GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Lulus Fashion Lounge Holdings Inc (NAS:LVLU) » Definitions » Beneish M-Score
中文

Lulus Fashion Lounge Holdings (Lulus Fashion Lounge Holdings) Beneish M-Score : -3.78 (As of Apr. 25, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Lulus Fashion Lounge 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.

Good Sign:

Beneish M-Score -3.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Lulus Fashion Lounge Holdings's Beneish M-Score or its related term are showing as below:

LVLU' s Beneish M-Score Range Over the Past 10 Years
Min: -3.78   Med: -2.9   Max: -2.02
Current: -3.78

During the past 5 years, the highest Beneish M-Score of Lulus Fashion Lounge Holdings was -2.02. The lowest was -3.78. And the median was -2.90.


Lulus Fashion Lounge Holdings Beneish M-Score Historical Data

The historical data trend for Lulus Fashion Lounge 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.

Lulus Fashion Lounge Holdings Beneish M-Score Chart

Lulus Fashion Lounge Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -2.02 -3.78

Lulus Fashion Lounge Holdings Quarterly Data
Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.02 -1.90 -2.89 -3.07 -3.78

Competitive Comparison of Lulus Fashion Lounge Holdings's Beneish M-Score

For the Apparel Retail subindustry, Lulus Fashion Lounge 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.


Lulus Fashion Lounge Holdings's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Lulus Fashion Lounge Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Lulus Fashion Lounge Holdings's Beneish M-Score falls into.



Lulus Fashion Lounge 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 Lulus Fashion Lounge 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 * 0.9381+0.528 * 1.0434+0.404 * 1.1447+0.892 * 0.8079+0.115 * 0.8162
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1412+4.679 * -0.238804-0.327 * 0.9607
=-3.78

* 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:
Total Receivables was $6.1 Mil.
Revenue was 74.959 + 83.118 + 106.122 + 90.976 = $355.2 Mil.
Gross Profit was 29.344 + 33.525 + 47.396 + 37.961 = $148.2 Mil.
Total Current Assets was $52.5 Mil.
Total Assets was $149.4 Mil.
Property, Plant and Equipment(Net PPE) was $34.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.8 Mil.
Selling, General, & Admin. Expense(SGA) was $168.4 Mil.
Total Current Liabilities was $61.9 Mil.
Long-Term Debt & Capital Lease Obligation was $25.4 Mil.
Net Income was -7.23 + -3.889 + -2.597 + -5.618 = $-19.3 Mil.
Non Operating Income was 0.217 + 0.27 + 0.373 + 0.073 = $0.9 Mil.
Cash Flow from Operations was -5.679 + 12.749 + 4.646 + 3.705 = $15.4 Mil.
Total Receivables was $8.0 Mil.
Revenue was 90.963 + 105.275 + 131.512 + 111.902 = $439.7 Mil.
Gross Profit was 33.968 + 44.333 + 60.167 + 52.978 = $191.4 Mil.
Total Current Assets was $69.0 Mil.
Total Assets was $167.2 Mil.
Property, Plant and Equipment(Net PPE) was $36.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $4.1 Mil.
Selling, General, & Admin. Expense(SGA) was $182.7 Mil.
Total Current Liabilities was $47.6 Mil.
Long-Term Debt & Capital Lease Obligation was $54.0 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)
=(6.052 / 355.175) / (7.986 / 439.652)
=0.017039 / 0.018164
=0.9381

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)
=(191.446 / 439.652) / (148.226 / 355.175)
=0.435449 / 0.417332
=1.0434

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 - (52.52 + 34.228) / 149.445) / (1 - (69.019 + 36.905) / 167.204)
=0.419532 / 0.366498
=1.1447

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
=355.175 / 439.652
=0.8079

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))
=(4.134 / (4.134 + 36.905)) / (4.819 / (4.819 + 34.228))
=0.100733 / 0.123415
=0.8162

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)
=(168.441 / 355.175) / (182.707 / 439.652)
=0.474248 / 0.415572
=1.1412

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)
=((25.427 + 61.887) / 149.445) / ((54.042 + 47.646) / 167.204)
=0.584255 / 0.608167
=0.9607

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
=(-19.334 - 0.933 - 15.421) / 149.445
=-0.238804

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.

Lulus Fashion Lounge Holdings has a M-score of -3.78 suggests that the company is unlikely to be a manipulator.


Lulus Fashion Lounge Holdings Beneish M-Score Related Terms

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


Lulus Fashion Lounge Holdings (Lulus Fashion Lounge Holdings) Business Description

Traded in Other Exchanges
N/A
Address
195 Humboldt Avenue, Chico, CA, USA, 95928
Lulus Fashion Lounge Holdings Inc is a fashion brand serving Millennial and Gen Z women. Its products include Fall Dresses, Winter Dresses, Sweater Dresses, Short Dresses, Casual Dresses, Wedding Dresses, and Denims, among others. The company generates the majority of its revenue from customers based in the United States.
Executives
Michael J Mardy director
Kelly Ann Mccarthy director 195 HUMBOLDT AVENUE, CHICO CA 95928
Caroline Sio-chin Sheu director 256 WEST DATA DRIVE, DRAPER UT 84020
Tiffany Rose Smith officer: Chief Financial Officer 195 HUMBOLDT AVENUE, CHICO CA 95928
Anisa Benita Kumar director 195 HUMBOLDT AVENUE, CHICO CA 95928
Kira Yugay director C/O LULUS FASHION LOUNGE HOLDINGS, INC., 195 HUMBOLDT AVENUE, CHICO CA 95928
Dara Bazzano director 100 NORTH SEPULVEDA BLVD., SUITE 1100, EL SEGUNDO CA 90245
David W. Mccreight director, officer: Chief Executive Officer C/O URBAN OUTFITTERS, INC., 5000 SOUTH BROAD STREET, PHILADELPHIA PA 19112
Danielle Qi director C/O LULUS FASHION LOUNGE HOLDINGS, INC., 195 HUMBOLDT AVENUE, CHICO CA 95928
Canada Pension Plan Investment Board 10 percent owner ONE QUEEN STREET EAST, STE 2500, TORONTO ONTARIO A6 0000
Norman A Fogelsong 10 percent owner C/O IVP, 3000 SAND HILL ROAD, 2-250, MENLO PARK CA 94025
Dennis B Phelps 10 percent owner 3000 SAND HILL ROAD, 2-250, MENLO PARK CA 94025
Stephen J Harrick 10 percent owner 3000 SAND HILL ROAD, 2-250, MENLO PARK CA 94025
Crystal Landsem officer: See Remarks C/O LULUS FASHION LOUNGE HOLDINGS, INC., 195 HUMBOLDT AVENUE, CHICO CA 95928
Mark Vos officer: See Remarks C/O LULUS FASHION LOUNGE HOLDINGS, INC., 195 HUMBOLDT AVENUE, CHICO CA 95928

Lulus Fashion Lounge Holdings (Lulus Fashion Lounge Holdings) Headlines

From GuruFocus

Lulus to Participate in Upcoming Investor Conferences

By GuruFocusNews GuruFocusNews 07-07-2022

Lulus Appoints Kira Yugay to the Board of Directors

By GuruFocusNews GuruFocusNews 03-31-2022

Lulus to Participate in Upcoming Investor Conferences

By GuruFocusNews GuruFocusNews 06-17-2022

Lulus to Report Third Quarter 2022 Results on November 15, 2022

By Value_Insider Value_Insider 10-25-2022

Lulus to Participate in Upcoming Investor Conferences

By PurpleRose PurpleRose 08-25-2022