GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Scott's Liquid Gold Inc (OTCPK:SLGD) » Definitions » Beneish M-Score

Scott's Liquid Gold (Scott's Liquid Gold) Beneish M-Score : -2.43 (As of May. 06, 2024)


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

What is Scott's Liquid Gold 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 -2.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SLGD' s Beneish M-Score Range Over the Past 10 Years
Min: -5.45   Med: -2.43   Max: 11.46
Current: -2.43

During the past 13 years, the highest Beneish M-Score of Scott's Liquid Gold was 11.46. The lowest was -5.45. And the median was -2.43.


Scott's Liquid Gold Beneish M-Score Historical Data

The historical data trend for Scott's Liquid Gold'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.

Scott's Liquid Gold Beneish M-Score Chart

Scott's Liquid Gold Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.35 -3.40 -5.45 -3.59 -2.43

Scott's Liquid Gold Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.59 -4.61 -3.84 -2.41 -2.43

Competitive Comparison of Scott's Liquid Gold's Beneish M-Score

For the Household & Personal Products subindustry, Scott's Liquid Gold'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.


Scott's Liquid Gold's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Scott's Liquid Gold's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Scott's Liquid Gold's Beneish M-Score falls into.



Scott's Liquid Gold 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 Scott's Liquid Gold 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 * 0.2105+0.528 * 1.0714+0.404 * 0.0803+0.892 * 1.0362+0.115 * 1.0432
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7074+4.679 * 0.194911-0.327 * 0.6574
=-2.43

* 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 $0.45 Mil.
Revenue was 0.78 + 0.907 + 1.538 + 3.248 = $6.47 Mil.
Gross Profit was 0.388 + 0.355 + 0.714 + 1.399 = $2.86 Mil.
Total Current Assets was $4.95 Mil.
Total Assets was $6.37 Mil.
Property, Plant and Equipment(Net PPE) was $1.38 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.33 Mil.
Selling, General, & Admin. Expense(SGA) was $5.45 Mil.
Total Current Liabilities was $0.85 Mil.
Long-Term Debt & Capital Lease Obligation was $2.22 Mil.
Net Income was -2.531 + 2.995 + -0.453 + 0.369 = $0.38 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -0.814 + -0.954 + 0.151 + 0.756 = $-0.86 Mil.
Total Receivables was $2.07 Mil.
Revenue was 0.665 + 0.733 + 1.12 + 3.729 = $6.25 Mil.
Gross Profit was 0.313 + 0.414 + 0.383 + 1.843 = $2.95 Mil.
Total Current Assets was $7.40 Mil.
Total Assets was $10.73 Mil.
Property, Plant and Equipment(Net PPE) was $2.49 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.62 Mil.
Selling, General, & Admin. Expense(SGA) was $7.44 Mil.
Total Current Liabilities was $5.37 Mil.
Long-Term Debt & Capital Lease Obligation was $2.51 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)
=(0.452 / 6.473) / (2.072 / 6.247)
=0.069829 / 0.331679
=0.2105

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)
=(2.953 / 6.247) / (2.856 / 6.473)
=0.472707 / 0.441217
=1.0714

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 - (4.951 + 1.376) / 6.367) / (1 - (7.4 + 2.491) / 10.731)
=0.006282 / 0.078278
=0.0803

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
=6.473 / 6.247
=1.0362

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))
=(0.622 / (0.622 + 2.491)) / (0.326 / (0.326 + 1.376))
=0.199807 / 0.191539
=1.0432

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)
=(5.454 / 6.473) / (7.441 / 6.247)
=0.842577 / 1.191132
=0.7074

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)
=((2.221 + 0.854) / 6.367) / ((2.512 + 5.372) / 10.731)
=0.482959 / 0.734694
=0.6574

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
=(0.38 - 0 - -0.861) / 6.367
=0.194911

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.

Scott's Liquid Gold has a M-score of -2.43 suggests that the company is unlikely to be a manipulator.


Scott's Liquid Gold Beneish M-Score Related Terms

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


Scott's Liquid Gold (Scott's Liquid Gold) Business Description

Traded in Other Exchanges
N/A
Address
8400 E. Crescent Parkway, Suite 450, Greenwood Village, CO, USA, 80111
Scott's Liquid Gold Inc develop, market, and sell high-quality, high-value household and personal care products. Its business is divided into two operating segments: household products and health and beauty care products. Its family of brands includes Scott's Liquid Gold, Alpha Skin Care, Prell, Denorex, Kids N Pets, 7th Heaven by Montagne Jeunesse, and Batiste Dry Shampoo. The company generates a vast majority of its revenues from the Household Products segment.
Executives
John Mcannar director 111 SPRINGHALL DRIVE, GOOSE CREEK SC 29445
Maran Partners Fund, Lp 10 percent owner 150 FILLMORE STREET, SUITE 150, DENVER CO 80206
Mark E Goldstein director, 10 percent owner, officer: COB/President/CEO 4880 HAVANA ST, DENVER CO 80239
David M Arndt officer: Chief Financial Officer 3184 BARBWIRE WAY, CASTLE ROCK CT 80108
Tisha Pedrazzini director 15276 W. ELLSWORTH PL, GOLDEN CO 80401
R. Rimmy Malhotra director C/O COMMAND CENTER, INC., 3609 S WADSWORTH BLVD., SUITE 250, LAKEWOOD CO 80235
Maran Capital Management, Llc 10 percent owner 1409 COLUMBINE STREET, DENVER CO 80206
Maran Spv Gp, Llc 10 percent owner 1409 COLUMBINE STREET, DENVER CO 80206
Daniel J Roller 10 percent owner 1409 COLUMBINE STREET, DENVER CO 80206
Maran Partners Gp, Llc 10 percent owner 1409 COLUMBINE STREET, DENVER CO 80206
Maran Spv, Lp 10 percent owner 1409 COLUMBINE STREET, DENVER CO 80206
Iszo Capital Lp 10 percent owner 590 MADISON AVENUE, 21ST FLOOR, NEW YORK NY 10022
Andrew Summers director 601 JEFFERSON STREET, HOUSTON TX 77002
Kevin A. Paprzycki officer: Chief Financial Officer C/O SOLID POWER, INC., 486 S PIERCE AVE., SUITE E, LOUISVILLE CO 80027
Brian L. Sheehy 10 percent owner 415 MADISON AVENUE, 14TH FLOOR, NEW YORK NY 10017