GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Twin Vee PowerCats Co (NAS:VEEE) » Definitions » Beneish M-Score

Twin Vee PowerCats Co (Twin Vee PowerCats Co) Beneish M-Score : 0.98 (As of May. 05, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Twin Vee PowerCats Co 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 0.98 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Twin Vee PowerCats Co's Beneish M-Score or its related term are showing as below:

VEEE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: 0.98   Max: 39.35
Current: 0.98

During the past 5 years, the highest Beneish M-Score of Twin Vee PowerCats Co was 39.35. The lowest was -2.73. And the median was 0.98.


Twin Vee PowerCats Co Beneish M-Score Historical Data

The historical data trend for Twin Vee PowerCats Co'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.

Twin Vee PowerCats Co Beneish M-Score Chart

Twin Vee PowerCats Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - 39.35 -2.73 0.98

Twin Vee PowerCats Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 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 Premium Member Only Premium Member Only Premium Member Only -2.73 -1.77 -2.00 -2.55 0.98

Competitive Comparison of Twin Vee PowerCats Co's Beneish M-Score

For the Recreational Vehicles subindustry, Twin Vee PowerCats Co'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.


Twin Vee PowerCats Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Twin Vee PowerCats Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Twin Vee PowerCats Co's Beneish M-Score falls into.



Twin Vee PowerCats Co 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 Twin Vee PowerCats Co 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 * 5.4475+0.528 * 1.1372+0.404 * 0.0338+0.892 * 1.048+0.115 * 0.7997
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1887+4.679 * -0.034356-0.327 * 1.4356
=0.98

* 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 $0.08 Mil.
Revenue was 8.445 + 8.077 + 8.125 + 8.877 = $33.52 Mil.
Gross Profit was 1.803 + 2.535 + 2.26 + 3.222 = $9.82 Mil.
Total Current Assets was $26.65 Mil.
Total Assets was $39.85 Mil.
Property, Plant and Equipment(Net PPE) was $13.15 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.35 Mil.
Selling, General, & Admin. Expense(SGA) was $18.91 Mil.
Total Current Liabilities was $4.22 Mil.
Long-Term Debt & Capital Lease Obligation was $3.58 Mil.
Net Income was -2.829 + -1.862 + -1.335 + -1.167 = $-7.19 Mil.
Non Operating Income was -0.957 + 0.303 + 1.194 + 0.571 = $1.11 Mil.
Cash Flow from Operations was -0.005 + -3.5 + -1.197 + -2.233 = $-6.94 Mil.
Total Receivables was $0.01 Mil.
Revenue was 8.77 + 8.812 + 8.52 + 5.886 = $31.99 Mil.
Gross Profit was 1.441 + 3.334 + 3.447 + 2.434 = $10.66 Mil.
Total Current Assets was $29.89 Mil.
Total Assets was $38.23 Mil.
Property, Plant and Equipment(Net PPE) was $6.87 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.55 Mil.
Selling, General, & Admin. Expense(SGA) was $15.18 Mil.
Total Current Liabilities was $3.79 Mil.
Long-Term Debt & Capital Lease Obligation was $1.42 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)
=(0.08 / 33.524) / (0.014 / 31.988)
=0.002386 / 0.000438
=5.4475

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)
=(10.656 / 31.988) / (9.82 / 33.524)
=0.333125 / 0.292924
=1.1372

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 - (26.646 + 13.149) / 39.847) / (1 - (29.888 + 6.866) / 38.231)
=0.001305 / 0.038634
=0.0338

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
=33.524 / 31.988
=1.048

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))
=(0.554 / (0.554 + 6.866)) / (1.354 / (1.354 + 13.149))
=0.074663 / 0.09336
=0.7997

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)
=(18.914 / 33.524) / (15.183 / 31.988)
=0.564193 / 0.474647
=1.1887

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)
=((3.581 + 4.216) / 39.847) / ((1.42 + 3.791) / 38.231)
=0.195673 / 0.136303
=1.4356

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
=(-7.193 - 1.111 - -6.935) / 39.847
=-0.034356

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.

Twin Vee PowerCats Co has a M-score of 0.98 signals that the company is likely to be a manipulator.


Twin Vee PowerCats Co Beneish M-Score Related Terms

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


Twin Vee PowerCats Co (Twin Vee PowerCats Co) Business Description

Traded in Other Exchanges
N/A
Address
3101 South US-1, Fort Pierce, Florida, FL, USA, 34982
Twin Vee PowerCats Co is a designer, manufacturer, and marketer of recreational and commercial power catamaran boats to use for fishing, diving and water skiing and commercial activities including transportation, eco-tours, fishing, and diving expeditions. Its revenue is derived from the sale of boats, motors, and trailers to its independent dealers.
Executives
Kevin Schuyler director 1180 SEMINOLE TRAIL, SUITE 495, CHARLOTTESVILLE VA 22901
Bard D. Rockenbach director 3101 S. US-1, FT. PIERCE FL 34982
Carrie L. Gunnerson officer: Chief Financial Officer 5556 HIGHWAY 9, ARMSTRONG IA 50514
Steven A Shallcross director C/O ELYS GAME TECHNOLOGY CORP., 130 ADELAIDE STREET WEST, SUITE 701, TORONTO A6 M5H2K4
Joseph C Visconti director, 10 percent owner, officer: CEO and President 525 SOUTH FLAGLER DRIVE #400, WEST PALM BEACH FL 33401
Twin Vee Powercats, Inc. 10 percent owner 3101 SOUTH US HIGHWAY 1, FT PIERCE FL 34982
Neil Ross director 3101 S. US-1, FT. PIERCE FL 34982
Donna Barnett officer: Chief Financial Officer 3101 S. US-1, FT. PIERCE FL 34982
Preston Yarborough director, officer: Vice President 3101 S. US-1, FT. PIERCE FL 34981
James Henry Melvin director 3101 S. US-1, FT. PIERCE FL 34982
Daniel Norton officer: Chief Engineer 3101 S. US-1, FT. PIERCE FL 34982