GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » American Noble Gas Inc (OTCPK:AMNI) » Definitions » Beneish M-Score

American Noble Gas (American Noble Gas) Beneish M-Score : -5.97 (As of Apr. 30, 2024)


View and export this data going back to 2008. Start your Free Trial

What is American Noble Gas 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 -5.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

AMNI' s Beneish M-Score Range Over the Past 10 Years
Min: -8.66   Med: -7.32   Max: -5.97
Current: -5.97

During the past 13 years, the highest Beneish M-Score of American Noble Gas was -5.97. The lowest was -8.66. And the median was -7.32.


American Noble Gas Beneish M-Score Historical Data

The historical data trend for American Noble Gas'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.

American Noble Gas Beneish M-Score Chart

American Noble Gas Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

American Noble Gas Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 - - - -8.66 -5.97

Competitive Comparison of American Noble Gas's Beneish M-Score

For the Oil & Gas E&P subindustry, American Noble Gas'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.


American Noble Gas's Beneish M-Score Distribution in the Oil & Gas Industry

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

* The bar in red indicates where American Noble Gas's Beneish M-Score falls into.



American Noble Gas 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 American Noble Gas 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 * 6.9485+0.528 * 0.0271+0.404 * 1.5332+0.892 * 0.2963+0.115 * 0.4223
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.5919+4.679 * -1.578947-0.327 * 1.9287
=-5.97

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was $0.04 Mil.
Revenue was 0.022 + 0.004 + 0.009 + 0.005 = $0.04 Mil.
Gross Profit was -0.075 + 0.001 + 0.009 + -1.016 = $-1.08 Mil.
Total Current Assets was $0.16 Mil.
Total Assets was $1.35 Mil.
Property, Plant and Equipment(Net PPE) was $0.13 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $1.21 Mil.
Total Current Liabilities was $4.18 Mil.
Long-Term Debt & Capital Lease Obligation was $0.03 Mil.
Net Income was -0.259 + -0.263 + 0.102 + -2.305 = $-2.73 Mil.
Non Operating Income was -0.013 + 0.014 + 0.576 + -0.649 = $-0.07 Mil.
Cash Flow from Operations was -0.209 + -0.273 + -0.008 + -0.033 = $-0.52 Mil.
Total Receivables was $0.02 Mil.
Revenue was 0.043 + 0.044 + 0.025 + 0.023 = $0.14 Mil.
Gross Profit was -0.047 + 0.013 + 0.025 + -0.09 = $-0.10 Mil.
Total Current Assets was $0.05 Mil.
Total Assets was $2.28 Mil.
Property, Plant and Equipment(Net PPE) was $1.06 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.13 Mil.
Selling, General, & Admin. Expense(SGA) was $1.57 Mil.
Total Current Liabilities was $3.66 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)
=(0.035 / 0.04) / (0.017 / 0.135)
=0.875 / 0.125926
=6.9485

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)
=(-0.099 / 0.135) / (-1.081 / 0.04)
=-0.733333 / -27.025
=0.0271

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 - (0.158 + 0.126) / 1.349) / (1 - (0.05 + 1.055) / 2.278)
=0.789474 / 0.514925
=1.5332

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
=0.04 / 0.135
=0.2963

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))
=(0.127 / (0.127 + 1.055)) / (0.043 / (0.043 + 0.126))
=0.107445 / 0.254438
=0.4223

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)
=(1.208 / 0.04) / (1.573 / 0.135)
=30.2 / 11.651852
=2.5919

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)
=((0.029 + 4.181) / 1.349) / ((0.029 + 3.657) / 2.278)
=3.12083 / 1.618086
=1.9287

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
=(-2.725 - -0.072 - -0.523) / 1.349
=-1.578947

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.

American Noble Gas has a M-score of -5.97 suggests that the company is unlikely to be a manipulator.


American Noble Gas Beneish M-Score Related Terms

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


American Noble Gas (American Noble Gas) Business Description

Traded in Other Exchanges
N/A
Address
15612 College Boulevard, Lenexa, KS, USA, 66219
American Noble Gas Inc is active in the energy sector. It has conducted an environmental study and developed geological information from the reprocessing and additional evaluation of existing three-dimensional (3-D) seismic data in the Perlas and Tyra concession blocks.
Executives
Thomas J Heckman 10 percent owner, officer: CEO & CFO 15612 COLLEGE BLVD., LENEXA KS 66219
John A Loeffelbein officer: Chief Operating Officer 11900 COLLEGE BLVD., SUITE 310, OVERLAND PARK, KANSAS KS 66210
Amegy Bank National Association /gfn 10 percent owner
Daniel F Hutchins director, officer: CFO & Secretary 11900 COLLEGE BOULEVARD, SUITE 310, OVERLAND PARK KS 66210
Renato Bertani officer: Chief Operating Officer 633 SEVENTEENTH STREET, SUITE 1800, DENVER CO 80202
Infinity Inc director, officer: President and CEO 15612 COLLEGE BLVD., LENEXA KS 66219
Timothy A Ficker officer: VP and Chief Financial Officer 1700 LINCOLN STREET, SUITE 3700, DENVER CO 80203
Elliot M Kaplan director 9705 LOIRET BLVD., LENEXA KS 66219
Orrie Lee Tawes director CIBC OPPENHEIMER WORLD FINANCIAL CENTER, NEW YORK NY 110281
Leroy C Richie director 15612 COLLEGE BLVD., LENEXA KS 66219
Stanton E Ross director, officer: President and Treasurer 15612 COLLEGE BLVD., LENEXA KS 66219
Jon D Klugh officer: CFO and Secretary 211 WEST 14TH STREET, CHANUTE KS 67202
James A Tuell officer: Pres-Infinity Oil & Gas of Wyo 1700 LINCOLN ST., SUITE 2800, DENVER CO 80203
Stephen D Stanfield officer: Pres-Consol. Oil Well Services 950 SEVENTEENTH ST STE 800, DENVER CO 80202
James W Dean officer: VP - Strategic and Corp. Dev. 950 SEVENTEENTH ST STE 800, DENVER CO 80202

American Noble Gas (American Noble Gas) Headlines

From GuruFocus

American Noble Gas Announces Ticker Symbol Change

By Stock market mentor Stock market mentor 01-23-2023