAD SUITE 230, ATLANTA GA 30342
Mazzaferro Aldo John Jr director 15 MIDWOOD ROAD, STONY BROOK NY 11790
Christopher Gerald Hutter director 1400 16TH STREET, SUITE 250, OAK BROOK IL 60523
Privet Fund Lp 10 percent owner, other: See Explanation of Responses 3280 PEACHTREE ROAD NE, SUITE 2670, Atlanta GA 30305
Henry L Guy director 89 SUMMIT AVENUE, SECOND FLOOR, SUMMIT NJ 07901
Aaron M Tam officer: Chief Financial Officer 4510 COX ROAD, SUITE 201, GLEN ALLEN VA 23060
John Schauerman director 26000 COMMERCENTRE DR., LAKE FOREST CA 92630
Tackett Glenn Douglas Jr officer: Chief Legal Officer 4510 COX ROAD, SUITE 201, GLEN ALLEN VA 23060
David James Kuzy other: EVP - Synalloy Chemicals 639 S. MAIN STREET, NAPERVILLE IL 60540
Timothy J Lynch other: Exec VP - Synalloy Metals 13601 PERDIDO KEY DRIVE, UNIT 12 C, PENSACOLA FL 32507
Sarah M Cunningham officer: VP Corporate Adinistration 14519 AUGUSTA LANE, ASHLAND X1 23005
Maria Haughton Roberson other: President, ASTI 129 HONEYCUTT ROAD, TROUTMAN NC 28166
Anthony A Callander director PO BOX 5627, SPARTANBURG SC 29304