GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » ReVolve Renewable Power Corp (TSXV:REVV) » Definitions » Beneish M-Score

ReVolve Renewable Power (TSXV:REVV) Beneish M-Score : 11.11 (As of May. 06, 2024)


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

What is ReVolve Renewable Power 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 11.11 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSXV:REVV' s Beneish M-Score Range Over the Past 10 Years
Min: 11.11   Med: 45.85   Max: 80.59
Current: 11.11

During the past 4 years, the highest Beneish M-Score of ReVolve Renewable Power was 80.59. The lowest was 11.11. And the median was 45.85.


ReVolve Renewable Power Beneish M-Score Historical Data

The historical data trend for ReVolve Renewable Power'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.

ReVolve Renewable Power Beneish M-Score Chart

ReVolve Renewable Power Annual Data
Trend Jun20 Jun21 Jun22 Jun23
Beneish M-Score
- - - -

ReVolve Renewable Power Quarterly Data
Jun20 Sep20 Dec20 Jun21 Sep21 Dec21 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 - - - 80.59 11.11

Competitive Comparison of ReVolve Renewable Power's Beneish M-Score

For the Utilities - Renewable subindustry, ReVolve Renewable Power'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.


ReVolve Renewable Power's Beneish M-Score Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, ReVolve Renewable Power's Beneish M-Score distribution charts can be found below:

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



ReVolve Renewable Power 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 ReVolve Renewable Power 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 * 0.0083+0.528 * 0.805+0.404 * 0.9945+0.892 * 18.6036+0.115 * 0.0316
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.0535+4.679 * -0.247344-0.327 * 0.9732
=11.11

* 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 C$0.19 Mil.
Revenue was 0.176 + 1.624 + 0.129 + 1.215 = C$3.14 Mil.
Gross Profit was 0.172 + 1.617 + 0.138 + 1.008 = C$2.94 Mil.
Total Current Assets was C$3.46 Mil.
Total Assets was C$9.23 Mil.
Property, Plant and Equipment(Net PPE) was C$2.99 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.63 Mil.
Selling, General, & Admin. Expense(SGA) was C$3.66 Mil.
Total Current Liabilities was C$4.13 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.89 Mil.
Net Income was -0.543 + 1.103 + -2.769 + 0.65 = C$-1.56 Mil.
Non Operating Income was 0.267 + 0.793 + -1.65 + 0.833 = C$0.24 Mil.
Cash Flow from Operations was 1.081 + -1.505 + 2.781 + -1.877 = C$0.48 Mil.
Total Receivables was C$1.22 Mil.
Revenue was 0.136 + 0.033 + 0 + 0 = C$0.17 Mil.
Gross Profit was 0.094 + 0.033 + 0 + 0 = C$0.13 Mil.
Total Current Assets was C$3.53 Mil.
Total Assets was C$7.40 Mil.
Property, Plant and Equipment(Net PPE) was C$1.63 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.01 Mil.
Selling, General, & Admin. Expense(SGA) was C$3.68 Mil.
Total Current Liabilities was C$4.96 Mil.
Long-Term Debt & Capital Lease Obligation was C$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)
=(0.188 / 3.144) / (1.221 / 0.169)
=0.059796 / 7.224852
=0.0083

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)
=(0.127 / 0.169) / (2.935 / 3.144)
=0.751479 / 0.933524
=0.805

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 - (3.457 + 2.985) / 9.226) / (1 - (3.531 + 1.625) / 7.402)
=0.301756 / 0.303432
=0.9945

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
=3.144 / 0.169
=18.6036

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))
=(0.009 / (0.009 + 1.625)) / (0.63 / (0.63 + 2.985))
=0.005508 / 0.174274
=0.0316

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)
=(3.66 / 3.144) / (3.678 / 0.169)
=1.164122 / 21.763314
=0.0535

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)
=((1.886 + 4.127) / 9.226) / ((0 + 4.957) / 7.402)
=0.651745 / 0.669684
=0.9732

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
=(-1.559 - 0.243 - 0.48) / 9.226
=-0.247344

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.

ReVolve Renewable Power has a M-score of 11.11 signals that the company is likely to be a manipulator.


ReVolve Renewable Power Beneish M-Score Related Terms

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


ReVolve Renewable Power (TSXV:REVV) Business Description

Traded in Other Exchanges
Address
Philpsburgh Avenue Fairview, Bushfield House, 57 Bushfield Square, Dublin, IRL, 3
Revolve Renewable Power Corp is a developer of utility-scale renewable energy generation projects in North America with a focus on wind, solar, and battery storage technologies. Its project portfolio includes Utility scale assets and Development generation assets. The company has three business segments (1) Renewable energy projects (2) behind-the-meter distributed electricity generation including rooftop solar, battery storage, and energy efficiency projects at customer premises (3) Corporate. The company operates geographically in the USA, Mexico, Canada, and others.
Executives
Stephen Dalton Director

ReVolve Renewable Power (TSXV:REVV) Headlines

No Headlines