GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » Greenidge Generation Holdings Inc. (NAS:GREE) » Definitions » Beneish M-Score
中文

Greenidge Generation Holdings (Greenidge Generation Holdings) Beneish M-Score : 0.14 (As of Apr. 25, 2024)


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

What is Greenidge Generation 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.

Warning Sign:

Beneish M-Score 0.14 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Greenidge Generation Holdings's Beneish M-Score or its related term are showing as below:

GREE' s Beneish M-Score Range Over the Past 10 Years
Min: 0.14   Med: 4.17   Max: 8.19
Current: 0.14

During the past 5 years, the highest Beneish M-Score of Greenidge Generation Holdings was 8.19. The lowest was 0.14. And the median was 4.17.


Greenidge Generation Holdings Beneish M-Score Historical Data

The historical data trend for Greenidge Generation 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.

Greenidge Generation Holdings Beneish M-Score Chart

Greenidge Generation Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 8.19 0.14

Greenidge Generation Holdings Quarterly Data
Dec19 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 8.19 -7.89 -5.88 -2.40 0.14

Competitive Comparison of Greenidge Generation Holdings's Beneish M-Score

For the Capital Markets subindustry, Greenidge Generation 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.


Greenidge Generation Holdings's Beneish M-Score Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, Greenidge Generation Holdings's Beneish M-Score distribution charts can be found below:

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



Greenidge Generation 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 Greenidge Generation 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 * 0.4445+0.528 * 1.1473+0.404 * 13.0168+0.892 * 0.7823+0.115 * 0.9159
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9494+4.679 * -0.333947-0.327 * 1.1257
=0.14

* 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 $1.22 Mil.
Revenue was 19.642 + 20.879 + 14.71 + 15.157 = $70.39 Mil.
Gross Profit was 4.868 + 5.524 + 3.569 + 5.422 = $19.38 Mil.
Total Current Assets was $24.43 Mil.
Total Assets was $71.18 Mil.
Property, Plant and Equipment(Net PPE) was $45.10 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.60 Mil.
Selling, General, & Admin. Expense(SGA) was $26.17 Mil.
Total Current Liabilities was $20.98 Mil.
Long-Term Debt & Capital Lease Obligation was $68.71 Mil.
Net Income was 2.942 + -14.239 + -10.042 + -8.171 = $-29.51 Mil.
Non Operating Income was 8.269 + -4 + 0.004 + 2.142 = $6.42 Mil.
Cash Flow from Operations was -11.245 + 1.307 + -2.525 + 0.308 = $-12.16 Mil.
Total Receivables was $3.49 Mil.
Revenue was 16.013 + 21.885 + 22.926 + 29.155 = $89.98 Mil.
Gross Profit was 0.212 + 3.45 + 8.09 + 16.676 = $28.43 Mil.
Total Current Assets was $33.06 Mil.
Total Assets was $163.77 Mil.
Property, Plant and Equipment(Net PPE) was $130.42 Mil.
Depreciation, Depletion and Amortization(DDA) was $35.14 Mil.
Selling, General, & Admin. Expense(SGA) was $35.23 Mil.
Total Current Liabilities was $98.72 Mil.
Long-Term Debt & Capital Lease Obligation was $84.59 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)
=(1.215 / 70.388) / (3.494 / 89.979)
=0.017261 / 0.038831
=0.4445

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)
=(28.428 / 89.979) / (19.383 / 70.388)
=0.31594 / 0.275374
=1.1473

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 - (24.432 + 45.095) / 71.179) / (1 - (33.058 + 130.417) / 163.767)
=0.023209 / 0.001783
=13.0168

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
=70.388 / 89.979
=0.7823

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))
=(35.136 / (35.136 + 130.417)) / (13.602 / (13.602 + 45.095))
=0.212234 / 0.231732
=0.9159

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)
=(26.167 / 70.388) / (35.233 / 89.979)
=0.371754 / 0.391569
=0.9494

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)
=((68.71 + 20.977) / 71.179) / ((84.585 + 98.722) / 163.767)
=1.260021 / 1.119316
=1.1257

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
=(-29.51 - 6.415 - -12.155) / 71.179
=-0.333947

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.

Greenidge Generation Holdings has a M-score of 0.14 signals that the company is likely to be a manipulator.


Greenidge Generation Holdings Beneish M-Score Related Terms

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


Greenidge Generation Holdings (Greenidge Generation Holdings) Business Description

Traded in Other Exchanges
N/A
Address
135 Rennell Drive, 3rd Floor, Fairfield, CT, USA, 06890
Greenidge Generation Holdings Inc. owns and operates a vertically integrated cryptocurrency data center and power generation company. The Company owns and operates facilities at two locations: the Town of Torrey, New York and Spartanburg, South Carolina. The Company's cryptocurrency data center operations generate revenue in the form of bitcoin by earning bitcoin as rewards and transaction fees for supporting the global bitcoin network with application-specific integrated circuit computers (ASICs or miners) owned or leased by the Company. The Company also owns and operates a 106MW power facility that is connected to the New York Independent System Operator (NYISO) power grid.
Executives
Jordan Kovler director 135 RENNELL DRIVE, 3RD FLOOR, FAIRFIELD CT 05890
Christian Mulvihill officer: Chief Financial Officer 135 RENNELL DRIVE, 3RD FLOOR, FAIRFIELD CT 06890
Michael P Neuscheler director C/O I3 MOBILE INC, 181 HARBOR DRIVE, STAMFORD CT 06902
Daniel Rothaupt director GREENIDGE GENERATION HOLDINGS INC., 590 PLANT ROAD, DRESDEN NY 14441
Atlas Capital Gp Lp director, 10 percent owner 100 NORTHFIELD STREET, GREENWICH CT 06830
Atlas Capital Resources Gp Llc director, 10 percent owner 100 NORTHFIELD STREET, GREENWICH CT 06830
Andrew M Bursky director, 10 percent owner
Timothy J Fazio director, 10 percent owner ATLAS HOLDINGS LLC, 100 NORTHFIELD STREET, GREENWICH CT 06830
Robert Loughran officer: Accounting Officer C/O AVON PRODUCTS, INC., 1345 AVENUE OF THE AMERICAS, NEW YORK NY 10105-0196
Scott J. Mackenzie officer: Chief Strategy Officer 135 RENNELL DRIVE, 3RD FLOOR, FAIRFIELD CT 06890
David Carl Anderson director, officer: Chief Executive Officer (CEO) 135 RENNELL DRIVE, 3RD FLOOR, FAIRFIELD CT 06890
Terence A. Burke officer: General Counsel 590 PLANT ROAD, DRESDEN NY 14441
C Clark Webb 10 percent owner 8214 WESTCHESTER DRIVE, SUITE 950, DALLAS TX 75225
Rha Investments, Inc. 10 percent owner 8214 WESTCHESTER DRIVE, SUITE 950, DALLAS TX 75225
210 Capital, Llc 10 percent owner 8214 WESTCHESTER DRIVE, SUITE 950, DALLAS TX 75225