GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » CRAFT 1861 Global Holdings Inc (NEOE:HUMN) » Definitions » Beneish M-Score

CRAFT 1861 Global Holdings (NEOE:HUMN) Beneish M-Score : -7.01 (As of May. 15, 2024)


View and export this data going back to 2023. Start your Free Trial

What is CRAFT 1861 Global 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 -7.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CRAFT 1861 Global Holdings's Beneish M-Score or its related term are showing as below:

NEOE:HUMN' s Beneish M-Score Range Over the Past 10 Years
Min: -7.01   Med: -7.01   Max: -7.01
Current: -7.01

During the past 4 years, the highest Beneish M-Score of CRAFT 1861 Global Holdings was -7.01. The lowest was -7.01. And the median was -7.01.


CRAFT 1861 Global Holdings Beneish M-Score Historical Data

The historical data trend for CRAFT 1861 Global 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.

CRAFT 1861 Global Holdings Beneish M-Score Chart

CRAFT 1861 Global Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - - -

CRAFT 1861 Global Holdings Quarterly Data
Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - - - -7.01

Competitive Comparison of CRAFT 1861 Global Holdings's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, CRAFT 1861 Global 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.


CRAFT 1861 Global Holdings's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, CRAFT 1861 Global Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CRAFT 1861 Global Holdings's Beneish M-Score falls into.



CRAFT 1861 Global 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 CRAFT 1861 Global 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+0.528 * 1.2685+0.404 * 1.0327+0.892 * 7.8154+0.115 * 0.2119
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.0206+4.679 * -1.391449-0.327 * 10.3277
=-6.65

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was C$0.00 Mil.
Revenue was 0 + 0.356 + 0.66 + 0 = C$1.02 Mil.
Gross Profit was 0 + -3.316 + 0.408 + 0 = C$-2.91 Mil.
Total Current Assets was C$0.60 Mil.
Total Assets was C$29.66 Mil.
Property, Plant and Equipment(Net PPE) was C$0.14 Mil.
Depreciation, Depletion and Amortization(DDA) was C$32.34 Mil.
Selling, General, & Admin. Expense(SGA) was C$3.92 Mil.
Total Current Liabilities was C$156.63 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.20 Mil.
Net Income was -187.14 + -14.526 + -82.637 + 18.678 = C$-265.63 Mil.
Non Operating Income was -178.236 + -3.352 + -68.177 + -2.523 = C$-252.29 Mil.
Cash Flow from Operations was 51.793 + -50.505 + 0.031 + 26.613 = C$27.93 Mil.
Total Receivables was C$0.12 Mil.
Revenue was 0 + 1.821 + 0.241 + -1.932 = C$0.13 Mil.
Gross Profit was 0 + -1.146 + 0.209 + 0.465 = C$-0.47 Mil.
Total Current Assets was C$10.49 Mil.
Total Assets was C$219.25 Mil.
Property, Plant and Equipment(Net PPE) was C$1.74 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.46 Mil.
Selling, General, & Admin. Expense(SGA) was C$24.35 Mil.
Total Current Liabilities was C$111.39 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.87 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 / 1.016) / (0.117 / 0.13)
=0 / 0.9
=0

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)
=(-0.472 / 0.13) / (-2.908 / 1.016)
=-3.630769 / -2.862205
=1.2685

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 - (0.597 + 0.141) / 29.659) / (1 - (10.486 + 1.735) / 219.246)
=0.975117 / 0.944259
=1.0327

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
=1.016 / 0.13
=7.8154

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))
=(0.464 / (0.464 + 1.735)) / (32.341 / (32.341 + 0.141))
=0.211005 / 0.995659
=0.2119

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)
=(3.916 / 1.016) / (24.352 / 0.13)
=3.854331 / 187.323077
=0.0206

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)
=((0.202 + 156.631) / 29.659) / ((0.866 + 111.39) / 219.246)
=5.287872 / 0.512009
=10.3277

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
=(-265.625 - -252.288 - 27.932) / 29.659
=-1.391449

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.

CRAFT 1861 Global Holdings has a M-score of -6.65 suggests that the company is unlikely to be a manipulator.


CRAFT 1861 Global Holdings Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CRAFT 1861 Global Holdings's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


CRAFT 1861 Global Holdings (NEOE:HUMN) Business Description

Comparable Companies
Traded in Other Exchanges
Address
100 Sun Avenue NE, Suite 650, Albuquerque, NM, USA, 87109
CRAFT 1861 Global Holdings Inc is a health and wellness company in the cannabinoid space. The company operates within the non-psychoactive, hemp-derived cannabidiol (CBD) market with consumer-packaged goods containing zero THC.

CRAFT 1861 Global Holdings (NEOE:HUMN) Headlines

No Headlines