GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » KinderCare Learning Companies Inc (NYSE:KLC) » Definitions » Beneish M-Score

KinderCare Learning (KinderCare Learning) Beneish M-Score : 0.00 (As of May. 21, 2024)


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

What is KinderCare Learning 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 KinderCare Learning's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of KinderCare Learning was 0.00. The lowest was 0.00. And the median was 0.00.


KinderCare Learning Beneish M-Score Historical Data

The historical data trend for KinderCare Learning'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.

KinderCare Learning Beneish M-Score Chart

KinderCare Learning Annual Data
Trend Dec18 Dec19 Dec20
Beneish M-Score
- - -

KinderCare Learning Quarterly Data
Dec18 Dec19 Sep20 Dec20 Jun21 Sep21
Beneish M-Score Get a 7-Day Free Trial - - - - -

Competitive Comparison of KinderCare Learning's Beneish M-Score

For the Education & Training Services subindustry, KinderCare Learning'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.


KinderCare Learning's Beneish M-Score Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, KinderCare Learning's Beneish M-Score distribution charts can be found below:

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



KinderCare Learning 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 KinderCare Learning 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 * 1.2554+0.528 * 1.3221+0.404 * 1.0049+0.892 * 0.7286+0.115 * 1.0963
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0726+4.679 * -0.032292-0.327 * 1.0426
=-2.48

* 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 (Dec20) TTM:Last Year (Dec19) TTM:
Total Receivables was $61.14 Mil.
Revenue was $1,366.56 Mil.
Gross Profit was $214.49 Mil.
Total Current Assets was $136.70 Mil.
Total Assets was $3,266.54 Mil.
Property, Plant and Equipment(Net PPE) was $1,673.94 Mil.
Depreciation, Depletion and Amortization(DDA) was $87.92 Mil.
Selling, General, & Admin. Expense(SGA) was $158.41 Mil.
Total Current Liabilities was $330.43 Mil.
Long-Term Debt & Capital Lease Obligation was $2,712.91 Mil.
Net Income was $-129.50 Mil.
Gross Profit was $-37.61 Mil.
Cash Flow from Operations was $13.59 Mil.
Total Receivables was $66.84 Mil.
Revenue was $1,875.66 Mil.
Gross Profit was $389.23 Mil.
Total Current Assets was $121.48 Mil.
Total Assets was $3,300.32 Mil.
Property, Plant and Equipment(Net PPE) was $1,715.11 Mil.
Depreciation, Depletion and Amortization(DDA) was $99.26 Mil.
Selling, General, & Admin. Expense(SGA) was $202.70 Mil.
Total Current Liabilities was $341.72 Mil.
Long-Term Debt & Capital Lease Obligation was $2,607.34 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)
=(61.138 / 1366.556) / (66.843 / 1875.664)
=0.044739 / 0.035637
=1.2554

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)
=(389.234 / 1875.664) / (214.493 / 1366.556)
=0.207518 / 0.156959
=1.3221

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 - (136.696 + 1673.938) / 3266.542) / (1 - (121.484 + 1715.108) / 3300.318)
=0.445703 / 0.443511
=1.0049

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
=1366.556 / 1875.664
=0.7286

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))
=(99.255 / (99.255 + 1715.108)) / (87.919 / (87.919 + 1673.938))
=0.054705 / 0.049901
=1.0963

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)
=(158.409 / 1366.556) / (202.701 / 1875.664)
=0.115918 / 0.108069
=1.0726

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)
=((2712.91 + 330.434) / 3266.542) / ((2607.337 + 341.721) / 3300.318)
=0.931671 / 0.893568
=1.0426

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
=(-129.496 - -37.606 - 13.592) / 3266.542
=-0.032292

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.

KinderCare Learning has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


KinderCare Learning Beneish M-Score Related Terms

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


KinderCare Learning (KinderCare Learning) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Website

KinderCare Learning (KinderCare Learning) Headlines

No Headlines