GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Ranger Energy Services Inc (NYSE:RNGR) » Definitions » Beneish M-Score

Ranger Energy Services (Ranger Energy Services) Beneish M-Score : -3.38 (As of Apr. 28, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Ranger Energy Services 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 -3.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

RNGR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.38   Med: -2.86   Max: -0.2
Current: -3.38

During the past 9 years, the highest Beneish M-Score of Ranger Energy Services was -0.20. The lowest was -3.38. And the median was -2.86.


Ranger Energy Services Beneish M-Score Historical Data

The historical data trend for Ranger Energy Services'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.

Ranger Energy Services Beneish M-Score Chart

Ranger Energy Services Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.36 -1.53 -2.15 -2.86 -3.38

Ranger Energy Services 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 -2.86 -3.33 -3.29 -3.09 -3.38

Competitive Comparison of Ranger Energy Services's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Ranger Energy Services'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.


Ranger Energy Services's Beneish M-Score Distribution in the Oil & Gas Industry

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

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



Ranger Energy Services 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 Ranger Energy Services 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 * 0.8345+0.528 * 0.9689+0.404 * 0.8471+0.892 * 1.0462+0.115 * 1.1048
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7067+4.679 * -0.174603-0.327 * 0.8538
=-3.38

* 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 $103.1 Mil.
Revenue was 151.5 + 164.4 + 163.2 + 157.5 = $636.6 Mil.
Gross Profit was 11.2 + 19 + 18.2 + 16.6 = $65.0 Mil.
Total Current Assets was $135.4 Mil.
Total Assets was $378.0 Mil.
Property, Plant and Equipment(Net PPE) was $235.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.9 Mil.
Selling, General, & Admin. Expense(SGA) was $29.5 Mil.
Total Current Liabilities was $69.0 Mil.
Long-Term Debt & Capital Lease Obligation was $14.9 Mil.
Net Income was 2.1 + 9.4 + 6.1 + 6.2 = $23.8 Mil.
Non Operating Income was 0.2 + -0.3 + -1.9 + 1 = $-1.0 Mil.
Cash Flow from Operations was 37.7 + 12.2 + 23.5 + 17.4 = $90.8 Mil.
Total Receivables was $118.1 Mil.
Revenue was 154.3 + 177 + 153.6 + 123.6 = $608.5 Mil.
Gross Profit was 15.9 + 28.1 + 12.2 + 4 = $60.2 Mil.
Total Current Assets was $140.1 Mil.
Total Assets was $381.6 Mil.
Property, Plant and Equipment(Net PPE) was $232.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $44.4 Mil.
Selling, General, & Admin. Expense(SGA) was $39.9 Mil.
Total Current Liabilities was $74.5 Mil.
Long-Term Debt & Capital Lease Obligation was $24.7 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)
=(103.1 / 636.6) / (118.1 / 608.5)
=0.161954 / 0.194084
=0.8345

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)
=(60.2 / 608.5) / (65 / 636.6)
=0.098932 / 0.102105
=0.9689

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 - (135.4 + 235.3) / 378) / (1 - (140.1 + 232.8) / 381.6)
=0.019312 / 0.022799
=0.8471

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
=636.6 / 608.5
=1.0462

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))
=(44.4 / (44.4 + 232.8)) / (39.9 / (39.9 + 235.3))
=0.160173 / 0.144985
=1.1048

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)
=(29.5 / 636.6) / (39.9 / 608.5)
=0.04634 / 0.065571
=0.7067

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)
=((14.9 + 69) / 378) / ((24.7 + 74.5) / 381.6)
=0.221958 / 0.259958
=0.8538

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
=(23.8 - -1 - 90.8) / 378
=-0.174603

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.

Ranger Energy Services has a M-score of -3.38 suggests that the company is unlikely to be a manipulator.


Ranger Energy Services Beneish M-Score Related Terms

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


Ranger Energy Services (Ranger Energy Services) Business Description

Traded in Other Exchanges
Address
10350 Richmond, Suite 550, Houston, TX, USA, 77042
Ranger Energy Services Inc is a provider of onshore high specification (high-spec) well service rigs, wireline services, and additional processing solutions and ancillary services in the United States. It offers a range of well site services to leading U.S. exploration and production (E&P) companies that are fundamental to establishing and enhancing the flow of oil and natural gas throughout the productive life of a well. The segments of the group are High Specification Rigs, Wireline Services and Processing Solutions and Ancillary Services, of which key revenue is derived from High Specification Rigs segment.
Executives
Charles S. Leykum director, 10 percent owner 1000 LOUISIANA STREET, SUITE 3850, HOUSTON TX 77002
Stuart Bodden director, officer: Chief Executive Officer 10350 RICHMOND AVENUE, SUITE 550, HOUSTON TX 77042
Melissa Cougle officer: Chief Financial Officer 777 POST OAK BLVD., 7TH FLOOR, HOUSTON TX 77056
J. Matt Hooker officer: Chief Operating Officer 800 GESSNER STREET, SUITE 1000, HOUSTON TX 77024
Byron A Dunn director C/O HARVEST NATURAL RESOURCES, INC., 1177 ENCLAVE PARKWAY, SUITE 300, HOUSTON TX 77077
William M Austin director C/O KEY ENERGY SERVICES, INC., 1301 MCKINNEY STREET, SUITE 1800, HOUSTON TX 77010
Dialectic Geronimo Manager Llc 10 percent owner 119 ROWAYTON AVENUE, NORWALK CT 06853
John Fichthorn 10 percent owner C/O DIALECTIC CAPITAL MANAGEMENT, LLC, 17 STATE STREET, SUITE 3930, NEW YORK NY 10004
Dialectic Partners, Llc 10 percent owner 2ND FLOOR 119 ROWAYTON AVE, NORWALK CT 06853
Dialectic Geronimo Spv Llc 10 percent owner 119 ROWAYTON AVENUE, 2ND FLOOR, NORWALK CT 06853
Dialectic Capital Management, Lp 10 percent owner 119 ROWAYTON AVENUE, 2ND FLOOR, NORWALK CT 06853
Wde Pws Aggregate, Llc 10 percent owner C/O WHITE DEER MANAGEMENT LLC, 700 LOUISIANA STREET, SUITE 4770, HOUSTON TX 77002
Thomas J Edelman 10 percent owner 777 MAIN STREET SUITE 2500, FORT WORTH TX 76102
Edelman & Guill Energy Ltd. 10 percent owner 700 LOUISIANA STREET, SUITE 4770, HOUSTON TX 77002
Ben A Guill 10 percent owner 600 TRAVIS, SUITE 6000, HOUSTON TX 77002