GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Big Rock Brewery Inc (TSX:BR) » Definitions » Piotroski F-Score
中文

Big Rock Brewery (TSX:BR) Piotroski F-Score

: 5 (As of Today)
View and export this data going back to 1997. 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

Big Rock Brewery 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 Big Rock Brewery's Piotroski F-Score or its related term are showing as below:

TSX:BR' s Piotroski F-Score Range Over the Past 10 Years
Min: 2   Med: 4   Max: 8
Current: 5

During the past 13 years, the highest Piotroski F-Score of Big Rock Brewery was 8. The lowest was 2. And the median was 4.


Big Rock Brewery Piotroski F-Score Historical Data

The historical data trend for Big Rock Brewery'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.

Big Rock Brewery 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 7.00 4.00 2.00 5.00

Big Rock Brewery 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 3.00 2.00 4.00 5.00

Competitive Comparison

For the Beverages - Brewers subindustry, Big Rock Brewery'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.


Big Rock Brewery Piotroski F-Score Distribution

For the Beverages - Alcoholic industry and Consumer Defensive sector, Big Rock Brewery's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Big Rock Brewery'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 -0.255 + -0.34 + -0.227 + -2.111 = C$-2.93 Mil.
Cash Flow from Operations was -1.501 + -0.428 + 1.222 + -1.651 = C$-2.36 Mil.
Revenue was 10.451 + 12.702 + 11.553 + 8.971 = C$43.68 Mil.
Gross Profit was 2.963 + 3.798 + 3.455 + 2.735 = C$12.95 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(51.626 + 52.768 + 52.731 + 51.82 + 52.791) / 5 = C$52.3472 Mil.
Total Assets at the begining of this year (Dec22) was C$51.63 Mil.
Long-Term Debt & Capital Lease Obligation was C$14.09 Mil.
Total Current Assets was C$14.62 Mil.
Total Current Liabilities was C$16.18 Mil.
Net Income was -1.271 + -0.588 + -1.054 + -4.188 = C$-7.10 Mil.

Revenue was 8.787 + 15.823 + 11.94 + 10.548 = C$47.10 Mil.
Gross Profit was 2.714 + 3.857 + 3.495 + 0.416 = C$10.48 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(54.822 + 58.235 + 58.998 + 56.114 + 51.626) / 5 = C$55.959 Mil.
Total Assets at the begining of last year (Dec21) was C$54.82 Mil.
Long-Term Debt & Capital Lease Obligation was C$11.14 Mil.
Total Current Assets was C$9.92 Mil.
Total Current Liabilities was C$15.10 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.

Big Rock Brewery's current Net Income (TTM) was -2.93. ==> 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.

Big Rock Brewery's current Cash Flow from Operations (TTM) was -2.36. ==> 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)
=-2.933/51.626
=-0.05681246

ROA (Last Year)=Net Income/Total Assets (Dec21)
=-7.101/54.822
=-0.12952829

Big Rock Brewery's return on assets of this year was -0.05681246. Big Rock Brewery's return on assets of last year was -0.12952829. ==> 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.

Big Rock Brewery's current Net Income (TTM) was -2.93. Big Rock Brewery's current Cash Flow from Operations (TTM) was -2.36. ==> -2.36 > -2.93 ==> 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
=14.087/52.3472
=0.26910704

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=11.144/55.959
=0.1991458

Big Rock Brewery's gearing of this year was 0.26910704. Big Rock Brewery's gearing of last year was 0.1991458. ==> 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: Dec23)=Total Current Assets/Total Current Liabilities
=14.623/16.178
=0.90388181

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=9.924/15.102
=0.65713151

Big Rock Brewery's current ratio of this year was 0.90388181. Big Rock Brewery's current ratio of last year was 0.65713151. ==> This year's current ratio is higher. ==> Score 1.

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.

Big Rock Brewery's number of shares in issue this year was 6.956. Big Rock Brewery's number of shares in issue last year was 7.074. ==> There is smaller number of shares in issue this year, or the same. ==> Score 1.

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
=12.951/43.677
=0.29651762

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=10.482/47.098
=0.22255722

Big Rock Brewery's gross margin of this year was 0.29651762. Big Rock Brewery's gross margin of last year was 0.22255722. ==> 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)
=43.677/51.626
=0.8460272

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=47.098/54.822
=0.85910766

Big Rock Brewery's asset turnover of this year was 0.8460272. Big Rock Brewery's asset turnover of last year was 0.85910766. ==> 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
=0+0+1+1+0+1+1+1+0
=5

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

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

Big Rock Brewery  (TSX:BR) 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.


Big Rock Brewery Piotroski F-Score Related Terms

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


Big Rock Brewery (TSX:BR) Business Description

Traded in Other Exchanges
Address
5555 - 76th Avenue SE, Calgary, AB, CAN, T2C 4L8
Big Rock Brewery Inc is a producer of premium, all-natural craft beers, and cider. It operates in two segments: the wholesale segment which manufactures and distributes beer and cider to and through, provincial liquor boards which are subsequently sold on to end consumers; and the retail segment, which sells beverages, food, and merchandise to end consumers on premises owned and/or operated by the company. Its operating segment includes Wholesale and Retail. The product line of the company consists of signature series beer, barrel aged beer, pull tab series beer, seasonal beer, and cider beer among others.