GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Rush Factory PLC (OHEL:RUSH) » Definitions » Beneish M-Score

Rush Factory (OHEL:RUSH) Beneish M-Score : -2.59 (As of May. 29, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Rush Factory 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.

Good Sign:

Beneish M-Score -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OHEL:RUSH' s Beneish M-Score Range Over the Past 10 Years
Min: -4.07   Med: -0.41   Max: 20.1
Current: -2.59

During the past 8 years, the highest Beneish M-Score of Rush Factory was 20.10. The lowest was -4.07. And the median was -0.41.


Rush Factory Beneish M-Score Historical Data

The historical data trend for Rush Factory'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.

Rush Factory Beneish M-Score Chart

Rush Factory Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -0.41 12.56 20.10 -4.07 -2.59

Rush Factory Semi-Annual Data
Dec16 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 20.10 - -4.07 - -2.59

Competitive Comparison of Rush Factory's Beneish M-Score

For the Specialty Business Services subindustry, Rush Factory'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.


Rush Factory's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Rush Factory's Beneish M-Score distribution charts can be found below:

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



Rush Factory 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 Rush Factory 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 * 1.7753+0.528 * 0.6537+0.404 * 0.171+0.892 * 1.0929+0.115 * 1.1776
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.084272-0.327 * 1.0445
=-2.59

* 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 €0.45 Mil.
Revenue was €3.21 Mil.
Gross Profit was €1.94 Mil.
Total Current Assets was €0.57 Mil.
Total Assets was €2.40 Mil.
Property, Plant and Equipment(Net PPE) was €1.83 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.09 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €2.37 Mil.
Long-Term Debt & Capital Lease Obligation was €0.61 Mil.
Net Income was €-0.07 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.13 Mil.
Total Receivables was €0.23 Mil.
Revenue was €2.94 Mil.
Gross Profit was €1.16 Mil.
Total Current Assets was €0.60 Mil.
Total Assets was €2.46 Mil.
Property, Plant and Equipment(Net PPE) was €1.85 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.11 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €2.28 Mil.
Long-Term Debt & Capital Lease Obligation was €0.65 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)
=(0.454 / 3.213) / (0.234 / 2.94)
=0.141301 / 0.079592
=1.7753

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)
=(1.158 / 2.94) / (1.936 / 3.213)
=0.393878 / 0.602552
=0.6537

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 - (0.569 + 1.826) / 2.397) / (1 - (0.6 + 1.848) / 2.46)
=0.000834 / 0.004878
=0.171

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
=3.213 / 2.94
=1.0929

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))
=(0.107 / (0.107 + 1.848)) / (0.089 / (0.089 + 1.826))
=0.054731 / 0.046475
=1.1776

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)
=(0 / 3.213) / (0 / 2.94)
=0 / 0
=1

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)
=((0.608 + 2.373) / 2.397) / ((0.647 + 2.282) / 2.46)
=1.243638 / 1.19065
=1.0445

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
=(-0.073 - 0 - 0.129) / 2.397
=-0.084272

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.

Rush Factory has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


Rush Factory Beneish M-Score Related Terms

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


Rush Factory (OHEL:RUSH) Business Description

Traded in Other Exchanges
N/A
Address
Valtakatu 7, Rauma, FIN, 26100
Rush Factory PLC operates as an event management company. It owns, develops, and executes sports and leisure event tours.

Rush Factory (OHEL:RUSH) Headlines

No Headlines