GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » Power & Digital Infrastructure Acquisition II Corp (NAS:XPDB) » Definitions » Beneish M-Score

Power & Digital Infrastructure Acquisition II (Power & Digital Infrastructure Acquisition II) Beneish M-Score : 0.00 (As of May. 23, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Power & Digital Infrastructure Acquisition II 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 Power & Digital Infrastructure Acquisition II's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of Power & Digital Infrastructure Acquisition II was 0.00. The lowest was 0.00. And the median was 0.00.


Power & Digital Infrastructure Acquisition II Beneish M-Score Historical Data

The historical data trend for Power & Digital Infrastructure Acquisition II'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.

Power & Digital Infrastructure Acquisition II Beneish M-Score Chart

Power & Digital Infrastructure Acquisition II Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - -

Power & Digital Infrastructure Acquisition II Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Power & Digital Infrastructure Acquisition II's Beneish M-Score

For the Shell Companies subindustry, Power & Digital Infrastructure Acquisition II'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.


Power & Digital Infrastructure Acquisition II's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, Power & Digital Infrastructure Acquisition II's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Power & Digital Infrastructure Acquisition II's Beneish M-Score falls into.



Power & Digital Infrastructure Acquisition II 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 Power & Digital Infrastructure Acquisition II 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Current Assets was $0.06 Mil.
Total Assets was $114.70 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $6.13 Mil.
Total Current Liabilities was $9.51 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.046 + 0.048 + -0.152 + 1.301 = $1.24 Mil.
Non Operating Income was 1.406 + 1.451 + 3.35 + 3.124 = $9.33 Mil.
Cash Flow from Operations was -0.045 + 0.484 + -2.251 + -0.166 = $-1.98 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Current Assets was $1.57 Mil.
Total Assets was $295.97 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $1.13 Mil.
Total Current Liabilities was $1.80 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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 / 0) / (0 / 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 - (0.059 + 0) / 114.701) / (1 - (1.572 + 0) / 295.968)
=0.999486 / 0.994689
=

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=

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)
=(6.13 / 0) / (1.126 / 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)
=((0 + 9.511) / 114.701) / ((0 + 1.802) / 295.968)
=0.08292 / 0.006088
=

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
=(1.243 - 9.331 - -1.978) / 114.701
=-0.053269

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.


Power & Digital Infrastructure Acquisition II Beneish M-Score Related Terms

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


Power & Digital Infrastructure Acquisition II (Power & Digital Infrastructure Acquisition II) Business Description

Traded in Other Exchanges
N/A
Address
321 North Clark Street, Suite 2440, Chicago, IL, USA, 60654
Power & Digital Infrastructure Acquisition II Corp is a blank check company.
Executives
Transition Equity Partners, Llc other: Managing Member 321 NORTH CLARK STREET, SUITE 2440, CHICAGO IL 60654
Xms Xpdi Sponsor Ii Holdings Llc other: Managing Member C/O POWER & DIGITAL INFRASTRUCTURE, 321 NORTH CLARK STREET, SUITE 2440, CHICAGO IL 60654
Patrick C Eilers other: Beneficial Owner THREE FIRST NATIONAL PLAZA STE 3800, CHICAGO IL 60602
Theodore J Brombach other: Beneficial Owner 321 N. CLARK STREET, CHICAGO IL 60054
Scott Robert Widham director BROADWING CORPORATION, 1122 CAPITAL OF TEXAS HIGHWAY SOUTH, AUSTIN TX 78746
Paul Gaynor director 179 LINCOLN STREET, SUITE 500, BOSTON MA 02111
Paul Dabbar director C/O POWER & DIGITAL INFRASTRUCTURE, 321 NORTH CLARK STREET, SUITE 2440, CHICAGO IL 60654
Xpdi Sponsor Ii Llc 10 percent owner 321 NORTH CLARK STREET, SUITE 2440, CHICAGO IL 60654
John B Sexton officer: Vice President C/O POWER & DIGITAL INFRASTRUCTURE, 321 NORTH CLARK STREET, SUITE 2440, CHICAGO IL 60654