LBRT has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
LBRT has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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 -3.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
The historical rank and industry rank for Liberty Energy's Beneish M-Score or its related term are showing as below:
During the past 10 years, the highest Beneish M-Score of Liberty Energy was 0.46. The lowest was -3.20. And the median was -2.69.
The historical data trend for Liberty 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.
Liberty Energy Annual Data | |||||||||||||||||||||
Trend | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | Dec24 | |||||||||||
Beneish M-Score | Get a 7-Day Free Trial |
![]() |
![]() |
-2.75 | -0.63 | -2.62 | -3.20 | -3.08 |
Liberty Energy Quarterly Data | ||||||||||||||||||||
Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | |
Beneish M-Score | Get a 7-Day Free Trial |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
-3.20 | -3.31 | -3.26 | -3.39 | -3.08 |
For the Oil & Gas Equipment & Services subindustry, Liberty 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.
For the Oil & Gas industry and Energy sector, Liberty Energy's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Liberty Energy's Beneish M-Score falls into.
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 Liberty 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 * 1.0111 | + | 0.528 * 1.4567 | + | 0.404 * 1.1603 | + | 0.892 * 0.9089 | + | 0.115 * 0.9809 | |
- | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
- | 0.172 * 1.1205 | + | 4.679 * -0.171314 | - | 0.327 * 1.0404 | |||||||
= | -3.08 |
* 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 (Dec24) TTM: | Last Year (Dec23) TTM: |
Total Receivables was $540 Mil. Revenue was 943.574 + 1138.578 + 1159.884 + 1073.125 = $4,315 Mil. Gross Profit was 69.656 + 171.909 + 200.781 + 167.259 = $610 Mil. Total Current Assets was $849 Mil. Total Assets was $3,296 Mil. Property, Plant and Equipment(Net PPE) was $2,247 Mil. Depreciation, Depletion and Amortization(DDA) was $505 Mil. Selling, General, & Admin. Expense(SGA) was $225 Mil. Total Current Liabilities was $667 Mil. Long-Term Debt & Capital Lease Obligation was $438 Mil. Net Income was 51.893 + 73.804 + 108.421 + 81.892 = $316 Mil. Non Operating Income was 52.985 + -8.744 + 5.953 + 1.16 = $51 Mil. Cash Flow from Operations was 177.292 + 244.495 + 248.191 + 159.396 = $829 Mil. |
Total Receivables was $587 Mil. Revenue was 1074.958 + 1215.905 + 1194.988 + 1262.077 = $4,748 Mil. Gross Profit was 179.286 + 256.661 + 261.837 + 279.26 = $977 Mil. Total Current Assets was $954 Mil. Total Assets was $3,034 Mil. Property, Plant and Equipment(Net PPE) was $1,920 Mil. Depreciation, Depletion and Amortization(DDA) was $422 Mil. Selling, General, & Admin. Expense(SGA) was $221 Mil. Total Current Liabilities was $639 Mil. Long-Term Debt & Capital Lease Obligation was $338 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) |
= | (539.856 / 4315.161) | / | (587.47 / 4747.928) | |
= | 0.125107 | / | 0.123732 | |
= | 1.0111 |
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) | |
= | (977.044 / 4747.928) | / | (609.605 / 4315.161) | |
= | 0.205783 | / | 0.141271 | |
= | 1.4567 |
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 - (848.523 + 2247.433) / 3296.394) | / | (1 - (954.254 + 1920.327) / 3033.557) | |
= | 0.060805 | / | 0.052406 | |
= | 1.1603 |
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 | |
= | 4315.161 | / | 4747.928 | |
= | 0.9089 |
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)) |
= | (421.514 / (421.514 + 1920.327)) | / | (505.05 / (505.05 + 2247.433)) | |
= | 0.179993 | / | 0.183489 | |
= | 0.9809 |
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) |
= | (225.474 / 4315.161) | / | (221.406 / 4747.928) | |
= | 0.052252 | / | 0.046632 | |
= | 1.1205 |
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) |
= | ((438.388 + 666.523) / 3296.394) | / | ((337.914 + 639.424) / 3033.557) | |
= | 0.335188 | / | 0.322176 | |
= | 1.0404 |
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 | |
= | (316.01 - 51.354 | - | 829.374) | / | 3296.394 | |
= | -0.171314 |
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.
Liberty Energy has a M-score of -3.08 suggests that the company is unlikely to be a manipulator.
Thank you for viewing the detailed overview of Liberty Energy's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.
Michael Stock | officer: Chief Financial Officer | 950 17TH STREET, SUITE 2000, DENVER CO 80202 |
Christopher A Wright | director, officer: Chief Executive Officer | 106 ALTA VISTA AVENUE, MILL VALLEY CA 94941 |
Ken Babcock | director | 950 17TH STREET, SUITE 2000, DENVER CO 80202 |
Ryan T Gosney | officer: Chief Accounting Officer | 950 17TH STREET, SUITE 2000, DENVER CO 80202 |
Ron Gusek | officer: President | 950 17TH STREET, SUITE 2000, DENVER CO 80202 |
R Sean Elliott | officer: See Remarks | 6565 MACARTHUR BLVD, SUITE 1050, IRVING TX 75039 |
William F Kimble | director | 6900 E. LAYTON AVE., SUITE 900, DENVER CO 80237 |
Cary D. Steinbeck | director | 950 17TH STREET, SUITE 2000, DENVER CO 80202 |
Limited/nv Schlumberger | 10 percent owner | 5599 SAN FELIPE, 17TH FLOOR, HOUSTON TX 77056 |
Audrey Robertson | director | BONANZA CREEK ENERGY, INC., 410 - 17TH STREET, SUITE 1400, DENVER CO 80202 |
Riverstone/carlyle Energy Partners Iv, L.p. | director, 10 percent owner | C/O RIVERSTONE HOLDINGS LLC, 712 FIFTH AVENUE, 36TH FLOOR, NEW YORK NY 10019 |
Simon Ayat | director | C/O SCHLUMBERGER LIMITED, 5999 SAN FELIPE, 17TH FLOOR, HOUSTON TX 77056 |
James R Mcdonald | director | 13126 CONIFER RD, HOUSTON TX 77079 |
B.v. Schlumberger | 10 percent owner | 5599 SAN FELIPE, 17TH FLOOR, HOUSTON TX 77056 |
Schlumberger Holdings Corp | 10 percent owner | 5599 SAN FELIPE, 17TH FLOOR, HOUSTON TX 77056 |
From GuruFocus
By Business Wire • 01-22-2025
By GuruFocus News • 01-07-2025
By GuruFocus News • 12-31-2024
By Business Wire • 01-29-2025
By GuruFocus News • 01-06-2025
By GuruFocus News • 02-12-2025
By GuruFocus News • 01-31-2025
By GuruFocus News • 01-28-2025
By GuruFocus News • 01-16-2025
By GuruFocus News • 01-22-2025
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.