5E Advanced Materials (5E Advanced Materials) Beneish M-Score : 0.00 (As of Jun. 06, 2024)

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

What is 5E Advanced Materials 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 5E Advanced Materials's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of 5E Advanced Materials was 0.00. The lowest was 0.00. And the median was 0.00.

5E Advanced Materials Beneish M-Score Historical Data

The historical data trend for 5E Advanced Materials'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.

5E Advanced Materials Beneish M-Score Chart

5E Advanced Materials Annual Data

Trend

Jun21

Jun22

Jun23

Beneish M-Score

5E Advanced Materials Quarterly Data
	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
Beneish M-Score	Get a 7-Day Free Trial								-	-	-	-	-

Competitive Comparison of 5E Advanced Materials's Beneish M-Score

For the Specialty Chemicals subindustry, 5E Advanced Materials'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.

5E Advanced Materials's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, 5E Advanced Materials's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where 5E Advanced Materials's Beneish M-Score falls into.

5E Advanced Materials 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 5E Advanced Materials for today is based on a combination of the following eight different indices:

-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 *

This Year (Mar24) TTM:

Last Year (Mar23) 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 $10.00 Mil.
Total Assets was $96.96 Mil.
Property, Plant and Equipment(Net PPE) was $86.65 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.37 Mil.
Selling, General, & Admin. Expense(SGA) was $23.21 Mil.
Total Current Liabilities was $7.27 Mil.
Long-Term Debt & Capital Lease Obligation was $63.45 Mil.
Net Income was -25.905 + -10.616 + -9.37 + -10.252 = $-56.14 Mil.
Non Operating Income was -20.951 + -0.001 + -0.002 + 0.012 = $-20.94 Mil.
Cash Flow from Operations was -4.865 + -7.886 + -6.886 + -6.569 = $-26.21 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 $38.06 Mil.
Total Assets was $111.63 Mil.
Property, Plant and Equipment(Net PPE) was $72.48 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.42 Mil.
Selling, General, & Admin. Expense(SGA) was $28.78 Mil.
Total Current Liabilities was $11.47 Mil.
Long-Term Debt & Capital Lease Obligation was $36.32 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 - (9.998 + 86.651) / 96.963)	/	(1 - (38.062 + 72.476) / 111.63)
	=	0.003238	/	0.009782
	=

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))
	=	(0.417 / (0.417 + 72.476))	/	(0.371 / (0.371 + 86.651))
	=	0.005721	/	0.004263
	=

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)
	=	(23.205 / 0)	/	(28.778 / 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)
	=	((63.453 + 7.269) / 96.963)	/	((36.322 + 11.472) / 111.63)
	=	0.729371	/	0.428147
	=

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
	=	(-56.143 - -20.942	-	-26.206)	/	96.963
	=	-0.092767

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.

5E Advanced Materials Beneish M-Score Related Terms

Thank you for viewing the detailed overview of 5E Advanced Materials's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.

5E Advanced Materials (5E Advanced Materials) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » 5E Advanced Materials Inc (NAS:FEAM) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

J9I0:Germany 5EA:Australia

Address

9329 Mariposa Road, Suite 210, Hesperia, CA, USA, 92344

Website

https://www.5eadvancedmaterials.com

5E Advanced Materials Inc is engaged boron specialty advanced materials and lithium with a focus on enabling decarbonization, including electric transportation, clean energy, and food security.

Executives

David J Salisbury	director	59 NORTH 100 EAST, PO BOX 228, NEWTON UT 84327
Hoff Graham Vant	director	C/O BLUESCAPE ENERGY PARTNERS, LLC, 200 CRESCENT COURT, SUITE 1900, DALLAS TX 75201
Brennan Susan Seilheimer	officer: Chief Executive Officer	C/O WINSTON & STRAWN LLP, 800 CAPITOL ST., SUITE 2400, HOUSTON TX 77002
George Fairchild	officer: Principal Accounting Officer	C/O WINSTON & STRAWN LLP, 800 CAPITOL ST., SUITE 2400, HOUSTON TX 77002
Anthony David Hall	officer: Principal Executive Officer	C/O WINSTON & STRAWN LLP, 800 CAPITOL ST., SUITE 2400, HOUSTON TX 77002
Patricia Mishic O'brien	director	C/O WINSTON & STRAWN LLP, 800 CAPITOL ST, SUITE 2400, HOUSTON TX 77002
H. Keith Jennings	director	2000 ST. JAMES PLACE, HOUSTON TX 77056
Sen Ming Lim	director	FLAT 12D, GREENVIEW GARDENS, 125 ROBINSON ROAD, MID-LEVELS WEST, HONG KONG K3 00000
Weibel Paul Wesley Iii	officer: Chief Financial Officer	8956 HILLSIDE ROAD, ALTA LOMA CA 91737
Chantel Renee Jordan	officer: General Counsel	3739 DRAKE ST., HOUSTON TX 77005
Stephen Brian Hunt	director	21 ALLEN GROVE, UNLEY C3 SA 5061
Atlas Precious Metals Inc.	10 percent owner	10750 E. PRINCE RD, TUCSON AZ 85749
Henri Tausch	director, officer: Chief Executive Officer	22 MOHAWK PATH PL, THE WOODLANDS TX 77389
Tyson Joseph Hall	officer: Chief Operating Officer	1508 BUCKEYE ST., FORT COLLINS CO 80524
Chanson Joseph Pipitone	officer: Head of Corporate Development	621 ROY STREET, HOUSTON TX 77007