GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Alpine Income Property Trust Inc (NYSE:PINE) » Definitions » Beneish M-Score

Alpineome Property Trust (Alpineome Property Trust) Beneish M-Score : 36.01 (As of Apr. 26, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Alpineome Property Trust 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.

Warning Sign:

Beneish M-Score 36.01 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Alpineome Property Trust's Beneish M-Score or its related term are showing as below:

PINE' s Beneish M-Score Range Over the Past 10 Years
Min: -9.41   Med: -2.14   Max: 36.01
Current: 36.01

During the past 7 years, the highest Beneish M-Score of Alpineome Property Trust was 36.01. The lowest was -9.41. And the median was -2.14.


Alpineome Property Trust Beneish M-Score Historical Data

The historical data trend for Alpineome Property Trust'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.

Alpineome Property Trust Beneish M-Score Chart

Alpineome Property Trust Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -7.86 -0.30 -2.71 24.23

Alpineome Property Trust Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.60 -2.89 3.59 24.23 36.01

Competitive Comparison of Alpineome Property Trust's Beneish M-Score

For the REIT - Retail subindustry, Alpineome Property Trust'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.


Alpineome Property Trust's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Alpineome Property Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Alpineome Property Trust's Beneish M-Score falls into.



Alpineome Property Trust 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 Alpineome Property Trust 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 * 43.0945+0.528 * 1.0318+0.404 * 1.0266+0.892 * 1.0329+0.115 * 0.9862
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0706+4.679 * -0.052943-0.327 * 1.1098
=36.01

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was $38.95 Mil.
Revenue was 12.466 + 11.581 + 11.559 + 11.439 = $47.05 Mil.
Gross Profit was 9.492 + 8.67 + 8.742 + 9.864 = $36.77 Mil.
Total Current Assets was $51.92 Mil.
Total Assets was $559.02 Mil.
Property, Plant and Equipment(Net PPE) was $1.33 Mil.
Depreciation, Depletion and Amortization(DDA) was $25.37 Mil.
Selling, General, & Admin. Expense(SGA) was $3.13 Mil.
Total Current Liabilities was $7.19 Mil.
Long-Term Debt & Capital Lease Obligation was $278.30 Mil.
Net Income was -0.26 + 0.335 + -0.837 + 0.08 = $-0.68 Mil.
Non Operating Income was 0.038 + 1.259 + -0.153 + 0.743 = $1.89 Mil.
Cash Flow from Operations was 6.76 + 6.9 + 5.068 + 8.299 = $27.03 Mil.
Total Receivables was $0.88 Mil.
Revenue was 11.156 + 11.592 + 11.52 + 11.28 = $45.55 Mil.
Gross Profit was 8.624 + 9.357 + 8.753 + 9.995 = $36.73 Mil.
Total Current Assets was $65.53 Mil.
Total Assets was $565.45 Mil.
Property, Plant and Equipment(Net PPE) was $1.60 Mil.
Depreciation, Depletion and Amortization(DDA) was $23.91 Mil.
Selling, General, & Admin. Expense(SGA) was $2.83 Mil.
Total Current Liabilities was $4.83 Mil.
Long-Term Debt & Capital Lease Obligation was $255.38 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)
=(38.948 / 47.045) / (0.875 / 45.548)
=0.827888 / 0.019211
=43.0945

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)
=(36.729 / 45.548) / (36.768 / 47.045)
=0.80638 / 0.78155
=1.0318

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 - (51.916 + 1.328) / 559.021) / (1 - (65.525 + 1.603) / 565.447)
=0.904755 / 0.881283
=1.0266

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
=47.045 / 45.548
=1.0329

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))
=(23.913 / (23.913 + 1.603)) / (25.365 / (25.365 + 1.328))
=0.937177 / 0.950249
=0.9862

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)
=(3.125 / 47.045) / (2.826 / 45.548)
=0.066426 / 0.062044
=1.0706

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)
=((278.297 + 7.188) / 559.021) / ((255.376 + 4.831) / 565.447)
=0.510687 / 0.460179
=1.1098

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
=(-0.682 - 1.887 - 27.027) / 559.021
=-0.052943

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.

Alpineome Property Trust has a M-score of 36.01 signals that the company is likely to be a manipulator.


Alpineome Property Trust Beneish M-Score Related Terms

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


Alpineome Property Trust (Alpineome Property Trust) Business Description

Traded in Other Exchanges
N/A
Address
1140 N. New York Avenue, Suite 201, Winter Park, FL, USA, 32789
Alpine Income Property Trust Inc is a real estate company. It owns and operates a portfolio of single-tenant commercial properties. The company's portfolio is comprised of single-tenant retail and office properties located in or in close proximity to MSAs, growth markets and other markets in the United States. The majority of the firm's revenue includes rental revenue derived from the ownership and leasing of property.
Executives
John P Albright director, officer: President and CEO PO BOX 10809, DAYTONA BEACH FL 32120
Decker Mark Okey Jr director 10414 NEW ASCOT DRIVE, GREAT FALLS VA 22066
Consolidated Tomoka Land Co 10 percent owner 369 N. NEW YORK AVE., SUITE 201, WINTER PARK FL 32789
Daniel Earl Smith officer: See Remarks P.O. BOX 10809, DAYTONA BEACH FL 32120
Wein Rachel Elias director PO BOX 10809, DAYTONA BEACH FL 32120
Matthew Morris Partridge officer: Sr. VP & CFO 70 E. LONG LAKE, BLOOMFIELD HILLS MI 48304
Lisa Vorakoun officer: VP & Chief Accounting Officer 1140 N. WILLIAMSON BLVD., SUITE 140, DAYTONA BEACH FL 32114
Steven Robert Greathouse officer: See Remarks PO BOX 10809, DAYTONA BEACH FL 32120
Mark E Patten officer: See Remarks PO BOX 10809, DAYTONA BEACH FL 32120
Andrew C Richardson director 527 MADISON AVENUE, 16TH FLOOR, NEW YORK NY 10022
Jeffrey Scott Yarckin director PO BOX 10809, DAYTONA BEACH FL 32120
Morton Carson Good director PO BOX 10809, DAYTONA BEACH FL 32120