GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Southwest Iowa Renewable Energy LLC (GREY:SWIOU) » Definitions » Beneish M-Score

Southwest Iowa Renewable Energy LLC (Southwest Iowa Renewable Energy LLC) Beneish M-Score : 0.00 (As of May. 21, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Southwest Iowa Renewable Energy LLC 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.

The historical rank and industry rank for Southwest Iowa Renewable Energy LLC's Beneish M-Score or its related term are showing as below:

During the past 9 years, the highest Beneish M-Score of Southwest Iowa Renewable Energy LLC was 0.00. The lowest was 0.00. And the median was 0.00.


Southwest Iowa Renewable Energy LLC Beneish M-Score Historical Data

The historical data trend for Southwest Iowa Renewable Energy LLC'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.

Southwest Iowa Renewable Energy LLC Beneish M-Score Chart

Southwest Iowa Renewable Energy LLC Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - - - - -

Southwest Iowa Renewable Energy LLC Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 - - - - -

Competitive Comparison of Southwest Iowa Renewable Energy LLC's Beneish M-Score

For the Specialty Chemicals subindustry, Southwest Iowa Renewable Energy LLC'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.


Southwest Iowa Renewable Energy LLC's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Southwest Iowa Renewable Energy LLC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Southwest Iowa Renewable Energy LLC's Beneish M-Score falls into.



Southwest Iowa Renewable Energy LLC 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 Southwest Iowa Renewable Energy LLC 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 * 1.1821+0.528 * 3.3588+0.404 * 0.5121+0.892 * 1.0161+0.115 * 0.8451
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2066+4.679 * -0.133003-0.327 * 1.1436
=-1.97

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was $19.79 Mil.
Revenue was 96.298 + 95.219 + 101.993 + 87.53 = $381.04 Mil.
Gross Profit was -1.655 + 2.753 + 7.063 + 9.629 = $17.79 Mil.
Total Current Assets was $58.95 Mil.
Total Assets was $161.58 Mil.
Property, Plant and Equipment(Net PPE) was $102.14 Mil.
Depreciation, Depletion and Amortization(DDA) was $12.57 Mil.
Selling, General, & Admin. Expense(SGA) was $8.03 Mil.
Total Current Liabilities was $28.16 Mil.
Long-Term Debt & Capital Lease Obligation was $36.72 Mil.
Net Income was -4.658 + 0.662 + 4.76 + 10.512 = $11.28 Mil.
Non Operating Income was -0.142 + 0.209 + 0.056 + 3.063 = $3.19 Mil.
Cash Flow from Operations was -34.68 + 22.53 + 33.345 + 8.385 = $29.58 Mil.
Total Receivables was $16.48 Mil.
Revenue was 95.944 + 101.651 + 89.54 + 87.869 = $375.00 Mil.
Gross Profit was 15.304 + 28.771 + 6.164 + 8.568 = $58.81 Mil.
Total Current Assets was $63.00 Mil.
Total Assets was $169.05 Mil.
Property, Plant and Equipment(Net PPE) was $105.06 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.72 Mil.
Selling, General, & Admin. Expense(SGA) was $6.55 Mil.
Total Current Liabilities was $20.15 Mil.
Long-Term Debt & Capital Lease Obligation was $39.21 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)
=(19.793 / 381.04) / (16.479 / 375.004)
=0.051945 / 0.043944
=1.1821

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)
=(58.807 / 375.004) / (17.79 / 381.04)
=0.156817 / 0.046688
=3.3588

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 - (58.946 + 102.142) / 161.575) / (1 - (62.999 + 105.057) / 169.051)
=0.003014 / 0.005886
=0.5121

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
=381.04 / 375.004
=1.0161

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))
=(10.722 / (10.722 + 105.057)) / (12.57 / (12.57 + 102.142))
=0.092607 / 0.109579
=0.8451

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)
=(8.028 / 381.04) / (6.548 / 375.004)
=0.021069 / 0.017461
=1.2066

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)
=((36.718 + 28.163) / 161.575) / ((39.213 + 20.146) / 169.051)
=0.401553 / 0.351131
=1.1436

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
=(11.276 - 3.186 - 29.58) / 161.575
=-0.133003

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.

Southwest Iowa Renewable Energy LLC has a M-score of -1.97 suggests that the company is unlikely to be a manipulator.


Southwest Iowa Renewable Energy LLC Beneish M-Score Related Terms

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


Southwest Iowa Renewable Energy LLC (Southwest Iowa Renewable Energy LLC) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
10868 189th Street, Council Bluffs, IA, USA, 51503
Southwest Iowa Renewable Energy LLC is into manufacturing and selling ethanol, distillers grains, corn oil, and carbon dioxide in the continental United States. It also sells dried distillers grains with solubles in the continental United States, Mexico, and the Pacific Rim. Its products are marketed and distributed through professional third-party marketers.

Southwest Iowa Renewable Energy LLC (Southwest Iowa Renewable Energy LLC) Headlines

No Headlines