GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Altitude International Holdings Inc (OTCPK:ALTD) » Definitions » Beneish M-Score

ALTD (Altitude International Holdings) Beneish M-Score : 0.00 (As of Sep. 21, 2024)


View and export this data going back to 2021. Start your Free Trial

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

During the past 3 years, the highest Beneish M-Score of Altitude International Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Altitude International Holdings Beneish M-Score Historical Data

The historical data trend for Altitude International Holdings'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.

Altitude International Holdings Beneish M-Score Chart

Altitude International Holdings Annual Data
Trend Dec20 Dec21 Dec22
Beneish M-Score
- - 16.11

Altitude International Holdings Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - 16.11

Competitive Comparison of Altitude International Holdings's Beneish M-Score

For the Leisure subindustry, Altitude International Holdings'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.


Altitude International Holdings's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Altitude International Holdings's Beneish M-Score distribution charts can be found below:

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



Altitude International Holdings 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 Altitude International Holdings 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 * 4.3334+0.528 * 2.5575+0.404 * 0.377+0.892 * 1.8511+0.115 * 144.7745
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9066+4.679 * -0.053773-0.327 * 7.4344
=16.11

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was $0.74 Mil.
Revenue was 4.498 + 2.93 + 2.66 + 2.122 = $12.21 Mil.
Gross Profit was -1.566 + 1.863 + 0.979 + 1.426 = $2.70 Mil.
Total Current Assets was $3.47 Mil.
Total Assets was $101.02 Mil.
Property, Plant and Equipment(Net PPE) was $60.50 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.32 Mil.
Selling, General, & Admin. Expense(SGA) was $9.97 Mil.
Total Current Liabilities was $15.03 Mil.
Long-Term Debt & Capital Lease Obligation was $62.76 Mil.
Net Income was -6.347 + -1.063 + -0.912 + -0.304 = $-8.63 Mil.
Non Operating Income was 0.239 + 0.021 + 0 + 0 = $0.26 Mil.
Cash Flow from Operations was -2.898 + 0.47 + -0.22 + -0.806 = $-3.45 Mil.
Total Receivables was $0.09 Mil.
Revenue was 1.073 + 1.947 + 1.671 + 1.905 = $6.60 Mil.
Gross Profit was 1.133 + 0.988 + 0.508 + 1.104 = $3.73 Mil.
Total Current Assets was $0.76 Mil.
Total Assets was $30.62 Mil.
Property, Plant and Equipment(Net PPE) was $0.07 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.23 Mil.
Selling, General, & Admin. Expense(SGA) was $5.94 Mil.
Total Current Liabilities was $1.88 Mil.
Long-Term Debt & Capital Lease Obligation was $1.29 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)
=(0.738 / 12.21) / (0.092 / 6.596)
=0.060442 / 0.013948
=4.3334

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)
=(3.733 / 6.596) / (2.702 / 12.21)
=0.565949 / 0.221294
=2.5575

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 - (3.474 + 60.496) / 101.018) / (1 - (0.764 + 0.071) / 30.616)
=0.366747 / 0.972727
=0.377

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
=12.21 / 6.596
=1.8511

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))
=(0.23 / (0.23 + 0.071)) / (0.321 / (0.321 + 60.496))
=0.76412 / 0.005278
=144.7745

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)
=(9.965 / 12.21) / (5.938 / 6.596)
=0.816134 / 0.900243
=0.9066

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)
=((62.758 + 15.026) / 101.018) / ((1.289 + 1.882) / 30.616)
=0.770001 / 0.103573
=7.4344

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
=(-8.626 - 0.26 - -3.454) / 101.018
=-0.053773

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.

Altitude International Holdings has a M-score of 16.11 signals that the company is likely to be a manipulator.


Altitude International Holdings Beneish M-Score Related Terms

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


Altitude International Holdings Business Description

Traded in Other Exchanges
N/A
Address
4500 SE Pine Valley Street, Port Saint Lucie, FL, USA, 34952
Altitude International Holdings Inc is a holding company focused on a people-first, global wellness group through its operating subsidiaries which are comprised of multiple scalable related revenue streams that together create a vertically integrated high-performance sports, education, and technology group. It has three revenue streams: Sport Tuition Properties, Academic Tuition Properties, and Sport Technology Properties.
Executives
Keith Lee 10 percent owner 399 PARK AVENUE, 39TH FLOOR, NEW YORK NY 10022
Gt Investment Partners, Lp 10 percent owner 18952 MACARTHUR BLVD, SUITE 100, IRVINE CA 92612
Scott Del Mastro director, 10 percent owner 4500 SE PINE VALLEY STREET, PORT ST., LUCIE FL 34952
Gregory C. Breunich director, 10 percent owner, officer: CEO, Chairman, and Acting CFO 4500 SE PINE VALLY STREET, PORT ST. LUCIE FL 34952
David P Vincent director, 10 percent owner ASHWOOD PINES, CHURCH END, SHERFIELD ON LODDON, HANTS X0 RG27 0JB
Gregory C. Anthony director, 10 percent owner, officer: CCO and President 4500 SE PINE VALLEY STREET, PORT SAINT LUCIE FL 34952
Lesley Visser director 535 E. LAS OLAS BOULEVARD, SUITE 120, FORT LAUDERDALE FL 33301
Joseph B. Frost officer: C.O.O. 4210 S. OCEAN BLVD., APT. 2, HIGHLAND BEACH FL 33487
Greg Peter Whyte director 4500 SE PINE VALLEY STREET, PORT SAINT LUCIE FL 34952
Robert Kanuth director, 10 percent owner, officer: CEO 535 E. LAS OLAS BOULEVARD, SUITE 120, FORT LAUDERDALE FL 33301
Amy Karen Freedman 10 percent owner 308 KENMORE AVE., EDGEWATER MD 21037

Altitude International Holdings Headlines