GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » Ideanomics Inc (NAS:IDEX) » Definitions » Beneish M-Score
中文

Ideanomics (Ideanomics) Beneish M-Score

: -5.68 (As of Today)
View and export this data going back to 2007. Start your Free Trial

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 -5.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

IDEX' s Beneish M-Score Range Over the Past 10 Years
Min: -10.08   Med: -0.27   Max: 133.39
Current: -5.68

During the past 13 years, the highest Beneish M-Score of Ideanomics was 133.39. The lowest was -10.08. And the median was -0.27.


Ideanomics Beneish M-Score Historical Data

The historical data trend for Ideanomics'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.

Ideanomics Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.05 -4.17 4.66 - -10.08

Ideanomics Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 13.27 -10.08 -6.96 -6.05 -5.68

Competitive Comparison

For the Farm & Heavy Construction Machinery subindustry, Ideanomics'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.


Ideanomics Beneish M-Score Distribution

For the Farm & Heavy Construction Machinery industry and Industrials sector, Ideanomics's Beneish M-Score distribution charts can be found below:

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



Ideanomics 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 Ideanomics 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 * 0.0376+0.528 * 1.0311+0.404 * 1.1844+0.892 * 1.4398+0.115 * 0.3416
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6294+4.679 * -0.395296-0.327 * 3.8575
=-5.68

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was $5.1 Mil.
Revenue was 0.665 + 8.183 + 10.562 + 81.993 = $101.4 Mil.
Gross Profit was -1.453 + 0.689 + -0.569 + -0.897 = $-2.2 Mil.
Total Current Assets was $46.2 Mil.
Total Assets was $151.3 Mil.
Property, Plant and Equipment(Net PPE) was $21.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $20.3 Mil.
Selling, General, & Admin. Expense(SGA) was $122.2 Mil.
Total Current Liabilities was $109.3 Mil.
Long-Term Debt & Capital Lease Obligation was $12.9 Mil.
Net Income was -63.007 + -35.497 + -84.317 + -157 = $-339.8 Mil.
Non Operating Income was -45.222 + -2.013 + -41.731 + -125.587 = $-214.6 Mil.
Cash Flow from Operations was -5.941 + -17.572 + -21.251 + -20.702 = $-65.5 Mil.
Total Receivables was $94.6 Mil.
Revenue was 8.221 + 9.385 + 25.391 + 27.433 = $70.4 Mil.
Gross Profit was -0.657 + -0.49 + 0.02 + -0.47 = $-1.6 Mil.
Total Current Assets was $170.0 Mil.
Total Assets was $370.3 Mil.
Property, Plant and Equipment(Net PPE) was $28.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.6 Mil.
Selling, General, & Admin. Expense(SGA) was $134.9 Mil.
Total Current Liabilities was $62.0 Mil.
Long-Term Debt & Capital Lease Obligation was $15.6 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)
=(5.123 / 101.403) / (94.564 / 70.43)
=0.050521 / 1.342666
=0.0376

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)
=(-1.597 / 70.43) / (-2.23 / 101.403)
=-0.022675 / -0.021991
=1.0311

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 - (46.16 + 21.942) / 151.284) / (1 - (170.028 + 28.381) / 370.319)
=0.54984 / 0.464221
=1.1844

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
=101.403 / 70.43
=1.4398

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))
=(5.581 / (5.581 + 28.381)) / (20.338 / (20.338 + 21.942))
=0.164331 / 0.481031
=0.3416

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)
=(122.234 / 101.403) / (134.887 / 70.43)
=1.205428 / 1.915192
=0.6294

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)
=((12.917 + 109.339) / 151.284) / ((15.62 + 61.959) / 370.319)
=0.808122 / 0.209492
=3.8575

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
=(-339.821 - -214.553 - -65.466) / 151.284
=-0.395296

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.

Ideanomics has a M-score of -5.68 suggests that the company is unlikely to be a manipulator.


Ideanomics Beneish M-Score Related Terms

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


Ideanomics (Ideanomics) Business Description

Traded in Other Exchanges
Address
1441 Broadway, Suite 5116, New York, NY, USA, 10018
Ideanomics Inc is an American multinational company engaged in accelerating the commercial adoption of electric vehicles. The company conducts its operations in one segment with three business units; Ideanomics Mobility's focus is electric vehicles, including mid and last-mile delivery trucks and vans, tractors, and two-wheelers. There are five operating companies within the Ideanomics Mobility business unit: VIA, Energica, Solectrac, United States Hybrid, and Tree Technologies, Ideanomics Energy's focus is charging and energy-related products and services, and Ideanomics Capital's focus is providing financing support for the Company's Mobility and Energy business units. Geographically, the company operates in North America, Asia, and Europe.
Executives
Alfred Poor director, officer: Chief Executive Officer 55 BROADWAY, 19TH FLOOR, NEW YORK NY 10006
Stephen Eric Johnston officer: Chief Financial Officer 4950 SUSANS WAY, BLOOMFIELD HILLS MI 48302
Shane Mcmahon director, 10 percent owner, officer: Chief Executive Officer 1241 EST MAIN STREET, STAMFORD CT 06902
John Wallace director 55 BROADWAY, 19TH FLOOR, NEW YORK NY 10006
Bruno Zheng Wu director, 10 percent owner, officer: Chief Executive Officer EASTERN FANGZHENG ROAD, SOUTHERN DONGYING VILLAGE, HANCUNHE TOWN F4 102423
Sean Wang director C/O WECAST NETWORK, INC., BUILDING B4, TAI MING INT'L. BUSINESS CT, TAI HU TOWN, TONGZHOU DISTRICT, BEIJING F4 101116
Xiuping Wang officer: Chief Financial Officer C/O WECAST NETWORK, INC., BUILDING B4, TAI MING INT'L. BUSINESS CT, TAI HU TOWN, TONGZHOU DISTRICT, BEIJING F4 101116
Randy Huang officer: Chief Technical Officer C/O WECAST NETWORK, INC., BUILDING B4, TAI MING INT'L. BUSINESS CT, TAI HU TOWN, TONGZHOU DISTRICT, BEIJING F4 101116
Yi Xu officer: Chief Operating Officer C/O WECAST NETWORK, INC., BUILDING B4, TAI MING INT'L. BUSINESS CT, TAI HU TOWN, TONGZHOU DISTRICT, BEIJING F4 101116
Bing Yang director, officer: CEO and Director 375 GREENWICH ST., SUITE 516, NEW YORK NY 10013
Mingcheng Tao director, officer: Chief Executive Officer 3340 PEACHTREE ROAD NE, SUITE 900, ATLANTA GA 30326
Polly Wang director EASTERN FANGZHENG ROAD, SOUTHERN DONGYING VILLAGE, HANCUNHE TOWN F4 102423
Jian Ren Fan director 305-36 ROOM, 3RD FLOOR, D BUILDING, TIANJIN ECONOMIC-TECHNOLOGICAL DVLP AREA, TIANJIN CITY F4 300280
Sun Seven Stars Hong Kong Cultural Development Ltd 10 percent owner EASTERN FANGZHENG ROAD, SOUTHERN DONGYING VILLAGE, HANCUNHE TOWN F4 F4 102423
Shanghai Sun Seven Stars Cultural Development Ltd 10 percent owner EASTERN FANGZHENG ROAD, SOUTHERN DONGYING VILLAGE, HANCUNHE TOWN F4 F4 102423