SilverBox III (SilverBox III) Beneish M-Score : 0.00 (As of Jun. 07, 2024)

View and export this data going back to 2023. Start your Free Trial

What is SilverBox III 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 SilverBox III's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of SilverBox III was 0.00. The lowest was 0.00. And the median was 0.00.

SilverBox III Beneish M-Score Historical Data

The historical data trend for SilverBox III'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.

SilverBox III Beneish M-Score Chart

SilverBox III Annual Data

Trend

Dec21

Dec22

Dec23

Beneish M-Score

SilverBox III Quarterly Data
	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
Beneish M-Score	Get a 7-Day Free Trial					-	-	-	-	-

Competitive Comparison of SilverBox III's Beneish M-Score

For the Shell Companies subindustry, SilverBox III'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.

SilverBox III's Beneish M-Score Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, SilverBox III's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where SilverBox III's Beneish M-Score falls into.

SilverBox III 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 SilverBox III 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 $0.63 Mil.
Total Assets was $146.68 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $1.31 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 1.201 + 1.011 + 1.193 + 1.059 = $4.46 Mil.
Non Operating Income was -0.003 + 0.014 + -0.051 + -0.018 = $-0.06 Mil.
Cash Flow from Operations was -0.736 + -0.46 + -0.118 + -0.508 = $-1.82 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 $1.52 Mil.
Total Assets was $141.51 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.33 Mil.
Total Current Liabilities was $0.61 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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 - (0.631 + 0) / 146.679)	/	(1 - (1.522 + 0) / 141.512)
	=	0.995698	/	0.989245
	=

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 / (0 + 0))	/	(0 / (0 + 0))
	=		/
	=

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 / 0)	/	(0.334 / 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)
	=	((0 + 1.31) / 146.679)	/	((0 + 0.608) / 141.512)
	=	0.008931	/	0.004296
	=

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
	=	(4.464 - -0.058	-	-1.822)	/	146.679
	=	0.043251

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.

SilverBox III Beneish M-Score Related Terms

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

SilverBox III (SilverBox III) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » SilverBox Corp III (NYSE:SBXC) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

1250 S. Capital of Texas Highway, Building 2, Suite 285, Austin, TX, USA, 78746

Website

SilverBox Corp III is a newly incorporated blank check company formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses.

Executives

Stephen M Kadenacy	director, 10 percent owner, officer: Chairman & Chief Exec. Officer	C/O AECOM TECHNOLOGY CORPORATION, 555 S. FLOWER STREET, SUITE 3700, LOS ANGELES CA 90071
Joseph E Reece	10 percent owner, officer: Founding Partner	ONE VALERO WAY, BUILDING D, SUITE 200, SAN ANTONIO TX 78249
Duncan D Murdoch	officer: Chief Investment Officer	532 W 22ND ST, APT 2A, NEW YORK NY 10011
Daniel E. Esters	director, officer: Chief Financial Officer	C/O BOXWOOD MERGER CORP., 1112 MONTANA AVENUE, SUITE 901, SANTA MONICA CA 90403
Richard A. Gadbois	director	C/O BOXWOOD MERGER CORP., 1112 MONTANA AVENUE, SUITE 901, SANTA MONICA CA 90403
David H. Lee	officer: General Counsel	C/O BOXWOOD MERGER CORP., 1112 MONTANA AVENUE, SUITE 901, SANTA MONICA CA 90403
Jin Chun	officer: Chief Operating Officer	SILVERBOX ENGAGED MERGER CORP. I, 8801 CALERA DR., AUSTIN TX 78735
Silverbox Engaged Sponsor Iii Llc	10 percent owner	1250 S. CAPITAL OF TEXAS HIGHWAY, BUILDING 2, SUITE 285, AUSTIN TX 78746
Juan Creixell	director	1250 S. CAPITAL OF TEXAS HIGHWAY, BUILDING 2, SUITE 285, AUSTIN TX 78746
Katie O'reilly	director	1250 S. CAPITAL OF TEXAS HIGHWAY, BUILDING 2, SUITE 285, AUSTIN TX 78746
Boxwood Holdings Ii Llc	10 percent owner	1250 S. CAPITAL OF TEXAS HIGHWAY, BUILDING 2, SUITE 285, AUSTIN TX 78746