GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Excelsior Solutions Corp (OTCPK:BRYN) » Definitions » Piotroski F-Score

Excelsior Solutions (Excelsior Solutions) Piotroski F-Score : 0 (As of Jun. 20, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Excelsior Solutions Piotroski F-Score?

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Excelsior Solutions has an F-score of 1. It is a bad or low score, which usually implies poor business operation.

The historical rank and industry rank for Excelsior Solutions's Piotroski F-Score or its related term are showing as below:


Excelsior Solutions Piotroski F-Score Historical Data

The historical data trend for Excelsior Solutions's Piotroski F-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.

Excelsior Solutions Piotroski F-Score Chart

Excelsior Solutions Annual Data
Trend Jun97 Jun98
Piotroski F-Score
- -

Excelsior Solutions Quarterly Data
Jun97 Sep97 Dec97 Mar98 Jun98 Sep98 Dec98 Mar00 Jun00 Sep00 Dec00 Mar01
Piotroski F-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - 2.00 2.00 1.00

How is the Piotroski F-Score calculated?

* 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 (Mar01) TTM:Last Year (Mar00) TTM:
Net Income was -1.761 + -2.067 + -1.91 + -0.363 = $-6.10 Mil.
Cash Flow from Operations was -3.096 + -1.356 + -0.729 + -1.019 = $-6.20 Mil.
Revenue was 0.548 + 0.503 + 0.391 + 0.426 = $1.87 Mil.
Gross Profit was -0.689 + 0.149 + -0.271 + 0.202 = $-0.61 Mil.
Average Total Assets from the begining of this year (Mar00)
to the end of this year (Mar01) was
(1.676 + 1.076 + 1.355 + 1.421 + 1.557) / 5 = $1.417 Mil.
Total Assets at the begining of this year (Mar00) was $1.68 Mil.
Long-Term Debt & Capital Lease Obligation was $0.01 Mil.
Total Current Assets was $0.67 Mil.
Total Current Liabilities was $2.21 Mil.
Net Income was -3.1 + -2.1 + -2.5 + -1.101 = $-8.80 Mil.

Revenue was 0.5 + 0.4 + 0.3 + 0.264 = $1.46 Mil.
Gross Profit was -0.2 + 0.4 + -0.2 + 0.086 = $0.09 Mil.
Average Total Assets from the begining of last year (Mar98)
to the end of last year (Mar00) was
(4.2 + 3.8 + 1.8 + 1.9 + 1.676) / 5 = $2.6752 Mil.
Total Assets at the begining of last year (Mar98) was $4.20 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Total Current Assets was $1.23 Mil.
Total Current Liabilities was $1.14 Mil.

*Note: If the latest quarterly/semi-annual/annual total assets data is 0, then we will use previous quarterly/semi-annual/annual data for all the items in the balance sheet.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Excelsior Solutions's current Net Income (TTM) was -6.10. ==> Negative ==> Score 0.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Excelsior Solutions's current Cash Flow from Operations (TTM) was -6.20. ==> Negative ==> Score 0.

Question 3. Change in Return on Assets

Compare this year's return on assets (1) to last year's return on assets.

Score 1 if it's higher, 0 if it's lower.

ROA (This Year)=Net Income/Total Assets (Mar00)
=-6.101/1.676
=-3.6402148

ROA (Last Year)=Net Income/Total Assets (Mar98)
=-8.801/4.2
=-2.09547619

Excelsior Solutions's return on assets of this year was -3.6402148. Excelsior Solutions's return on assets of last year was -2.09547619. ==> Last year is higher ==> Score 0.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Excelsior Solutions's current Net Income (TTM) was -6.10. Excelsior Solutions's current Cash Flow from Operations (TTM) was -6.20. ==> -6.20 <= -6.10 ==> CFROA <= ROA ==> Score 0.

Funding

Question 5. Change in Gearing or Leverage

Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Mar01)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Mar00 to Mar01
=0.014/1.417
=0.00988003

Gearing (Last Year: Mar00)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Mar98 to Mar00
=0/2.6752
=0

Excelsior Solutions's gearing of this year was 0.00988003. Excelsior Solutions's gearing of last year was 0. ==> Last year is lower than this year ==> Score 0.

Question 6. Change in Working Capital (Liquidity)

Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.

Score 1 if this year's current ratio is higher, 0 if it's lower

Current Ratio (This Year: Mar01)=Total Current Assets/Total Current Liabilities
=0.666/2.208
=0.30163043

Current Ratio (Last Year: Mar00)=Total Current Assets/Total Current Liabilities
=1.225/1.138
=1.07644991

Excelsior Solutions's current ratio of this year was 0.30163043. Excelsior Solutions's current ratio of last year was 1.07644991. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Excelsior Solutions's number of shares in issue this year was 0.384. Excelsior Solutions's number of shares in issue last year was 0.211. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Question 8. Change in Gross Margin

Compare this year's gross margin (Gross Profit divided by sales) to last year's.

Score 1 if this year's gross margin is higher, 0 if it's lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=-0.609/1.868
=-0.32601713

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=0.086/1.464
=0.05874317

Excelsior Solutions's gross margin of this year was -0.32601713. Excelsior Solutions's gross margin of last year was 0.05874317. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.

Score 1 if this year's asset turnover ratio is higher, 0 if it's lower

Asset Turnover (This Year)=Revenue/Total Assets at the Beginning of This Year (Mar00)
=1.868/1.676
=1.11455847

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Mar98)
=1.464/4.2
=0.34857143

Excelsior Solutions's asset turnover of this year was 1.11455847. Excelsior Solutions's asset turnover of last year was 0.34857143. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=0+0+0+0+0+0+0+0+1
=1

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Excelsior Solutions has an F-score of 1. It is a bad or low score, which usually implies poor business operation.

Excelsior Solutions  (OTCPK:BRYN) Piotroski F-Score Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Excelsior Solutions Piotroski F-Score Related Terms

Thank you for viewing the detailed overview of Excelsior Solutions's Piotroski F-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Excelsior Solutions (Excelsior Solutions) Business Description

Traded in Other Exchanges
N/A
Address
2702-401 Bay Street, Toronto, ON, CAN, M5H 2Y4
Excelsior Solutions Corp is engaged in providing corporate, capital and communication infrastructure to small businesses globally. Its objective is to provide a company with the required business infrastructure needed for the growth of the business.

Excelsior Solutions (Excelsior Solutions) Headlines