GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Aegis Brands Inc. (OTCPK:SCUPF) » Definitions » Piotroski F-Score

Aegis Brands (Aegis Brands) Piotroski F-Score : 5 (As of Apr. 28, 2024)


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

What is Aegis Brands 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

Aegis Brands has an F-score of 5 indicating the company's financial situation is typical for a stable company.

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

SCUPF' s Piotroski F-Score Range Over the Past 10 Years
Min: 2   Med: 4   Max: 7
Current: 5

During the past 13 years, the highest Piotroski F-Score of Aegis Brands was 7. The lowest was 2. And the median was 4.


Aegis Brands Piotroski F-Score Historical Data

The historical data trend for Aegis Brands'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.

Aegis Brands Piotroski F-Score Chart

Aegis Brands Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.00 4.00 3.00 2.00 5.00

Aegis Brands Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 2.00 4.00 4.00 5.00 5.00

Competitive Comparison of Aegis Brands's Piotroski F-Score

For the Restaurants subindustry, Aegis Brands's Piotroski F-Score, along with its competitors' market caps and Piotroski F-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.


Aegis Brands's Piotroski F-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Aegis Brands's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Aegis Brands's Piotroski F-Score falls into.


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 (Dec23) TTM:Last Year (Dec22) TTM:
Net Income was -0.711 + -0.109 + 0.345 + -3.021 = $-3.50 Mil.
Cash Flow from Operations was -0.915 + -0.148 + -0.059 + 0.409 = $-0.71 Mil.
Revenue was 5.155 + 6.688 + 6.195 + -5.501 = $12.54 Mil.
Gross Profit was 2.744 + 2.306 + 2.082 + 0.609 = $7.74 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(54.384 + 52.043 + 53.284 + 51.29 + 50.177) / 5 = $52.2356 Mil.
Total Assets at the begining of this year (Dec22) was $54.38 Mil.
Long-Term Debt & Capital Lease Obligation was $23.56 Mil.
Total Current Assets was $9.16 Mil.
Total Current Liabilities was $10.51 Mil.
Net Income was -1.308 + -2.199 + -1.801 + -1.748 = $-7.06 Mil.

Revenue was 2.008 + 2.53 + 2.529 + -5.302 = $1.77 Mil.
Gross Profit was -0.047 + 0.733 + -0.28 + -0.487 = $-0.08 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(15.875 + 14.907 + 12.144 + 10.274 + 54.384) / 5 = $21.5168 Mil.
Total Assets at the begining of last year (Dec21) was $15.88 Mil.
Long-Term Debt & Capital Lease Obligation was $40.43 Mil.
Total Current Assets was $7.48 Mil.
Total Current Liabilities was $8.00 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.

Aegis Brands's current Net Income (TTM) was -3.50. ==> 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.

Aegis Brands's current Cash Flow from Operations (TTM) was -0.71. ==> 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 (Dec22)
=-3.496/54.384
=-0.06428361

ROA (Last Year)=Net Income/Total Assets (Dec21)
=-7.056/15.875
=-0.44447244

Aegis Brands's return on assets of this year was -0.06428361. Aegis Brands's return on assets of last year was -0.44447244. ==> 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.

Aegis Brands's current Net Income (TTM) was -3.50. Aegis Brands's current Cash Flow from Operations (TTM) was -0.71. ==> -0.71 > -3.50 ==> CFROA > ROA ==> Score 1.

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: Dec23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec22 to Dec23
=23.564/52.2356
=0.45110997

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=40.426/21.5168
=1.87881098

Aegis Brands's gearing of this year was 0.45110997. Aegis Brands's gearing of last year was 1.87881098. ==> 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: Dec23)=Total Current Assets/Total Current Liabilities
=9.157/10.507
=0.87151423

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=7.477/8.001
=0.93450819

Aegis Brands's current ratio of this year was 0.87151423. Aegis Brands's current ratio of last year was 0.93450819. ==> 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.

Aegis Brands's number of shares in issue this year was 85.141. Aegis Brands's number of shares in issue last year was 27.695. ==> 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
=7.741/12.537
=0.61745234

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=-0.081/1.765
=-0.04589235

Aegis Brands's gross margin of this year was 0.61745234. Aegis Brands's gross margin of last year was -0.04589235. ==> This year's gross margin is higher. ==> Score 1.

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 (Dec22)
=12.537/54.384
=0.23052736

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=1.765/15.875
=0.1111811

Aegis Brands's asset turnover of this year was 0.23052736. Aegis Brands's asset turnover of last year was 0.1111811. ==> 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+1+1+1+0+0+1+1
=5

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

Aegis Brands has an F-score of 5 indicating the company's financial situation is typical for a stable company.

Aegis Brands  (OTCPK:SCUPF) 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.


Aegis Brands Piotroski F-Score Related Terms

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


Aegis Brands (Aegis Brands) Business Description

Traded in Other Exchanges
Address
2040 Yonge Street, Suite 200B, Toronto, ON, CAN, M4S 1Z9
Aegis Brands Inc. is a consolidator of brands in the food and beverage space with the view to allow entrepreneurial spirit while providing shared services that encourage unlimited growth.. The company operates the Second Cup Coffee Co TM specialty coffee business as part of a portfolio of brands that also includes its retail brands Bridgehead Coffee and Hemisphere Cannabis CoTM. The company owns the trademarks, trade names, operating procedures and systems and other intellectual property used in connection with the operation of these brands in Canada. Its revenues comprise royalties from franchised cafes, the sale of goods from company-operated cafes and retail cannabis dispensaries, the sale of goods through retail and other ancillary channels, and other service fees.

Aegis Brands (Aegis Brands) Headlines

No Headlines