GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Box Ships Inc (OTCPK:TEUCF.PFD) » Definitions » Beneish M-Score

Box Ships (Box Ships) Beneish M-Score : 99999999.99 (As of May. 18, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Box Ships 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 1.77137409543E+13 higher than -2.22, which implies that it might have manipulated its financial results.

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

TEUCF.PFD' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Med: -2.04   Max: 99999999.99
Current: 99999999.99

During the past 6 years, the highest Beneish M-Score of Box Ships was 99999999.99. The lowest was -3.17. And the median was -2.04.


Box Ships Beneish M-Score Historical Data

The historical data trend for Box Ships'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.

Box Ships Beneish M-Score Chart

Box Ships Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Beneish M-Score
Get a 7-Day Free Trial - -3.16 -0.91 -3.17 10,000,000.00

Box Ships Quarterly Data
Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Dec16
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 -2.74 - - -3.17 10,000,000.00

Competitive Comparison of Box Ships's Beneish M-Score

For the Marine Shipping subindustry, Box Ships'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.


Box Ships's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Box Ships's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Box Ships's Beneish M-Score falls into.



Box Ships 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 Box Ships 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 * 1.0971+0.528 * 1.4753+0.404 * 0.1076+0.892 * 0.8833+0.115 * 0.9048
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8514+4.679 * -0.016058-0.327 * 1.0126
=-2.67

* 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 (Dec15) TTM:Last Year (Dec14) TTM:
Total Receivables was $4.10 Mil.
Revenue was 10.153 + 11.421 + 11.223 + 11.248 = $44.05 Mil.
Gross Profit was -10.645 + 6.082 + 5.498 + 6.573 = $7.51 Mil.
Total Current Assets was $21.03 Mil.
Total Assets was $355.76 Mil.
Property, Plant and Equipment(Net PPE) was $334.28 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.14 Mil.
Selling, General, & Admin. Expense(SGA) was $7.31 Mil.
Total Current Liabilities was $127.57 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -24.506 + -0.794 + -1.385 + -0.285 = $-26.97 Mil.
Non Operating Income was -21.243 + 0.013 + -0.041 + 0.014 = $-21.26 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Receivables was $4.23 Mil.
Revenue was 11.696 + 11.451 + 12.528 + 14.19 = $49.87 Mil.
Gross Profit was -8.474 + 6.716 + 7.835 + 6.463 = $12.54 Mil.
Total Current Assets was $22.01 Mil.
Total Assets was $397.85 Mil.
Property, Plant and Equipment(Net PPE) was $371.06 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.14 Mil.
Selling, General, & Admin. Expense(SGA) was $9.71 Mil.
Total Current Liabilities was $140.89 Mil.
Long-Term Debt & Capital Lease Obligation was $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)
=(4.101 / 44.045) / (4.232 / 49.865)
=0.093109 / 0.084869
=1.0971

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)
=(12.54 / 49.865) / (7.508 / 44.045)
=0.251479 / 0.170462
=1.4753

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 - (21.025 + 334.279) / 355.764) / (1 - (22.011 + 371.057) / 397.849)
=0.001293 / 0.012017
=0.1076

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
=44.045 / 49.865
=0.8833

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))
=(15.136 / (15.136 + 371.057)) / (15.136 / (15.136 + 334.279))
=0.039193 / 0.043318
=0.9048

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)
=(7.305 / 44.045) / (9.714 / 49.865)
=0.165853 / 0.194806
=0.8514

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)
=((0 + 127.57) / 355.764) / ((0 + 140.887) / 397.849)
=0.35858 / 0.354122
=1.0126

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
=(-26.97 - -21.257 - 0) / 355.764
=-0.016058

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.

Box Ships has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


Box Ships Beneish M-Score Related Terms

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


Box Ships (Box Ships) Business Description

Traded in Other Exchanges
N/A
Address
15, Karamanli Avenue, Voula, GRC, GR 16673
Box Ships Inc is a shipping company specializing in the transportation of containers and the provision of commercial management services to shipping companies. The time charter generates maximum revenue for the company.

Box Ships (Box Ships) Headlines

From GuruFocus

Weekly 3-Year Low Highlight: TEU, KIPO, GNI, PTNT, AHPI

By Jimmy Xiao gurujx 02-16-2014

9 High Yield Stocks With Highest Earnings Growth

By Dividend Dividend 12-17-2011

17 Oversold High-Yields To Consider

By Dividend Dividend 08-22-2012