GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Kali Inc (OTCPK:KALY) » Definitions » Piotroski F-Score
中文

Kali (KALY) Piotroski F-Score

: 0 (As of Today)
View and export this data going back to 2008. Start your Free Trial

The zones of discrimination were as such:

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

Kali has an F-score of 4 indicating the company's financial situation is typical for a stable company.

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


Kali Piotroski F-Score Historical Data

The historical data trend for Kali'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.

Kali Annual Data
Trend Nov06 Nov07 Nov08 Dec09 Dec10 Dec11 Dec12
Piotroski F-Score
Get a 7-Day Free Trial - - - 4.00 4.00

Kali Quarterly Data
May08 Aug08 Nov08 Mar09 Jun09 Sep09 Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13
Piotroski F-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 4.00 4.00 3.00 4.00 3.00

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 (Mar13) TTM:Last Year (Mar12) TTM:
Net Income was 4.865 + 3.052 + 7.466 + 5.661 = $21.0 Mil.
Cash Flow from Operations was 1.907 + -7.31 + 6.007 + 2.948 = $3.6 Mil.
Revenue was 25.268 + 22.496 + 31.601 + 26.61 = $106.0 Mil.
Gross Profit was 11.465 + 10.126 + 12.679 + 11.538 = $45.8 Mil.
Average Total Assets from the begining of this year (Mar12)
to the end of this year (Mar13) was
(60.172 + 73.724 + 73.305 + 80.949 + 90.533) / 5 = $75.7366 Mil.
Total Assets at the begining of this year (Mar12) was $60.2 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Total Current Assets was $84.1 Mil.
Total Current Liabilities was $15.8 Mil.
Net Income was 3.762 + 1.608 + 4.118 + 2.491 = $12.0 Mil.

Revenue was 20.588 + 15.955 + 31.006 + 15.164 = $82.7 Mil.
Gross Profit was 9.256 + 6.51 + 13.632 + 7.777 = $37.2 Mil.
Average Total Assets from the begining of last year (Mar11)
to the end of last year (Mar12) was
(45.594 + 49.472 + 52.049 + 63.821 + 60.172) / 5 = $54.2216 Mil.
Total Assets at the begining of last year (Mar11) was $45.6 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Total Current Assets was $52.9 Mil.
Total Current Liabilities was $7.5 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.

Kali's current Net Income (TTM) was 21.0. ==> Positive ==> Score 1.

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.

Kali's current Cash Flow from Operations (TTM) was 3.6. ==> Positive ==> Score 1.

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 (Mar12)
=21.044/60.172
=0.34973077

ROA (Last Year)=Net Income/Total Assets (Mar11)
=11.979/45.594
=0.26273194

Kali's return on assets of this year was 0.34973077. Kali's return on assets of last year was 0.26273194. ==> This year is higher. ==> Score 1.

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.

Kali's current Net Income (TTM) was 21.0. Kali's current Cash Flow from Operations (TTM) was 3.6. ==> 3.6 <= 21.0 ==> 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: Mar13)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Mar12 to Mar13
=0/75.7366
=0

Gearing (Last Year: Mar12)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Mar11 to Mar12
=0/54.2216
=0

Kali's gearing of this year was 0. Kali's gearing of last year was 0. ==> This year is lower or equal to last year. ==> Score 1.

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: Mar13)=Total Current Assets/Total Current Liabilities
=84.129/15.78
=5.33136882

Current Ratio (Last Year: Mar12)=Total Current Assets/Total Current Liabilities
=52.914/7.483
=7.07122812

Kali's current ratio of this year was 5.33136882. Kali's current ratio of last year was 7.07122812. ==> 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.

Kali's number of shares in issue this year was 2.656. Kali's number of shares in issue last year was 2.613. ==> 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
=45.808/105.975
=0.43225289

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=37.175/82.713
=0.44944567

Kali's gross margin of this year was 0.43225289. Kali's gross margin of last year was 0.44944567. ==> 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 (Mar12)
=105.975/60.172
=1.76120122

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Mar11)
=82.713/45.594
=1.81412028

Kali's asset turnover of this year was 1.76120122. Kali's asset turnover of last year was 1.81412028. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

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

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

Kali has an F-score of 4 indicating the company's financial situation is typical for a stable company.

Kali  (OTCPK:KALY) 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.


Kali Piotroski F-Score Related Terms

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


Kali (KALY) Business Description

Traded in Other Exchanges
N/A
Address
8300 Douglas Avenue, Suite 800, Dallas, TX, USA, 75225
Kali Inc is a United States based company involved in cannabis extraction business. It focuses on development of pharmaceuticals to treat various illnesses, diseases and chronic pain as a symptom of various diagnoses. The company also concentrates on the development of health and wellness therapies.
Executives
Tchaikovsky Bennet Price Jr officer: Chief Financial Officer 11601 WILSHIRE BOULEVARD, SUITE 2150, LOS ANGELES CA 90025
Ying Teresa Zhang director NO. 9 YANYU MIDDLE ROAD, QIANZHOU VILLAGE, HUISHAN DISTRICT, WUXI JIANGSU F4 214181
Bradley W Miller director, 10 percent owner, officer: CEO BLOCK C FLAT 410, LOTUS HILL GOLF APTS., LOTUS HILL TOWN, PANYU DISTRICT, GUANGZHOU F4 511440