CTOS has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
CTOS has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
The historical rank and industry rank for Custom Truck One Source's Beneish M-Score or its related term are showing as below:
During the past 7 years, the highest Beneish M-Score of Custom Truck One Source was -0.10. The lowest was -1464.83. And the median was -2.33.
The historical data trend for Custom Truck One Source'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.
Custom Truck One Source Annual Data | ||||||||||||||||
Trend | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | |||||||||
Beneish M-Score | Get a 7-Day Free Trial | -1,464.83 | -2.11 | -0.10 | -2.45 | -2.33 |
Custom Truck One Source 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 | -2.45 | -2.61 | -2.57 | -2.49 | -2.33 |
For the Rental & Leasing Services subindustry, Custom Truck One Source'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.
For the Business Services industry and Industrials sector, Custom Truck One Source's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Custom Truck One Source's Beneish M-Score falls into.
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 Custom Truck One Source 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 * 0.8965 | + | 0.528 * 1.0016 | + | 0.404 * 0.8469 | + | 0.892 * 1.1856 | + | 0.115 * 1.0673 | |
- | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
- | 0.172 * 0.9256 | + | 4.679 * 0.028427 | - | 0.327 * 1.0452 | |||||||
= | -2.33 |
* 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 $246 Mil. Revenue was 521.754 + 434.353 + 456.83 + 452.163 = $1,865 Mil. Gross Profit was 126.824 + 107.156 + 110.619 + 109.661 = $454 Mil. Total Current Assets was $1,266 Mil. Total Assets was $3,368 Mil. Property, Plant and Equipment(Net PPE) was $1,097 Mil. Depreciation, Depletion and Amortization(DDA) was $219 Mil. Selling, General, & Admin. Expense(SGA) was $231 Mil. Total Current Liabilities was $897 Mil. Long-Term Debt & Capital Lease Obligation was $1,520 Mil. Net Income was 16.122 + 9.18 + 11.61 + 13.8 = $51 Mil. Non Operating Income was -4.104 + -2.89 + -3.689 + -3.46 = $-14 Mil. Cash Flow from Operations was -28.177 + -1.601 + -5.011 + 3.906 = $-31 Mil. |
Total Receivables was $231 Mil. Revenue was 486.724 + 357.78 + 362.106 + 366.476 = $1,573 Mil. Gross Profit was 128.325 + 88.172 + 82.758 + 84.493 = $384 Mil. Total Current Assets was $868 Mil. Total Assets was $2,938 Mil. Property, Plant and Equipment(Net PPE) was $1,035 Mil. Depreciation, Depletion and Amortization(DDA) was $223 Mil. Selling, General, & Admin. Expense(SGA) was $211 Mil. Total Current Liabilities was $635 Mil. Long-Term Debt & Capital Lease Obligation was $1,383 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) |
= | (245.934 / 1865.1) | / | (231.377 / 1573.086) | |
= | 0.131861 | / | 0.147085 | |
= | 0.8965 |
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) | |
= | (383.748 / 1573.086) | / | (454.26 / 1865.1) | |
= | 0.243946 | / | 0.243558 | |
= | 1.0016 |
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 - (1265.899 + 1097.245) / 3367.797) | / | (1 - (868.245 + 1035.064) / 2938.212) | |
= | 0.298312 | / | 0.352222 | |
= | 0.8469 |
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 | |
= | 1865.1 | / | 1573.086 | |
= | 1.1856 |
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)) |
= | (223.483 / (223.483 + 1035.064)) | / | (218.993 / (218.993 + 1097.245)) | |
= | 0.177572 | / | 0.166378 | |
= | 1.0673 |
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) |
= | (231.403 / 1865.1) | / | (210.868 / 1573.086) | |
= | 0.12407 | / | 0.134047 | |
= | 0.9256 |
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) |
= | ((1519.85 + 897.389) / 3367.797) | / | ((1382.79 + 634.878) / 2938.212) | |
= | 0.717751 | / | 0.686699 | |
= | 1.0452 |
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 | |
= | (50.712 - -14.143 | - | -30.883) | / | 3367.797 | |
= | 0.028427 |
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.
Custom Truck One Source has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.
Thank you for viewing the detailed overview of Custom Truck One Source's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.
Christopher J Eperjesy | officer: Chief Financial Officer | 505 HIGHWAY 169 NORTH, PLYMOUTH MN 55441 |
Marshall Heinberg | director | 1 CORPORATE AVENUE, ROWVILLE C3 3178 |
Mark Ein | director, 10 percent owner, officer: Chairman and CEO | |
Ecp Controlco, Llc | 10 percent owner | 40 BEECHWOOD ROAD, SUMMIT NJ 07901 |
Raymond Todd Barrett | officer: Chief Accounting Officer | 6714 POINT INVERNESS WAY, STE 220, FORT WAYNE IN 46804 |
Paul M Jolas | officer: EVP, General Counsel & Sec | 331 N. MAIN ST., EULESS TX 76039 |
Mary M. Jackson | director | 7799 LEESBURG PIKE, SUITE 300 NORTH, FALLS CHURCH VA 22043 |
Blackstone Holdings Iii L.p. | other: See Remarks | C/O BLACKSTONE INC., 345 PARK AVENUE, NEW YORK NY 10154 |
Blackstone Energy Partners Nq L.p. | 10 percent owner | C/O THE BLACKSTONE GROUP INC., 345 PARK AVENUE, NEW YORK NY 10154 |
Blackstone Holdings Ii L.p. | 10 percent owner | C/O BLACKSTONE INC., 345 PARK AVENUE, NEW YORK NY 10154 |
Ecp Cardinal Holdings, Lp | director, 10 percent owner | 40 BEECHWOOD ROAD, SUMMIT NJ 07901 |
Thomas R. Rich | officer: EVP - Rentals | C/O NESCO HOLDINGS, INC., 6714 POINTE INVERNESS WAY, SUITE 220, FORT WAYNE IN 46804 |
James Carlsen | officer: CIO | C/O NESCO HOLDINGS, INC., 6714 POINTE INVERNESS WAY, SUITE 220, FORT WAYNE IN 46804 |
Blackstone Family Investment Partnership Vi-nq Esc L.p. | 10 percent owner | C/O THE BLACKSTONE GROUP INC., 345 PARK AVENUE, NEW YORK NY 10154 |
Bcp Vi-nq Side-by-side Gp L.l.c. | 10 percent owner | C/O THE BLACKSTONE GROUP INC., 345 PARK AVENUE, NEW YORK NY 10154 |
From GuruFocus
By PRNewswire PRNewswire • 05-01-2023
By Business Wire • 10-30-2023
By GuruFocus Research GuruFocus Editor • 07-25-2022
By Business Wire Business Wire • 06-01-2023
By PRNewswire PRNewswire • 07-02-2022
By PRNewswire PRNewswire • 06-22-2022
By Business Wire Business Wire • 11-07-2022
By Business Wire Business Wire • 10-25-2022
By Business Wire Business Wire • 11-22-2022
By Business Wire • 09-27-2023
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.