GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Bagger Dave's Burger Tavern Inc (OTCPK:BDVB) » Definitions » Beneish M-Score

Bagger Dave's Burger Tavern (Bagger Dave's Burger Tavern) Beneish M-Score : 0.00 (As of Jun. 25, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Bagger Dave's Burger Tavern 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.

The historical rank and industry rank for Bagger Dave's Burger Tavern's Beneish M-Score or its related term are showing as below:

During the past 4 years, the highest Beneish M-Score of Bagger Dave's Burger Tavern was 0.00. The lowest was 0.00. And the median was 0.00.


Bagger Dave's Burger Tavern Beneish M-Score Historical Data

The historical data trend for Bagger Dave's Burger Tavern'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.

Bagger Dave's Burger Tavern Beneish M-Score Chart

Bagger Dave's Burger Tavern Annual Data
Trend Dec15 Dec16 Dec17 Dec18
Beneish M-Score
- - -4.67 -

Bagger Dave's Burger Tavern Quarterly Data
Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Dec18
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - -4.67 -

Competitive Comparison of Bagger Dave's Burger Tavern's Beneish M-Score

For the Restaurants subindustry, Bagger Dave's Burger Tavern'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.


Bagger Dave's Burger Tavern's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Bagger Dave's Burger Tavern's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bagger Dave's Burger Tavern's Beneish M-Score falls into.



Bagger Dave's Burger Tavern 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 Bagger Dave's Burger Tavern 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 * 0.3353+0.528 * 0.5448+0.404 * 0.7788+0.892 * 0.738+0.115 * 1.0499
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8484+4.679 * -0.266342-0.327 * 0.7916
=-4.80

* 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 (Dec18) TTM:Last Year (Mar17) TTM:
Total Receivables was $0.15 Mil.
Revenue was 2.576 + 4.089 + 3.897 + 4.649 = $15.21 Mil.
Gross Profit was 0.913 + 1.456 + -0.269 + 0.078 = $2.18 Mil.
Total Current Assets was $0.80 Mil.
Total Assets was $8.61 Mil.
Property, Plant and Equipment(Net PPE) was $7.57 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.73 Mil.
Selling, General, & Admin. Expense(SGA) was $2.67 Mil.
Total Current Liabilities was $0.66 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.259 + -1.243 + -2.614 + -1.074 = $-5.19 Mil.
Non Operating Income was 0.156 + -0.427 + -1.421 + 0.073 = $-1.62 Mil.
Cash Flow from Operations was 0 + 0 + -1.192 + -0.085 = $-1.28 Mil.
Total Receivables was $0.59 Mil.
Revenue was 5.14 + 4.969 + 5.063 + 5.44 = $20.61 Mil.
Gross Profit was 0.186 + 1.548 + 0.052 + -0.178 = $1.61 Mil.
Total Current Assets was $3.01 Mil.
Total Assets was $16.23 Mil.
Property, Plant and Equipment(Net PPE) was $12.63 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.07 Mil.
Selling, General, & Admin. Expense(SGA) was $4.26 Mil.
Total Current Liabilities was $1.56 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(0.145 / 15.211) / (0.586 / 20.612)
=0.009533 / 0.02843
=0.3353

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)
=(1.608 / 20.612) / (2.178 / 15.211)
=0.078013 / 0.143186
=0.5448

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 - (0.8 + 7.57) / 8.613) / (1 - (3.01 + 12.633) / 16.231)
=0.028213 / 0.036227
=0.7788

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
=15.211 / 20.612
=0.738

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))
=(3.068 / (3.068 + 12.633)) / (1.731 / (1.731 + 7.57))
=0.195402 / 0.186109
=1.0499

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)
=(2.669 / 15.211) / (4.263 / 20.612)
=0.175465 / 0.206821
=0.8484

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)
=((0 + 0.657) / 8.613) / ((0 + 1.564) / 16.231)
=0.07628 / 0.096359
=0.7916

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
=(-5.19 - -1.619 - -1.277) / 8.613
=-0.266342

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.

Bagger Dave's Burger Tavern has a M-score of -4.80 suggests that the company is unlikely to be a manipulator.


Bagger Dave's Burger Tavern Beneish M-Score Related Terms

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


Bagger Dave's Burger Tavern (Bagger Dave's Burger Tavern) Business Description

Traded in Other Exchanges
N/A
Address
405 Main Avenue West, Suite 2D, West Fargo, ND, USA, 58078
Bagger Dave's Burger Tavern Inc is a multi-service ultra-casual restaurant and bar concept. It specializes in locally sourced, fresh prime rib recipe burgers, all-natural lean turkey burgers, hand-cut fries, locally crafted beers on draft, hand-dipped milkshakes, salads, black bean turkey chili, pizza with hot oil and others. The concept differentiates itself from other establishments by the absence of walk-in freezers and microwaves, substantiating fresh food offerings.

Bagger Dave's Burger Tavern (Bagger Dave's Burger Tavern) Headlines

No Headlines