GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Flower One Holdings Inc (FRA:F11) » Definitions » Beneish M-Score

Flower One Holdings (FRA:F11) Beneish M-Score : 0.00 (As of Jun. 13, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Flower One Holdings 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 Flower One Holdings's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Flower One Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Flower One Holdings Beneish M-Score Historical Data

The historical data trend for Flower One Holdings'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.

Flower One Holdings Beneish M-Score Chart

Flower One Holdings Annual Data
Trend Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 59.86 -5.84 -3.70

Flower One Holdings Quarterly Data
Jul17 Oct17 Jan18 Apr18 Jul18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Beneish M-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 -2.83 -1.68 -3.70 -5.84 -6.57

Competitive Comparison of Flower One Holdings's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Flower One Holdings'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.


Flower One Holdings's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Flower One Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Flower One Holdings's Beneish M-Score falls into.



Flower One Holdings 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 Flower One Holdings 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 * 0.6612+0.528 * -2.3207+0.404 * 1.1691+0.892 * 0.8542+0.115 * 1.4127
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1804+4.679 * -0.311229-0.327 * 1.8164
=-6.31

* 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 (Jun22) TTM:Last Year (Jun21) TTM:
Total Receivables was €3.28 Mil.
Revenue was 7.472 + 8.126 + 10.76 + 11.958 = €38.32 Mil.
Gross Profit was 1.381 + 1.39 + 5.454 + -1.991 = €6.23 Mil.
Total Current Assets was €18.55 Mil.
Total Assets was €108.71 Mil.
Property, Plant and Equipment(Net PPE) was €88.76 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.32 Mil.
Selling, General, & Admin. Expense(SGA) was €18.67 Mil.
Total Current Liabilities was €27.73 Mil.
Long-Term Debt & Capital Lease Obligation was €92.25 Mil.
Net Income was -5.079 + -9.238 + -2.032 + 3.694 = €-12.66 Mil.
Non Operating Income was 3.999 + -0.284 + 8.945 + 17.492 = €30.15 Mil.
Cash Flow from Operations was -4.636 + -3.796 + 1.275 + -1.816 = €-8.97 Mil.
Total Receivables was €5.80 Mil.
Revenue was 15.151 + 11.658 + 7.942 + 10.106 = €44.86 Mil.
Gross Profit was 2.787 + 10.22 + -21.127 + -8.817 = €-16.94 Mil.
Total Current Assets was €22.70 Mil.
Total Assets was €104.29 Mil.
Property, Plant and Equipment(Net PPE) was €80.44 Mil.
Depreciation, Depletion and Amortization(DDA) was €8.34 Mil.
Selling, General, & Admin. Expense(SGA) was €18.52 Mil.
Total Current Liabilities was €21.96 Mil.
Long-Term Debt & Capital Lease Obligation was €41.41 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)
=(3.275 / 38.316) / (5.799 / 44.857)
=0.085473 / 0.129277
=0.6612

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)
=(-16.937 / 44.857) / (6.234 / 38.316)
=-0.377578 / 0.1627
=-2.3207

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 - (18.549 + 88.757) / 108.711) / (1 - (22.703 + 80.437) / 104.293)
=0.012924 / 0.011055
=1.1691

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
=38.316 / 44.857
=0.8542

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))
=(8.339 / (8.339 + 80.437)) / (6.322 / (6.322 + 88.757))
=0.093933 / 0.066492
=1.4127

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)
=(18.672 / 38.316) / (18.518 / 44.857)
=0.487316 / 0.412823
=1.1804

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)
=((92.251 + 27.726) / 108.711) / ((41.41 + 21.956) / 104.293)
=1.103633 / 0.607577
=1.8164

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
=(-12.655 - 30.152 - -8.973) / 108.711
=-0.311229

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.

Flower One Holdings has a M-score of -6.31 suggests that the company is unlikely to be a manipulator.


Flower One Holdings Beneish M-Score Related Terms

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


Flower One Holdings (FRA:F11) Business Description

Traded in Other Exchanges
N/A
Address
1055 West Hastings Street, Suite 1700, The Guinness Tower, Vancouver, BC, CAN, V6E 2E9
Flower One Holdings Inc through its wholly?owned subsidiaries, is a cannabis cultivator and producer and is licensed for medical and recreational cannabis cultivation and production in the State of Nevada. Its properties will be used for cannabis cultivation as well as the processing, production, and high-volume packaging of dry flower, cannabis oils, concentrates, and infused products. It produces a wide range of products from flower, full-spectrum oils, and distillates to finished consumer packaged goods, including a variety of: pre-rolls, concentrates, edibles, topicals, and more for the top-performing brands in cannabis.

Flower One Holdings (FRA:F11) Headlines

No Headlines