GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Westport Fuel Systems Inc (NAS:WPRT) » Definitions » Beneish M-Score

Westport Fuel Systems (Westport Fuel Systems) Beneish M-Score

: -3.06 (As of Today)
View and export this data going back to 2008. 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 -3.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WPRT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.46   Max: -1.94
Current: -3.06

During the past 13 years, the highest Beneish M-Score of Westport Fuel Systems was -1.94. The lowest was -3.46. And the median was -2.46.


Westport Fuel Systems Beneish M-Score Historical Data

The historical data trend for Westport Fuel 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.

Westport Fuel Systems Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.51 -1.94 -2.16 -2.30 -3.06

Westport Fuel Systems 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 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 Premium Member Only Premium Member Only Premium Member Only -2.30 -2.51 -2.91 -3.08 -3.06

Competitive Comparison

For the Auto Parts subindustry, Westport Fuel 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.


Westport Fuel Systems Beneish M-Score Distribution

For the Vehicles & Parts industry and Consumer Cyclical sector, Westport Fuel Systems's Beneish M-Score distribution charts can be found below:

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



Westport Fuel 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 Westport Fuel Systems 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 * 0.7984+0.528 * 0.8029+0.404 * 1.2167+0.892 * 1.0854+0.115 * 1.0091
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0698+4.679 * -0.084265-0.327 * 1.1291
=-3.05

* 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 $88.1 Mil.
Revenue was 87.146 + 77.391 + 85.022 + 82.24 = $331.8 Mil.
Gross Profit was 7.979 + 13.228 + 14.369 + 13.361 = $48.9 Mil.
Total Current Assets was $216.8 Mil.
Total Assets was $355.7 Mil.
Property, Plant and Equipment(Net PPE) was $92.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $12.5 Mil.
Selling, General, & Admin. Expense(SGA) was $60.5 Mil.
Total Current Liabilities was $134.8 Mil.
Long-Term Debt & Capital Lease Obligation was $50.3 Mil.
Net Income was -13.946 + -11.937 + -13.207 + -10.628 = $-49.7 Mil.
Non Operating Income was 0.777 + -1.126 + -5.252 + -0.947 = $-6.5 Mil.
Cash Flow from Operations was -5.65 + 1.085 + -0.041 + -8.587 = $-13.2 Mil.
Total Receivables was $101.6 Mil.
Revenue was 78.008 + 71.182 + 79.964 + 76.544 = $305.7 Mil.
Gross Profit was 4.498 + 11.272 + 10.507 + 9.925 = $36.2 Mil.
Total Current Assets was $277.2 Mil.
Total Assets was $407.5 Mil.
Property, Plant and Equipment(Net PPE) was $86.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.8 Mil.
Selling, General, & Admin. Expense(SGA) was $52.1 Mil.
Total Current Liabilities was $135.5 Mil.
Long-Term Debt & Capital Lease Obligation was $52.2 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)
=(88.077 / 331.799) / (101.64 / 305.698)
=0.265453 / 0.332485
=0.7984

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)
=(36.202 / 305.698) / (48.937 / 331.799)
=0.118424 / 0.14749
=0.8029

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 - (216.783 + 92.366) / 355.748) / (1 - (277.219 + 86.368) / 407.451)
=0.130989 / 0.107655
=1.2167

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
=331.799 / 305.698
=1.0854

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))
=(11.8 / (11.8 + 86.368)) / (12.49 / (12.49 + 92.366))
=0.120202 / 0.119116
=1.0091

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)
=(60.512 / 331.799) / (52.115 / 305.698)
=0.182375 / 0.170479
=1.0698

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)
=((50.257 + 134.837) / 355.748) / ((52.244 + 135.519) / 407.451)
=0.520295 / 0.460824
=1.1291

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
=(-49.718 - -6.548 - -13.193) / 355.748
=-0.084265

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.

Westport Fuel Systems has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Westport Fuel Systems Beneish M-Score Related Terms

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


Westport Fuel Systems (Westport Fuel Systems) Business Description

Traded in Other Exchanges
Address
1750 West 75th Avenue, Suite 101, Vancouver, BC, CAN, V6P 6G2
Westport Fuel Systems Inc is an organization engaged in the engineering, manufacturing, and supply of alternative fuel systems and components for transportation applications. It has three operating segments; the Original Equipment Manufacturers segment-design, manufacture, and sell alternative fuel systems, components and electronics, and related engineering services, to OEMs that serve light-duty, medium-duty, and heavy-duty customers, the Independent Aftermarket segment includes IAM products, conversion kits, and components allow for the conversion of vehicles after being sold to the end-user through a network of dealers and installers, and Corporate includes public company activities, corporate oversight, financing, and capital allocation.
Executives
Eileen Wheatman director 125 EAST SIR FRANCIS DRAKE BLVD., STE 400, LARKSPUR CA 94939
Kevin Douglas 10 percent owner, other: 13(d)(3) group 300A DRAKES LANDING ROAD, SUITE 200, GREENBRAE CA 94904
Douglas Family Trust 10 percent owner, other: 13(d)(3) group 300A DRAKES LANDING ROAD, SUITE 200, GREENBRAE CA 94904
James & Jean Douglas Irrevocable Descendants Trust 10 percent owner, other: 13(d)(3) group 300A DRAKES LANDING ROAD, SUITE 200, GREENBRAE CA 94904
Douglas James E Iii 10 percent owner, other: 13(d)(3) group 300A DRAKES LANDING ROAD, SUITE 200, GREENBRAE CA 94904
Peter Yu director C/O CARTESIAN CAPITAL GROUP, 505 FIFTH AVENUE, 15TH FLOOR, NEW YORK NY 10017
Kgd 2010 Annuity Trust V 10 percent owner, other: 13(d)(3) group 125 E. SIR FRANCIS DRAKE BLVD, STE 400, LARKSPUR CA 93939
Mmd 2010 Annuity Trust V 10 percent owner, other: 13(d)(3) group 125 E. SIR FRANCIS DRAKE BLVD, STE 400, LARKSPUR CA 93939