GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Capstone Green Energy Corp (OTCPK:CGRNQ) » Definitions » Beneish M-Score

Capstone Green Energy (Capstone Green Energy) Beneish M-Score : 0.00 (As of Apr. 28, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Capstone Green Energy 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 Capstone Green Energy's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Capstone Green Energy was 0.00. The lowest was 0.00. And the median was 0.00.


Capstone Green Energy Beneish M-Score Historical Data

The historical data trend for Capstone Green Energy'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.

Capstone Green Energy Beneish M-Score Chart

Capstone Green Energy Annual Data
Trend Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.95 -1.74 -2.29 -3.05 -2.09

Capstone Green Energy Quarterly Data
Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 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 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 -1.80 -2.09 -2.50 -3.08 -3.29

Competitive Comparison of Capstone Green Energy's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Capstone Green Energy'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.


Capstone Green Energy's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Capstone Green Energy's Beneish M-Score distribution charts can be found below:

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



Capstone Green Energy 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 Capstone Green Energy 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 * 0.5403+0.528 * 0.498+0.404 * 1.3955+0.892 * 1.0424+0.115 * 1.0901
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.922+4.679 * -0.064578-0.327 * 1.1189
=-3.29

* 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 $15.12 Mil.
Revenue was 19.606 + 20.775 + 18.652 + 15.758 = $74.79 Mil.
Gross Profit was 2.669 + 2.176 + 4.706 + 0.963 = $10.51 Mil.
Total Current Assets was $64.46 Mil.
Total Assets was $104.87 Mil.
Property, Plant and Equipment(Net PPE) was $25.91 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.88 Mil.
Selling, General, & Admin. Expense(SGA) was $21.35 Mil.
Total Current Liabilities was $91.92 Mil.
Long-Term Debt & Capital Lease Obligation was $11.04 Mil.
Net Income was -5.214 + -4.918 + -2.059 + -6.889 = $-19.08 Mil.
Non Operating Income was 0.005 + -0.05 + 0.002 + 0.003 = $-0.04 Mil.
Cash Flow from Operations was -5.166 + 0.845 + -3.442 + -4.505 = $-12.27 Mil.
Total Receivables was $26.84 Mil.
Revenue was 20.609 + 17.196 + 16.082 + 17.862 = $71.75 Mil.
Gross Profit was 2.217 + 2.71 + 2.648 + -2.552 = $5.02 Mil.
Total Current Assets was $80.56 Mil.
Total Assets was $105.24 Mil.
Property, Plant and Equipment(Net PPE) was $14.26 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.36 Mil.
Selling, General, & Admin. Expense(SGA) was $22.21 Mil.
Total Current Liabilities was $35.43 Mil.
Long-Term Debt & Capital Lease Obligation was $56.92 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)
=(15.119 / 74.791) / (26.842 / 71.749)
=0.20215 / 0.37411
=0.5403

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)
=(5.023 / 71.749) / (10.514 / 74.791)
=0.070008 / 0.140578
=0.498

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 - (64.464 + 25.906) / 104.866) / (1 - (80.557 + 14.262) / 105.244)
=0.138234 / 0.099056
=1.3955

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
=74.791 / 71.749
=1.0424

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))
=(2.358 / (2.358 + 14.262)) / (3.876 / (3.876 + 25.906))
=0.141877 / 0.130146
=1.0901

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)
=(21.348 / 74.791) / (22.212 / 71.749)
=0.285435 / 0.309579
=0.922

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)
=((11.036 + 91.922) / 104.866) / ((56.924 + 35.428) / 105.244)
=0.981805 / 0.877504
=1.1189

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
=(-19.08 - -0.04 - -12.268) / 104.866
=-0.064578

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.

Capstone Green Energy has a M-score of -3.29 suggests that the company is unlikely to be a manipulator.


Capstone Green Energy Beneish M-Score Related Terms

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


Capstone Green Energy (Capstone Green Energy) Business Description

Traded in Other Exchanges
N/A
Address
16640 Stagg Street, Van Nuys, Los Angles, CA, USA, 91406
Capstone Green Energy Corp is the producer of low-emission microturbine systems. The company develops, manufactures, markets and services microturbine technology solutions for use in stationary distributed power generation applications. Capstone Turbine's products include onboard generation for hybrid electric vehicles; conversion of oil field and biomass waste gases into electricity; combined heat, power, and chilling solutions; capacity addition; and standby power.
Executives
John J Juric officer: Chief Financial Officer 16640 STAGG STREET, VAN NUYS CA 91406
Scott W. Robinson officer: InterimChief Financial Officer 16640 STAGG STREET, C/O CAPSTONE GREEN ENERGY, VAN NUYS CA 91406
Darren Jamison officer: President and Cheif Executive 182 MAD RIVER PARK, WAITSFIELD VT 05673
Celia Fanning officer: Chief Accounting Officer 16640 STAGG STREET, VAN NUYS CA 91406
Ping Fu director C/O LIVE NATION ENTERTAINMENT, INC., 9348 CIVIC CENTER DRIVE, BEVERLY HILLS CA 90210
Robert F Powelson director C/O CAPSTONE TURBINE CORPORATION, 16640 STAGG STREET, VAN NUYS CA 91406
Robert C Flexon director 1313 N MARKET ST, WILMINGTON DE 19894
Hencken Frederick S. Iii officer: Chief Accounting Officer C/O CAPSTONE TURBINE CORP., 16640 STAGG ST., VAN NUYS CA 91406
Neshan Nino Tavitian officer: Chief Accounting Officer 19034 SCHOENBORN STREET, NORTHRIDGE CA 91324
Denise Wilson director 211 CARNEGIE CENTER, PRINCETON NJ 08540
Deursen Holly Van director 21211 NORDHOFF STREET, CHATSWORTH CA 91311
Yon Jorden director 750 WEST JOHN CARPENTER FREEWAY, SUITE 1200, IRVING TX 75039
Paul Deweese director 21211 NORDHOFF STREET, CHATSWORTH CA 91311
Jayme L. Brooks officer: Interim CAO 21211 NORDHOFF STREET, CHATSWORTH CA 91311
Noam Lotan director C/O MRV COMMUNICATIONS INC, 8917 FULLBRIGHT AVE, CHATSWORTH CA 91311

Capstone Green Energy (Capstone Green Energy) Headlines

From GuruFocus