GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Broad Street Realty Inc (OTCPK:BRST) » Definitions » Beneish M-Score

Broad Street Realty (Broad Street Realty) Beneish M-Score : -2.42 (As of May. 17, 2024)


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

What is Broad Street Realty 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BRST' s Beneish M-Score Range Over the Past 10 Years
Min: -2.52   Med: -2.23   Max: -1.66
Current: -2.42

During the past 13 years, the highest Beneish M-Score of Broad Street Realty was -1.66. The lowest was -2.52. And the median was -2.23.


Broad Street Realty Beneish M-Score Historical Data

The historical data trend for Broad Street Realty'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.

Broad Street Realty Beneish M-Score Chart

Broad Street Realty Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -1.66 -2.52 -2.04 -2.42

Broad Street Realty Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.04 -1.71 -2.15 -2.09 -2.42

Competitive Comparison of Broad Street Realty's Beneish M-Score

For the Real Estate Services subindustry, Broad Street Realty'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.


Broad Street Realty's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Broad Street Realty's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Broad Street Realty's Beneish M-Score falls into.



Broad Street Realty 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 Broad Street Realty 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 * 0.8699+0.528 * 1.001+0.404 * 0.9969+0.892 * 1.2797+0.115 * 1.036
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7496+4.679 * -0.025296-0.327 * 0.9956
=-2.42

* 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 $6.17 Mil.
Revenue was 10.017 + 10.047 + 10.973 + 11.132 = $42.17 Mil.
Gross Profit was 7.022 + 6.476 + 7.434 + 7.656 = $28.59 Mil.
Total Current Assets was $21.35 Mil.
Total Assets was $351.12 Mil.
Property, Plant and Equipment(Net PPE) was $1.49 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.10 Mil.
Selling, General, & Admin. Expense(SGA) was $12.46 Mil.
Total Current Liabilities was $14.16 Mil.
Long-Term Debt & Capital Lease Obligation was $233.20 Mil.
Net Income was -2.119 + -3.446 + 3.118 + -0.646 = $-3.09 Mil.
Non Operating Income was 0.28 + -2.227 + 8.506 + 3.008 = $9.57 Mil.
Cash Flow from Operations was -0.728 + -0.696 + -1.742 + -0.612 = $-3.78 Mil.
Total Receivables was $5.54 Mil.
Revenue was 9.325 + 7.931 + 8.393 + 7.302 = $32.95 Mil.
Gross Profit was 6.248 + 5.69 + 5.58 + 4.844 = $22.36 Mil.
Total Current Assets was $24.30 Mil.
Total Assets was $402.29 Mil.
Property, Plant and Equipment(Net PPE) was $0.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.05 Mil.
Selling, General, & Admin. Expense(SGA) was $12.98 Mil.
Total Current Liabilities was $14.76 Mil.
Long-Term Debt & Capital Lease Obligation was $269.91 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)
=(6.17 / 42.169) / (5.542 / 32.951)
=0.146316 / 0.168189
=0.8699

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)
=(22.362 / 32.951) / (28.588 / 42.169)
=0.678644 / 0.677939
=1.001

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 - (21.347 + 1.494) / 351.119) / (1 - (24.295 + 0.695) / 402.286)
=0.934948 / 0.93788
=0.9969

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
=42.169 / 32.951
=1.2797

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))
=(17.049 / (17.049 + 0.695)) / (19.097 / (19.097 + 1.494))
=0.960832 / 0.927444
=1.036

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)
=(12.456 / 42.169) / (12.984 / 32.951)
=0.295383 / 0.39404
=0.7496

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)
=((233.203 + 14.158) / 351.119) / ((269.907 + 14.761) / 402.286)
=0.704493 / 0.707626
=0.9956

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
=(-3.093 - 9.567 - -3.778) / 351.119
=-0.025296

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.

Broad Street Realty has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


Broad Street Realty Beneish M-Score Related Terms

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


Broad Street Realty (Broad Street Realty) Business Description

Traded in Other Exchanges
N/A
Address
7250 Woodmont Avenue, Suite 350, Bethesda, MD, USA, 20814
Broad Street Realty Inc is a fully integrated real estate company that owns, operates, develops, and redevelops grocery-anchored shopping centers and street retail-based properties in the Mid-Atlantic and Denver, Colorado markets. In addition, it provides commercial real estate brokerage services for its own portfolio and third-party office, industrial and retail operators, and tenants. The company earns revenue from leases of real estate properties, leasing commissions, property and asset management, engineering services, development services, and capital transactions.
Executives
Michael Z Jacoby director, officer: Chief Executive Officer 7250 WOODMONT AVENUE, SUITE 350, BETHESDA MD 20814
Neal Daniel J W director 7250 WOODMONT AVENUE, SUITE 350, BETHESDA MD 20814
Samuel M Spiritos director 7250 WOODMONT AVENUE, SUITE 350, BETHESDA MD 20814
Jeffery C Walraven director C/O MEDEQUITIES REALTY TRUST, 3100 WEST END AVENUE, SUITE 1000, NASHVILLE TN 37203
Alexander Topchy officer: Chief Financial Officer 7250 WOODMONT AVENUE, SUITE 350, BETHESDA MD 20814
Jeffrey H Foster director 401 9TH STREET, NW #600, WASHINGTON DC 20004
Noah Shore director C/O FORTRESS INVESTMENT GROUP LLC, 1345 AVENUE OF THE AMERICAS, 46TH FLOOR, NEW YORK NY 10105
Donna Brandin director C/O EQUITY RESIDENTIAL, TWO NORTH RIVERSIDE PLAZA, SUITE 400, CHICAGO IL 60606
Joseph C. Bencivenga director BOCA CENTER, TOWER 1, 5200 TOWN CENTER CIRCLE, SUITE 550, BOCA RATON FL 33486
Vineet P. Bedi director 410 PARK AVENUE, 14TH FLOOR, NEW YORK NY 10022
Thomas M Yockey director 7250 WOODMONT AVENUE, SUITE 350, BETHESDA MD 20814
Patricia Sheridan officer: chief financial officer BOCA CENTER, TOWER 1, 5200 TOWN CENTER CIRCLE, SUITE 550, BOCA RATON FL 33486
Mark L Friedman director 2929 EAST COMMERCIAL BLVD, SUITE PH-D, FORT LAUDERDALE FL 33308
Donald S Denbo director 2255 GLADES ROAD, SUITE 111-E, BOCA RATON FL 33431
Jon Ryan officer: Chief Financial Officer 2255 GLADES ROAD, 342-W, BOCA RATON FL 33431