NEXT has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NEXT 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.
The historical rank and industry rank for NextDecade's Beneish M-Score or its related term are showing as below:
During the past 11 years, the highest Beneish M-Score of NextDecade was 0.00. The lowest was 0.00. And the median was 0.00.
The historical data trend for NextDecade'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.
NextDecade Annual Data | |||||||||||||||||||||
Trend | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | Dec24 | |||||||||||
Beneish M-Score | Get a 7-Day Free Trial |
![]() |
![]() |
- | - | - | - | - |
NextDecade 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 |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
- | - | - | - | - |
For the Oil & Gas Equipment & Services subindustry, NextDecade'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, NextDecade's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where NextDecade'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 NextDecade 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 * | + | 0.528 * | + | 0.404 * | + | 0.892 * | + | 0.115 * | |
- | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
- | 0.172 * | + | 4.679 * | - | 0.327 * | |||||||
= |
* 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 $0.00 Mil. Revenue was 0 + 0 + 0 + 0 = $0.00 Mil. Gross Profit was -0.614 + -0.613 + -0.62 + -0.084 = $-1.93 Mil. Total Current Assets was $412.57 Mil. Total Assets was $6,404.06 Mil. Property, Plant and Equipment(Net PPE) was $5,186.09 Mil. Depreciation, Depletion and Amortization(DDA) was $6.68 Mil. Selling, General, & Admin. Expense(SGA) was $160.88 Mil. Total Current Liabilities was $595.08 Mil. Long-Term Debt & Capital Lease Obligation was $4,064.59 Mil. Net Income was 65.678 + -123.199 + -32.576 + 28.346 = $-61.75 Mil. Non Operating Income was 545.836 + -328.014 + 67.868 + 250.371 = $536.06 Mil. Cash Flow from Operations was -8.903 + -63.844 + 5.987 + -28.825 = $-95.59 Mil. |
Total Receivables was $0.00 Mil. Revenue was 0 + 0 + 0 + 0 = $0.00 Mil. Gross Profit was -0.051 + -0.042 + -0.038 + -0.038 = $-0.17 Mil. Total Current Assets was $314.53 Mil. Total Assets was $3,323.80 Mil. Property, Plant and Equipment(Net PPE) was $2,608.56 Mil. Depreciation, Depletion and Amortization(DDA) was $3.15 Mil. Selling, General, & Admin. Expense(SGA) was $117.61 Mil. Total Current Liabilities was $552.39 Mil. Long-Term Debt & Capital Lease Obligation was $1,962.26 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 / 0) | / | (0 / 0) | |
= | / | |||
= |
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) | |
= | (-0.169 / 0) | / | (-1.931 / 0) | |
= | / | |||
= |
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 - (412.572 + 5186.085) / 6404.059) | / | (1 - (314.525 + 2608.56) / 3323.801) | |
= | 0.125764 | / | 0.12056 | |
= |
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 | |
= | 0 | / | 0 | |
= |
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)) |
= | (3.148 / (3.148 + 2608.56)) | / | (6.676 / (6.676 + 5186.085)) | |
= | 0.001205 | / | 0.001286 | |
= |
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) |
= | (160.884 / 0) | / | (117.607 / 0) | |
= | / | |||
= |
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) |
= | ((4064.589 + 595.084) / 6404.059) | / | ((1962.263 + 552.387) / 3323.801) | |
= | 0.727612 | / | 0.756559 | |
= |
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 | |
= | (-61.751 - 536.061 | - | -95.585) | / | 6404.059 | |
= | -0.078423 |
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.
Thank you for viewing the detailed overview of NextDecade's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.
Hgc Next Inv Llc | 10 percent owner | 501 2ND STREET, SUITE 500, SAN FRANCISCO CA 94107 |
York Capital Management Global Advisors, Llc | director, 10 percent owner | 1330 AVENUE OF THE AMERICAS, 20TH FLOOR, NEW YORK NY 10019 |
Halcyon Mount Bonnell Fund Lp | director | C/O HALCYON CAPITAL MANAGEMENT, LLC, 477 MADISON AVE., 8TH FLOOR, NEW YORK NY 10022 |
Halcyon Capital Management Lp | director | 299 PARK AVENUE, NEW YORK NY 10171 |
James G Dinan | 10 percent owner | 390 PARK AVE 15TH FLOOR, NEW YORK NY 10022 |
Seguineau De Preval Thibaud Marie | director | 2, PLACE JEAN MILLIER, LA DEFENSE 6, COURBEVOIE I0 92400 |
Global Lng North America Corp. | director, 10 percent owner | 1201 LOUISIANA ST., SUITE 1800, HOUSTON TX 77002 |
Totalenergies Delaware, Inc. | director, 10 percent owner | 1201 LOUISIANA STREET, SUITE 1800, HOUSTON TX 77002 |
Totalenergies Holdings Usa, Inc. | director, 10 percent owner | 1201 LOUISIANA STREET, SUITE 1800, HOUSTON TX 77002 |
Totalenergies Gestion Usa Sarl | director, 10 percent owner | LA DEFENSE 6 2 PLACE JEAN MILLIER, COURBEVOIE, HAUTS-DE-SEINE I0 92400 |
Hanwha Impact Partners Inc. | 10 percent owner | 501 2ND STREET, SUITE 500, SAN FRANCISCO CA 94107 |
Se Totalenergies | director, 10 percent owner | 2 PLACE JEAN MILLIER, ARCHE NORD COUPOLE/REGNAULT, PARIS LA DEFENSE CEDEX I0 92078 |
Hanwha Impact Global Corp | 10 percent owner | 501 2ND STREET, SUITE 500, SAN FRANCISCO CA 94107 |
Giovanni Oddo | director | 1000 LOUISIANA STREET, HOUSTON TX 77002 |
Seokwon Ha | director | 1000 LOUISIANA STREET, HOUSTON TX 77002 |
From GuruFocus
By GuruFocus Research • 07-14-2023
By Business Wire Business Wire • 01-19-2023
By Business Wire • 08-05-2024
By Business Wire • 01-04-2024
By Business Wire Business Wire • 12-20-2022
By GuruFocus Research • 02-08-2024
By Business Wire Business Wire • 06-14-2023
By GuruFocus Research GuruFocus Editor • 07-28-2022
By Business Wire Business Wire • 07-27-2022
By Business Wire Business Wire • 12-27-2022
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.