GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » KLX Energy Services Holdings Inc (NAS:KLXE) » Definitions » Beneish M-Score

KLX Energy Services Holdings (KLX Energy Services Holdings) Beneish M-Score : -3.53 (As of May. 06, 2024)


View and export this data going back to 2018. Start your Free Trial

What is KLX Energy Services 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 -3.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

KLXE' s Beneish M-Score Range Over the Past 10 Years
Min: -5.33   Med: -3.12   Max: -1.56
Current: -3.53

During the past 8 years, the highest Beneish M-Score of KLX Energy Services Holdings was -1.56. The lowest was -5.33. And the median was -3.12.


KLX Energy Services Holdings Beneish M-Score Historical Data

The historical data trend for KLX Energy Services 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.

KLX Energy Services Holdings Beneish M-Score Chart

KLX Energy Services Holdings Annual Data
Trend Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -1.56 -3.12 -5.33 -2.75 -3.53

KLX Energy Services Holdings Quarterly Data
Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 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 -2.75 -1.85 -2.66 -3.03 -3.53

Competitive Comparison of KLX Energy Services Holdings's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, KLX Energy Services 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.


KLX Energy Services Holdings's Beneish M-Score Distribution in the Oil & Gas Industry

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

* The bar in red indicates where KLX Energy Services Holdings's Beneish M-Score falls into.



KLX Energy Services 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 KLX Energy Services 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 * 0.7241+0.528 * 0.8439+0.404 * 0.9994+0.892 * 1.1366+0.115 * 0.9391
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0835+4.679 * -0.182104-0.327 * 0.8985
=-3.53

* 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 $127.0 Mil.
Revenue was 194.2 + 220.6 + 234 + 239.6 = $888.4 Mil.
Gross Profit was 42.1 + 54.4 + 60.7 + 58.7 = $215.9 Mil.
Total Current Assets was $290.3 Mil.
Total Assets was $539.8 Mil.
Property, Plant and Equipment(Net PPE) was $242.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $72.8 Mil.
Selling, General, & Admin. Expense(SGA) was $86.7 Mil.
Total Current Liabilities was $164.1 Mil.
Long-Term Debt & Capital Lease Obligation was $336.5 Mil.
Net Income was -9.2 + 7.6 + 11.4 + 9.4 = $19.2 Mil.
Non Operating Income was 0 + -0.1 + -1.2 + 3.2 = $1.9 Mil.
Cash Flow from Operations was 38.6 + 25.6 + 60 + -8.6 = $115.6 Mil.
Total Receivables was $154.3 Mil.
Revenue was 223.3 + 221.6 + 184.4 + 152.3 = $781.6 Mil.
Gross Profit was 56.7 + 52.8 + 33.5 + 17.3 = $160.3 Mil.
Total Current Assets was $254.7 Mil.
Total Assets was $465.9 Mil.
Property, Plant and Equipment(Net PPE) was $205.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $56.8 Mil.
Selling, General, & Admin. Expense(SGA) was $70.4 Mil.
Total Current Liabilities was $154.4 Mil.
Long-Term Debt & Capital Lease Obligation was $326.5 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)
=(127 / 888.4) / (154.3 / 781.6)
=0.142954 / 0.197416
=0.7241

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)
=(160.3 / 781.6) / (215.9 / 888.4)
=0.205092 / 0.243021
=0.8439

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 - (290.3 + 242.9) / 539.8) / (1 - (254.7 + 205.5) / 465.9)
=0.012227 / 0.012234
=0.9994

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
=888.4 / 781.6
=1.1366

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))
=(56.8 / (56.8 + 205.5)) / (72.8 / (72.8 + 242.9))
=0.216546 / 0.230599
=0.9391

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)
=(86.7 / 888.4) / (70.4 / 781.6)
=0.097591 / 0.090072
=1.0835

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)
=((336.5 + 164.1) / 539.8) / ((326.5 + 154.4) / 465.9)
=0.927381 / 1.032196
=0.8985

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
=(19.2 - 1.9 - 115.6) / 539.8
=-0.182104

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.

KLX Energy Services Holdings has a M-score of -3.53 suggests that the company is unlikely to be a manipulator.


KLX Energy Services Holdings Beneish M-Score Related Terms

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


KLX Energy Services Holdings (KLX Energy Services Holdings) Business Description

Traded in Other Exchanges
Address
3040 Post Oak Boulevard, 15th Floor, Houston, TX, USA, 77056
KLX Energy Services Holdings Inc is a provider of completion, intervention and production services and products to the onshore oil and gas producing regions of the United States. It serves the companies engaged in the exploration and development of North American onshore conventional and unconventional oil and natural gas reserves. Its products and services offerings include surface facilities and equipment, pressure control services, wireline services, fishing services, and engineered products. The company's segments include Southwest; Rocky Mountains and Northeast/Mid-Con region.
Executives
Christopher J. Baker officer: See Remarks C/O QUINTANA ENERGY SERVICES, 1415 LOUISIANA STREET, SUITE 2900, HOUSTON TX 77002
Keefer Mcgovern Lehner officer: See Remarks C/O QUINTANA ENERGY SERVICES, 1415 LOUISIANA STREET, SUITE 2400, HOUSTON TX 77002
Geoffrey C Stanford officer: Chief Accouting Officer 4400 POST OAK PARKWAY, SUITE 1000, HOUSTON TX 77027
Max Bouthillette officer: See Remarks C/O QUINTANA ENERGY SERVICES, 1415 LOUISIANA STREET, SUITE 2400, HOUSTON TX 77002
Denham Capital Management Gp Llc 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Denham Capital Management Lp 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Denham Iv Continuation Fund Gp Lp 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Stuart D Porter 10 percent owner 200 CLARENDON ST, 25TH FLOOR, BOSTON MA 02116
Denham Iv Continuation Gp Llc 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Greene's Investment Holdings Llc 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Denham Iv Continuation Fund Lp 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Greene's Holding Corp 10 percent owner 185 DARTMOUTH STREET, BOSTON MA 02116
Robertson Corbin J Jr director, 10 percent owner, other: Member of 10% owner group 601 JEFFERSON STE 3600, HOUSTON TX 77002
John T Whates director 1400 CORPORATE CENTER WAY, WELLINGTON FL 33414
John T Collins director THE COLLINS GROUP, 60 STATE ST, SUITE 700, BOSTON MA 02109