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

Granite Ridge Resources (Granite Ridge Resources) Beneish M-Score : -3.96 (As of May. 11, 2024)


View and export this data going back to 2022. 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 -3.96 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:

GRNT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.96   Med: 34.67   Max: 73.29
Current: -3.96

During the past 5 years, the highest Beneish M-Score of Granite Ridge Resources was 73.29. The lowest was -3.96. And the median was 34.67.


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
- - - 73.29 -3.96

Granite Ridge Resources Quarterly Data
Dec19 Dec20 Mar21 Jun21 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 73.29 - - - -3.96

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 * 1.2736+0.528 * 1.0934+0.404 * 1.4859+0.892 * 0.7922+0.115 * 0.8156
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.4775+4.679 * -0.232533-0.327 * 2.3002
=-3.96

* 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 $72.9 Mil.
Revenue was 106.798 + 108.404 + 87.557 + 91.31 = $394.1 Mil.
Gross Profit was 83.493 + 83.679 + 66.848 + 71.821 = $305.8 Mil.
Total Current Assets was $151.6 Mil.
Total Assets was $927.1 Mil.
Property, Plant and Equipment(Net PPE) was $769.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $160.7 Mil.
Selling, General, & Admin. Expense(SGA) was $27.9 Mil.
Total Current Liabilities was $62.1 Mil.
Long-Term Debt & Capital Lease Obligation was $110.0 Mil.
Net Income was 17.539 + 17.957 + 8.737 + 36.866 = $81.1 Mil.
Non Operating Income was -6.859 + -8.137 + -9.791 + 18.601 = $-6.2 Mil.
Cash Flow from Operations was 90.175 + 57.032 + 74.186 + 81.474 = $302.9 Mil.
Total Receivables was $72.3 Mil.
Revenue was 116.335 + 136.966 + 150.267 + 93.85 = $497.4 Mil.
Gross Profit was 92.067 + 116.765 + 133.026 + 80.263 = $422.1 Mil.
Total Current Assets was $146.3 Mil.
Total Assets was $794.8 Mil.
Property, Plant and Equipment(Net PPE) was $645.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $105.8 Mil.
Selling, General, & Admin. Expense(SGA) was $14.2 Mil.
Total Current Liabilities was $64.1 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 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)
=(72.934 / 394.069) / (72.287 / 497.418)
=0.185079 / 0.145324
=1.2736

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)
=(422.121 / 497.418) / (305.841 / 394.069)
=0.848624 / 0.77611
=1.0934

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 - (151.552 + 769.542) / 927.104) / (1 - (146.32 + 644.989) / 794.777)
=0.006483 / 0.004363
=1.4859

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
=394.069 / 497.418
=0.7922

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))
=(105.752 / (105.752 + 644.989)) / (160.662 / (160.662 + 769.542))
=0.140863 / 0.172717
=0.8156

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)
=(27.92 / 394.069) / (14.225 / 497.418)
=0.070851 / 0.028598
=2.4775

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)
=((110 + 62.079) / 927.104) / ((0 + 64.134) / 794.777)
=0.185609 / 0.080694
=2.3002

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
=(81.099 - -6.186 - 302.867) / 927.104
=-0.232533

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 -3.96 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 (Granite Ridge Resources) Business Description

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.
Executives
Matthew Reade Miller director 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Griffin Perry director 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Thaddeus Darden director 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
John Mccartney director US ROBOTICS INC, 8100 MCCORMICK BLVD, SKOKIE IL 60076
Tyler Farquharson officer: Chief Financial Officer 12377 MERIT DRIVE, SUITE 1700, LB 82, DALLAS TX 75251
Kirk Lazarine director 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Grep Gp Iii, Llc 10 percent owner 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Luke C Brandenberg officer: President and CEO 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Michele J Everard director 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Zoran Durkovic officer: Chief Accounting Officer 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Grep Gp Ii, Llc 10 percent owner 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Amanda N. Coussens director C/O P10, INC., 4514 COLE AVENUE, SUITE 1600, DALLAS TX 75205
Grey Rock Energy Fund Ii-b, Lp 10 percent owner 2911 TURTLE CREEK BLVD, SUITE 1150, DALLAS TX 75219
Grey Rock Energy Partners Gp Ii, L.p. 10 percent owner 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205
Grep Holdco Iii-b Holdings, Llc 10 percent owner 5217 MCKINNEY AVENUE, SUITE 400, DALLAS TX 75205