GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Foothills Exploration Inc (OTCPK:FTXP) » Definitions » Beneish M-Score
中文

Foothills Exploration (Foothills Exploration) Beneish M-Score

: 0.00 (As of Today)
View and export this data going back to 2014. 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.

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

During the past 7 years, the highest Beneish M-Score of Foothills Exploration was 0.00. The lowest was 0.00. And the median was 0.00.


Foothills Exploration Beneish M-Score Historical Data

The historical data trend for Foothills Exploration'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.

Foothills Exploration Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Beneish M-Score
Get a 7-Day Free Trial - - - - 5.67

Foothills Exploration Quarterly Data
Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19
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 16.34 5.67 -5.70 33.46 -5.89

Competitive Comparison

For the Oil & Gas E&P subindustry, Foothills Exploration'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.


Foothills Exploration Beneish M-Score Distribution

For the Oil & Gas industry and Energy sector, Foothills Exploration's Beneish M-Score distribution charts can be found below:

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



Foothills Exploration 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 Foothills Exploration 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 * 2.4721+0.528 * 0.6103+0.404 * 1.116+0.892 * 1.2133+0.115 * 0.3624
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.94+4.679 * -0.966121-0.327 * 1.6468
=-5.89

* 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 (Sep19) TTM:Last Year (Sep18) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0.16 + 0.484 + 0.997 + 0.697 = $2.34 Mil.
Gross Profit was -0.228 + -0.236 + 0.393 + 0.236 = $0.17 Mil.
Total Current Assets was $0.18 Mil.
Total Assets was $13.49 Mil.
Property, Plant and Equipment(Net PPE) was $13.16 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.74 Mil.
Selling, General, & Admin. Expense(SGA) was $3.46 Mil.
Total Current Liabilities was $23.01 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.773 + -1.26 + -7.1 + -3.471 = $-11.06 Mil.
Non Operating Income was 3.719 + 0.514 + 0.751 + -1.925 = $3.06 Mil.
Cash Flow from Operations was -0.27 + -0.16 + -0.398 + -0.257 = $-1.09 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.583 + 0.56 + 0.728 + 0.056 = $1.93 Mil.
Gross Profit was 0.024 + 0.08 + 0.146 + -0.167 = $0.08 Mil.
Total Current Assets was $0.17 Mil.
Total Assets was $15.05 Mil.
Property, Plant and Equipment(Net PPE) was $14.74 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.29 Mil.
Selling, General, & Admin. Expense(SGA) was $3.03 Mil.
Total Current Liabilities was $15.56 Mil.
Long-Term Debt & Capital Lease Obligation was $0.03 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)
=(0.003 / 2.338) / (0.001 / 1.927)
=0.001283 / 0.000519
=2.4721

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)
=(0.083 / 1.927) / (0.165 / 2.338)
=0.043072 / 0.070573
=0.6103

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 - (0.18 + 13.164) / 13.489) / (1 - (0.168 + 14.741) / 15.054)
=0.010749 / 0.009632
=1.116

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
=2.338 / 1.927
=1.2133

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))
=(0.291 / (0.291 + 14.741)) / (0.743 / (0.743 + 13.164))
=0.019359 / 0.053426
=0.3624

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)
=(3.457 / 2.338) / (3.031 / 1.927)
=1.478614 / 1.572911
=0.94

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 + 23.006) / 13.489) / ((0.031 + 15.56) / 15.054)
=1.705538 / 1.035672
=1.6468

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
=(-11.058 - 3.059 - -1.085) / 13.489
=-0.966121

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.

Foothills Exploration has a M-score of -5.89 suggests that the company is unlikely to be a manipulator.


Foothills Exploration Beneish M-Score Related Terms

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


Foothills Exploration (Foothills Exploration) Business Description

Traded in Other Exchanges
N/A
Address
2660 Townsgate Road, Suite 800, Westlake Village, CA, USA, 91361
Foothills Exploration Inc is an independent oil and gas exploration and production company. It engages in the acquisition and development of oil and natural gas properties. The firm is actively focused on acquiring producing and developmental properties in the Rockies and Gulf Coast regions. Its projects include Wind River Basin, Stagecoach Project, and Altamont-Bluebell Project.