GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Ocean Power Technologies Inc (AMEX:OPTT) » Definitions » Beneish M-Score

Ocean Power Technologies (Ocean Power Technologies) Beneish M-Score : -2.47 (As of May. 19, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Ocean Power Technologies 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OPTT' s Beneish M-Score Range Over the Past 10 Years
Min: -7.14   Med: -2   Max: 65.88
Current: -2.47

During the past 13 years, the highest Beneish M-Score of Ocean Power Technologies was 65.88. The lowest was -7.14. And the median was -2.00.


Ocean Power Technologies Beneish M-Score Historical Data

The historical data trend for Ocean Power Technologies'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.

Ocean Power Technologies Beneish M-Score Chart

Ocean Power Technologies Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.33 7.84 -2.38 17.75 -4.09

Ocean Power Technologies Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -2.34 -4.09 -3.00 -3.18 -2.47

Competitive Comparison of Ocean Power Technologies's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Ocean Power Technologies'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.


Ocean Power Technologies's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Ocean Power Technologies's Beneish M-Score distribution charts can be found below:

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



Ocean Power Technologies 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 Ocean Power Technologies 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 * 0.2317+0.528 * 0.629+0.404 * 1.639+0.892 * 1.9677+0.115 * 2.3885
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.029742-0.327 * 3.0917
=-2.47

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was $0.91 Mil.
Revenue was 1.792 + 0.889 + 1.272 + 0.98 = $4.93 Mil.
Gross Profit was 0.813 + 0.488 + 0.663 + -0.134 = $1.83 Mil.
Total Current Assets was $17.54 Mil.
Total Assets was $34.56 Mil.
Property, Plant and Equipment(Net PPE) was $4.83 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.92 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $7.04 Mil.
Long-Term Debt & Capital Lease Obligation was $2.07 Mil.
Net Income was -6.509 + -7.213 + -7.039 + -9.54 = $-30.30 Mil.
Non Operating Income was -0.176 + 0.024 + 0.062 + -0.91 = $-1.00 Mil.
Cash Flow from Operations was -9.216 + -7.505 + -7.99 + -5.618 = $-30.33 Mil.
Total Receivables was $1.99 Mil.
Revenue was 0.734 + 0.303 + 0.714 + 0.756 = $2.51 Mil.
Gross Profit was 0.136 + 0.039 + 0.194 + 0.216 = $0.59 Mil.
Total Current Assets was $45.22 Mil.
Total Assets was $59.04 Mil.
Property, Plant and Equipment(Net PPE) was $1.11 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.69 Mil.
Selling, General, & Admin. Expense(SGA) was $3.97 Mil.
Total Current Liabilities was $4.75 Mil.
Long-Term Debt & Capital Lease Obligation was $0.28 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)
=(0.906 / 4.933) / (1.987 / 2.507)
=0.183661 / 0.792581
=0.2317

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)
=(0.585 / 2.507) / (1.83 / 4.933)
=0.233347 / 0.370971
=0.629

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 - (17.544 + 4.827) / 34.564) / (1 - (45.222 + 1.113) / 59.043)
=0.352766 / 0.215233
=1.639

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
=4.933 / 2.507
=1.9677

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))
=(0.688 / (0.688 + 1.113)) / (0.919 / (0.919 + 4.827))
=0.38201 / 0.159937
=2.3885

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)
=(0 / 4.933) / (3.973 / 2.507)
=0 / 1.584763
=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)
=((2.065 + 7.035) / 34.564) / ((0.282 + 4.746) / 59.043)
=0.26328 / 0.085158
=3.0917

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
=(-30.301 - -1 - -30.329) / 34.564
=0.029742

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.

Ocean Power Technologies has a M-score of -2.47 suggests that the company is unlikely to be a manipulator.


Ocean Power Technologies Beneish M-Score Related Terms

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


Ocean Power Technologies (Ocean Power Technologies) Business Description

Traded in Other Exchanges
Address
28 Engelhard Drive, Suite B, Monroe Township, NJ, USA, 08831
Ocean Power Technologies Inc provides intelligent maritime solutions and services that enable safer, cleaner, and more productive ocean operations for the defense and security, oil and gas, science and research, and offshore wind markets. It provides ocean data collection and reporting, marine power, offshore communications, and Maritime Domain Awareness System (MDAS) products, integrated solutions, and consulting services. The company offers its products and services to a wide range of customers, including those in government and offshore energy, oil and gas, construction, wind power, and other industries. The company has operations in North and South America, Europe, Asia and Australia.
Executives
Peter E. Slaiby director 28 ENGELHARD DRIVE,, SUITE B, MONROE TOWNSHIP NJ 08831
Robert Patrick Powers officer: Senior VP and CFO 968 ALBANY SHAKER ROAD, LATHAM NY 12110
Philipp Stratmann officer: President and CEO 28 ENGELHARD DRIVE, SUITE B, MONROE TOWNSHIP NJ 08831
Lorenz Anderson Natalie M. director 28 ENGELHARD DRIVE, SUITE B, MONROE TOWNSHIP NJ 08831
Joseph Dipietro officer: Controller and Treasurer 28 ENGELHARD DRIVE, SUITE B, MONROE TOWNSHIP NJ 08831
Robert K Winters director 280 6TH AVENUE, BROOKLYN NY 11215
Diana G Purcel director C/O FAMOUS DVES OF AMERICA INC, 8091 WALLACE ROAD, EDEN PRAIRIE MN 55344
Clyde W Hewlett director 28, ENGLAND DRIVE, SUITE B, MONROE TOWNSHIP NJ 08831
Kirby George H Iii director, officer: President, CEO, and Director 28 ENGELHARD DRIVE, MONROE TOWNSHIP NJ 08831
Dean J Glover director C/O GLOBAL POWER EQUIPMENT GROUP INC., 5199 N. MINGO ROAD, TULSA OK 74117
Terence James Cryan director 2 HAMPSHIRE RD, BRONXVILLE NY 10708
Kristine S Moore director 28 ENGELHARD DRIVE, PENNINGTON NJ 08831
Steven M Fludder director 264 NANTASKET ROAD, HULL MA 02045
Christopher Phebus officer: Vice President - Engineering 28 ENGELHARD DRIVE, MONOROE TOWNSHIP NJ 08831
Matthew T Shafer officer: CFO and Treasurer 1590 REED ROAD, PENNINGTON NJ 08534