GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Evolv Technologies Holdings Inc (NAS:EVLV) » Definitions » Beneish M-Score

Evolv Technologies Holdings (Evolv Technologies Holdings) Beneish M-Score : -4.09 (As of May. 02, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Evolv Technologies Holdings 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 -4.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Evolv Technologies Holdings's Beneish M-Score or its related term are showing as below:

EVLV' s Beneish M-Score Range Over the Past 10 Years
Min: -4.09   Med: -1.27   Max: 1.56
Current: -4.09

During the past 5 years, the highest Beneish M-Score of Evolv Technologies Holdings was 1.56. The lowest was -4.09. And the median was -1.27.


Evolv Technologies Holdings Beneish M-Score Historical Data

The historical data trend for Evolv Technologies Holdings'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.

Evolv Technologies Holdings Beneish M-Score Chart

Evolv Technologies Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 1.56 -4.09

Evolv Technologies Holdings Quarterly Data
Dec19 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 1.56 -1.61 -2.44 -3.71 -4.09

Competitive Comparison of Evolv Technologies Holdings's Beneish M-Score

For the Security & Protection Services subindustry, Evolv Technologies Holdings'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.


Evolv Technologies Holdings's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Evolv Technologies Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Evolv Technologies Holdings's Beneish M-Score falls into.



Evolv Technologies Holdings 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 Evolv Technologies Holdings 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 * 0.5195+0.528 * 0.0745+0.404 * 1.1156+0.892 * 1.457+0.115 * 1.3165
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7955+4.679 * -0.243094-0.327 * 1.1996
=-4.09

* 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 $26.32 Mil.
Revenue was 21.821 + 20.191 + 19.825 + 18.581 = $80.42 Mil.
Gross Profit was 10.261 + 11.39 + 7.413 + 4.765 = $33.83 Mil.
Total Current Assets was $175.84 Mil.
Total Assets was $298.72 Mil.
Property, Plant and Equipment(Net PPE) was $114.12 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.93 Mil.
Selling, General, & Admin. Expense(SGA) was $97.22 Mil.
Total Current Liabilities was $82.05 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -16.89 + 5.999 + -66.754 + -28.609 = $-106.25 Mil.
Non Operating Income was 3.437 + 24.419 + -45.138 + -6.554 = $-23.84 Mil.
Cash Flow from Operations was -3.143 + 2.097 + -5.321 + -3.434 = $-9.80 Mil.
Total Receivables was $34.77 Mil.
Revenue was 20.885 + 16.53 + 9.07 + 8.71 = $55.20 Mil.
Gross Profit was 0.054 + 0.225 + 0.553 + 0.897 = $1.73 Mil.
Total Current Assets was $292.58 Mil.
Total Assets was $348.12 Mil.
Property, Plant and Equipment(Net PPE) was $46.38 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.47 Mil.
Selling, General, & Admin. Expense(SGA) was $83.88 Mil.
Total Current Liabilities was $59.13 Mil.
Long-Term Debt & Capital Lease Obligation was $20.58 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)
=(26.318 / 80.418) / (34.772 / 55.195)
=0.327265 / 0.629985
=0.5195

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)
=(1.729 / 55.195) / (33.829 / 80.418)
=0.031325 / 0.420665
=0.0745

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 - (175.844 + 114.116) / 298.72) / (1 - (292.584 + 46.38) / 348.115)
=0.029325 / 0.026287
=1.1156

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
=80.418 / 55.195
=1.457

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))
=(5.465 / (5.465 + 46.38)) / (9.932 / (9.932 + 114.116))
=0.10541 / 0.080066
=1.3165

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)
=(97.224 / 80.418) / (83.881 / 55.195)
=1.208983 / 1.519721
=0.7955

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 + 82.046) / 298.72) / ((20.575 + 59.126) / 348.115)
=0.274659 / 0.22895
=1.1996

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
=(-106.254 - -23.836 - -9.801) / 298.72
=-0.243094

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.

Evolv Technologies Holdings has a M-score of -4.09 suggests that the company is unlikely to be a manipulator.


Evolv Technologies Holdings Beneish M-Score Related Terms

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


Evolv Technologies Holdings (Evolv Technologies Holdings) Business Description

Traded in Other Exchanges
N/A
Address
500 Totten Pond Road, 4th Floor, Waltham, MA, USA, 02451
Evolv Technologies Holdings Inc offers an AI-based touchless security screening. Its touchless security screening systems use artificial intelligence software, cloud services, and advanced sensors to reliably detect dangerous weapons while ignoring harmless items like cell phones, laptops, and keys. The firm operates in a single segment that develops, manufactures, markets, and sells security screening products and specific services. Its products are used in different industries such as casinos, industrial workplaces, schools, and ticketed venues.
Executives
Michael Ellenbogen director, officer: Founder & Head of Adv. Tech. C/O EVOLV TECHNOLOGIES, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Anil Chitkara officer: Founder & Head of Corp. Dev. C/O EVOLV TECHNOLOGIES, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Peter Gustav George director, officer: Chief Executive Officer C/O EVOLV TECHNOLOGIES, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Anthony John Derosa officer: Chief Revenue Officer C/O EVOLV TECHNOLOGIES, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Rajan Naik director 500 WEST MONROE STREET, CHICAGO IL 60661
David Mounts Gonzales director C/O EVOLV TECHNOLOGIES HOLDINGS, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Jay Muelhoefer officer: Chief Commercial Officer C/O EVOLV TECHNOLOGIES HOLDINGS, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Mark Donohue officer: Chief Financial Officer C/O EVOLV TECHNOLOGIES HOLDINGS, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Kevin M. Charlton director 14631 NORTH SCOTTSDALE RD, SUITE 200, SCOTTSDALE AZ 85254
John Kedzierski director C/O EVOLV TECHNOLOGY, 500 W MONROE STREET, STE 4400, CHICAGO IL 60661-3781
Mario Ramos officer: Chief Financial Officer C/O EVOLV TECHNOLOGIES, INC., 500 TOTTEN POND ROAD, 4TH FLOOR, WALTHAM MA 02451
Neil Glat director 950 MCCARTY STREET, BUILDING A, HOUSTON TX 77029
Finback Evolv Obh, Llc 10 percent owner 1200 ANASTASIA AVENUE, SUITE 500, CORAL GABLES FL 33134
Merline Saintil director 10 SOUTH FIRST AVENUE, WALLA WALLA WA 99362
David J Orfao director C/O GENERAL CATALYST PARTNERS, 20 UNIVERSITY RD., 4TH FLOOR, CAMBRIDGE MA 02138