GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Granite Ridge Resources Inc (FRA:Y60) » Definitions » Beneish M-Score

Granite Ridge Resources (FRA:Y60) Beneish M-Score : -3.37 (As of May. 24, 2024)


View and export this data going back to 2024. Start your Free Trial

What is Granite Ridge Resources 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 -3.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Granite Ridge Resources's Beneish M-Score or its related term are showing as below:

FRA:Y60' s Beneish M-Score Range Over the Past 10 Years
Min: -3.62   Med: -3.37   Max: 73.19
Current: -3.37

During the past 5 years, the highest Beneish M-Score of Granite Ridge Resources was 73.19. The lowest was -3.62. And the median was -3.37.


Granite Ridge Resources Beneish M-Score Historical Data

The historical data trend for Granite Ridge Resources'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.

Granite Ridge Resources Beneish M-Score Chart

Granite Ridge Resources Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 73.19 -3.62

Granite Ridge Resources Quarterly Data
Dec19 Dec20 Mar21 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - - - -3.62 -3.37

Competitive Comparison of Granite Ridge Resources's Beneish M-Score

For the Oil & Gas E&P subindustry, Granite Ridge Resources'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.


Granite Ridge Resources's Beneish M-Score Distribution in the Oil & Gas Industry

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

* The bar in red indicates where Granite Ridge Resources's Beneish M-Score falls into.



Granite Ridge Resources 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 Granite Ridge Resources 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 * 1.2762+0.528 * 1.7143+0.404 * 1.2821+0.892 * 0.7616+0.115 * 0.8388
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6507+4.679 * -0.216441-0.327 * 1.8596
=-3.37

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was €59.6 Mil.
Revenue was 81.876 + 97.934 + 101.575 + 80.815 = €362.2 Mil.
Gross Profit was 24.681 + 32.938 + 36.929 + 29.424 = €124.0 Mil.
Total Current Assets was €155.3 Mil.
Total Assets was €889.3 Mil.
Property, Plant and Equipment(Net PPE) was €729.6 Mil.
Depreciation, Depletion and Amortization(DDA) was €155.0 Mil.
Selling, General, & Admin. Expense(SGA) was €23.9 Mil.
Total Current Liabilities was €60.8 Mil.
Long-Term Debt & Capital Lease Obligation was €126.5 Mil.
Net Income was 14.929 + 16.083 + 16.826 + 8.064 = €55.9 Mil.
Non Operating Income was 3.577 + -6.29 + -7.624 + -9.037 = €-19.4 Mil.
Cash Flow from Operations was 63.164 + 82.69 + 53.439 + 68.474 = €267.8 Mil.
Total Receivables was €61.4 Mil.
Revenue was 85.284 + 109.82 + 138.336 + 142.153 = €475.6 Mil.
Gross Profit was 35.463 + 66.468 + 81 + 96.134 = €279.1 Mil.
Total Current Assets was €107.7 Mil.
Total Assets was €799.6 Mil.
Property, Plant and Equipment(Net PPE) was €688.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €118.7 Mil.
Selling, General, & Admin. Expense(SGA) was €19.0 Mil.
Total Current Liabilities was €67.2 Mil.
Long-Term Debt & Capital Lease Obligation was €23.4 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)
=(59.645 / 362.2) / (61.366 / 475.593)
=0.164674 / 0.12903
=1.2762

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)
=(279.065 / 475.593) / (123.972 / 362.2)
=0.586773 / 0.342275
=1.7143

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 - (155.349 + 729.596) / 889.347) / (1 - (107.722 + 688.773) / 799.582)
=0.00495 / 0.003861
=1.2821

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
=362.2 / 475.593
=0.7616

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))
=(118.702 / (118.702 + 688.773)) / (155.045 / (155.045 + 729.596))
=0.147004 / 0.175263
=0.8388

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)
=(23.893 / 362.2) / (19.006 / 475.593)
=0.065966 / 0.039963
=1.6507

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)
=((126.5 + 60.82) / 889.347) / ((23.35 + 67.214) / 799.582)
=0.210626 / 0.113264
=1.8596

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
=(55.902 - -19.374 - 267.767) / 889.347
=-0.216441

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.

Granite Ridge Resources has a M-score of -3.37 suggests that the company is unlikely to be a manipulator.


Granite Ridge Resources Beneish M-Score Related Terms

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


Granite Ridge Resources (FRA:Y60) Business Description

Comparable Companies
Traded in Other Exchanges
Address
5217 McKinney Avenue, Suite 400, Dallas, TX, USA, 75205
Granite Ridge Resources Inc is a scaled, non-operated oil and gas exploration and production company. It invests in a diversified portfolio of production and top-tier acreage across the Permian and other prolific US basins in partnership with proven operators.

Granite Ridge Resources (FRA:Y60) Headlines

No Headlines