GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Forbes Energy Services Ltd (OTCPK:FLSS) » Definitions » Beneish M-Score

Forbes Energy Services (Forbes Energy Services) Beneish M-Score : 0.00 (As of Jun. 01, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Forbes Energy Services 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 Forbes Energy Services's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Forbes Energy Services was 0.00. The lowest was 0.00. And the median was 0.00.


Forbes Energy Services Beneish M-Score Historical Data

The historical data trend for Forbes Energy Services'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.

Forbes Energy Services Beneish M-Score Chart

Forbes Energy Services Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.42 -3.61 -37.75 -2.66 -8.50

Forbes Energy Services Quarterly Data
Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20
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 - -3.90 -6.41 -8.50 -7.06

Competitive Comparison of Forbes Energy Services's Beneish M-Score

For the Oil & Gas Equipment & Services subindustry, Forbes Energy Services'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.


Forbes Energy Services's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Forbes Energy Services's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Forbes Energy Services's Beneish M-Score falls into.



Forbes Energy Services 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 Forbes Energy Services 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 * 0.4957+0.528 * -0.7762+0.404 * 0.4606+0.892 * 0.7879+0.115 * 0.9163
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0751+4.679 * -0.536922-0.327 * 1.864
=-7.11

* 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 (Mar20) TTM:Last Year (Mar19) TTM:
Total Receivables was $19.9 Mil.
Revenue was 30.463 + 34.775 + 44.194 + 51.065 = $160.5 Mil.
Gross Profit was -4.342 + -2.894 + -0.899 + 0.404 = $-7.7 Mil.
Total Current Assets was $38.1 Mil.
Total Assets was $133.5 Mil.
Property, Plant and Equipment(Net PPE) was $86.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $26.1 Mil.
Selling, General, & Admin. Expense(SGA) was $23.1 Mil.
Total Current Liabilities was $100.2 Mil.
Long-Term Debt & Capital Lease Obligation was $68.8 Mil.
Net Income was -59.816 + -14.94 + -31.074 + -10.749 = $-116.6 Mil.
Non Operating Income was -43.917 + 0 + -19.222 + 0 = $-63.1 Mil.
Cash Flow from Operations was 4.613 + 1.023 + 12.863 + -0.276 = $18.2 Mil.
Total Receivables was $51.1 Mil.
Revenue was 58.388 + 56.454 + 47.612 + 41.241 = $203.7 Mil.
Gross Profit was 2.81 + 3.075 + 2.617 + -0.886 = $7.6 Mil.
Total Current Assets was $66.2 Mil.
Total Assets was $250.6 Mil.
Property, Plant and Equipment(Net PPE) was $148.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $40.0 Mil.
Selling, General, & Admin. Expense(SGA) was $27.3 Mil.
Total Current Liabilities was $39.4 Mil.
Long-Term Debt & Capital Lease Obligation was $130.8 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)
=(19.94 / 160.497) / (51.057 / 203.695)
=0.124239 / 0.250654
=0.4957

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)
=(7.616 / 203.695) / (-7.731 / 160.497)
=0.037389 / -0.048169
=-0.7762

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 - (38.069 + 86.597) / 133.47) / (1 - (66.153 + 148.521) / 250.555)
=0.065962 / 0.143206
=0.4606

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
=160.497 / 203.695
=0.7879

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))
=(39.982 / (39.982 + 148.521)) / (26.084 / (26.084 + 86.597))
=0.212103 / 0.231485
=0.9163

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)
=(23.149 / 160.497) / (27.327 / 203.695)
=0.144233 / 0.134156
=1.0751

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)
=((68.816 + 100.182) / 133.47) / ((130.782 + 39.415) / 250.555)
=1.266187 / 0.67928
=1.864

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
=(-116.579 - -63.139 - 18.223) / 133.47
=-0.536922

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.

Forbes Energy Services has a M-score of -7.11 suggests that the company is unlikely to be a manipulator.


Forbes Energy Services Beneish M-Score Related Terms

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


Forbes Energy Services (Forbes Energy Services) Business Description

Traded in Other Exchanges
N/A
Address
3000 South Business Highway 281, Alice, TX, USA, 78332
Forbes Energy Services Ltd operates as an oilfield services contractor that provides a wide range of well site services to oil and natural gas drilling and producing companies to help develop and enhance the production of oil and natural gas. The company operates in three business segments namely Well Servicing which is the key revenue driver, Coiled Tubing, and Fluid Logistics. These services include fluid hauling, fluid disposal, well maintenance, completion services, workovers and recompletions, plugging and abandonment, and tubing testing. Geographically, it operates in South, East, Central, and West Texas.
Executives
Ascribe Associates Iii, Llc 10 percent owner, other: See Remarks 299 PARK AVENUE 34TH FLOOR NEW YORK NY 10171
Solace General Partner, Llc 10 percent owner, other: See Remarks 11111 SANTA MONICA BLVD, SUITE 1275 LOS ANGELES CA 90025
Solace Forbes Holdings, Llc 10 percent owner, other: See Remarks 11111 SANTA MONICA BLVD, SUITE 1275 LOS ANGELES CA 90025
American Securities Llc 10 percent owner, other: See Remarks 590 MADISON AVENUE, 38TH FLOOR, NEW YORK NY 10022
Ascribe Opportunities Fund Iii(b), L.p. 10 percent owner, other: See Remarks C/O ASOF ASSOCIATES III, LLC 299 PARK AVENUE, 34TH FLOOR NEW YORK NY 10171-8000
Ascribe Opportunities Fund Iii, L.p. 10 percent owner, other: See Remarks C/O ASOF ASSOCIATES III, LLC 299 PARK AVENUE, 34TH FLOOR NEW YORK NY 10171-8000
Solace Capital Special Situations Fund, L.p. 10 percent owner, other: See Remarks 11111 SANTA MONICA BOULEVARD SUITE 1275 LOS ANGELES CA 90025
Ascribe Capital Llc 10 percent owner, other: See Remarks 590 MADISON AVENUE 38TH FLOOR NEW YORK NY 10022
Ascribe Iii Investments Llc 10 percent owner, other: See Remarks 299 PARK AVENUE 34TH FLOOR NEW YORK NY 10171
Solace Capital Partners, L.p. 10 percent owner, other: See Remarks 11111 SANTA MONICA BLVD, SUITE 1275 LOS ANGELES CA 90025
L Melvin Cooper officer: Senior Vice President & CFO 2930 W. SAM HOUSTON PARKWAY N, SUITE 300, HOUSTON TX 77043
Steve Macek officer: EVP, COO 3000 SOUTH BUSINESS HIGHWAY 281 ALICE TX 78332
John E. Crisp director, officer: President & CEO 3000 SOUTH BUSINESS HIGHWAY 281 ALICE TX 78332
Joe Michetti officer: President & Co-COO of FES LLC 18001 HIGHWAY 105 WEST, SUITE 102 MONTGOMERY TX 77356
David B Rosenwasser director 3000 SOUTH BUSINESS HIGHWAY 281 ALICE TX 78332

Forbes Energy Services (Forbes Energy Services) Headlines