Gold Flora (FRA:V96) Beneish M-Score: 0.00 (As of Jul. 05, 2026)


What is Gold Flora Beneish M-Score?

Gold Flora FRA:V96 Beneish M-Score is 0.00 as of Jul. 05, 2026.

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 Gold Flora's Beneish M-Score or its related term are showing as below:

During the past 2 years, the highest Beneish M-Score of Gold Flora was 0.00. The lowest was 0.00. And the median was 0.00.

Gold Flora Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Gold Flora'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.

Gold Flora Beneish M-Score Chart

Gold Flora Annual Data
Trend Dec22 Dec23
Beneish M-Score
0.00 0.00

Gold Flora Quarterly Data
Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only 0.00 0.00 0.00 0.00 -3.41

FRA:V96 vs PM, MO, TPB: Beneish M-Score Comparison

For the Tobacco subindustry, Gold Flora'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.

Gold Flora Beneish M-Score vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Gold Flora's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Gold Flora's Beneish M-Score falls into.


Gold Flora 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 Gold Flora 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 * 1.0687+0.528 * 0.8509+0.404 * 0.6595+0.892 * 1.5534+0.115 * 0.7523
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1507+4.679 * -0.243322-0.327 * 1.4292
=-3.47

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was €4.6 Mil.
Revenue was 29.392 + 29.395 + 29.581 + 26.038 = €114.4 Mil.
Gross Profit was 12.148 + 6.733 + 9.227 + 12.081 = €40.2 Mil.
Total Current Assets was €41.8 Mil.
Total Assets was €188.9 Mil.
Property, Plant and Equipment(Net PPE) was €104.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €14.6 Mil.
Selling, General, & Admin. Expense(SGA) was €64.6 Mil.
Total Current Liabilities was €99.7 Mil.
Long-Term Debt & Capital Lease Obligation was €120.1 Mil.
Net Income was -16.967 + -22.143 + -12.544 + -38.676 = €-90.3 Mil.
Non Operating Income was -1.842 + -4.632 + 0.504 + -27.246 = €-33.2 Mil.
Cash Flow from Operations was -0.847 + -0.452 + -4.01 + -5.833 = €-11.1 Mil.
 Total Receivables was €2.8 Mil.
Revenue was 29.947 + 13.805 + 14.619 + 15.278 = €73.6 Mil.
Gross Profit was 10.601 + 3.637 + 3.779 + 3.998 = €22.0 Mil.
Total Current Assets was €54.9 Mil.
Total Assets was €259.7 Mil.
Property, Plant and Equipment(Net PPE) was €116.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €11.8 Mil.
Selling, General, & Admin. Expense(SGA) was €36.1 Mil.
Total Current Liabilities was €75.0 Mil.
Long-Term Debt & Capital Lease Obligation was €136.3 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)
=(4.567 / 114.406) / (2.751 / 73.649)
=0.039919 / 0.037353
=1.0687

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)
=(22.015 / 73.649) / (40.189 / 114.406)
=0.298918 / 0.351284
=0.8509

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 - (41.799 + 104.802) / 188.935) / (1 - (54.921 + 116.524) / 259.675)
=0.224066 / 0.339771
=0.6595

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
=114.406 / 73.649
=1.5534

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))
=(11.814 / (11.814 + 116.524)) / (14.611 / (14.611 + 104.802))
=0.092054 / 0.122357
=0.7523

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)
=(64.578 / 114.406) / (36.127 / 73.649)
=0.564463 / 0.490529
=1.1507

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)
=((120.094 + 99.651) / 188.935) / ((136.306 + 75.018) / 259.675)
=1.163072 / 0.813802
=1.4292

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
=(-90.33 - -33.216 - -11.142) / 188.935
=-0.243322

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.

Gold Flora has a M-score of -3.47 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 0.00 mean?
Gold Flora (FRA:V96) has a Beneish M-Score of 0.00 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Gold Flora and its competitors.
Is Gold Flora's Beneish M-Score too high?
Gold Flora's current Beneish M-Score is 0.00.
How does Gold Flora's Beneish M-Score compare to PM and MO?
Gold Flora's Beneish M-Score of 0.00 can be compared against companies in the Tobacco Products industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Tobacco Products company?
A good Beneish M-Score depends on the Tobacco Products industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Gold Flora and its competitors. Gold Flora's current Beneish M-Score is 0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gold Flora stock overvalued right now?
Gold Flora (FRA:V96) has a current Beneish M-Score of 0.00. The current Beneish M-Score is 0.00. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Gold Flora (FRA:V96), the current Beneish M-Score is 0.00 as of Jul. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Gold Flora Business Description

Address 3165 Red Hill Avenue, Costa Mesa, CA, USA, 92626
Gold Flora Corp is one of the few cannabis brands that is vertically integrated and woman-owned and operated. Gold Flora started with a mission to provide an easy and consistent way for consumers to enjoy cannabis. After years of hard work and a shared passion for the plant, Gold Flora has become a California powerhouse - with cultivation, manufacturing, extraction, distribution, retail, and a portfolio of brands that create an array of superior products that make a difference in people's lives. Its products include disposable vape pens and gold flora flowers.