GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Francescas Holdings Corp (OTCPK:FRANQ) » Definitions » Beneish M-Score

Francescas Holdings (Francescas Holdings) Beneish M-Score : 0.00 (As of Apr. 26, 2024)


View and export this data going back to 2011. Start your Free Trial

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

During the past 11 years, the highest Beneish M-Score of Francescas Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Francescas Holdings Beneish M-Score Historical Data

The historical data trend for Francescas 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.

Francescas Holdings Beneish M-Score Chart

Francescas Holdings Annual Data
Trend Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 Jan19 Jan20
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.00 -2.94 -3.44 -3.94 -3.35

Francescas Holdings Quarterly Data
Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18 Apr18 Jul18 Oct18 Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20
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 -4.61 -4.29 -3.35 -0.51 -0.72

Competitive Comparison of Francescas Holdings's Beneish M-Score

For the Apparel Retail subindustry, Francescas 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.


Francescas Holdings's Beneish M-Score Distribution in the Retail - Cyclical Industry

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

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



Francescas 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 Francescas 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 * 2.5517+0.528 * 1.3909+0.404 * 2.5737+0.892 * 0.8189+0.115 * 2.0168
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9647+4.679 * -0.091127-0.327 * 1.1489
=-0.72

* 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 (Jul20) TTM:Last Year (Jul19) TTM:
Total Receivables was $16.7 Mil.
Revenue was 75.723 + 43.753 + 118.936 + 95.503 = $333.9 Mil.
Gross Profit was 13.27 + -2.871 + 41.188 + 37.518 = $89.1 Mil.
Total Current Assets was $68.8 Mil.
Total Assets was $308.4 Mil.
Property, Plant and Equipment(Net PPE) was $230.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.0 Mil.
Selling, General, & Admin. Expense(SGA) was $133.7 Mil.
Total Current Liabilities was $107.9 Mil.
Long-Term Debt & Capital Lease Obligation was $185.8 Mil.
Net Income was -17.16 + -15.342 + -11.548 + -5.135 = $-49.2 Mil.
Non Operating Income was 0.025 + -7.413 + -10.258 + -1.463 = $-19.1 Mil.
Cash Flow from Operations was 8.617 + -8.034 + 7.04 + -9.591 = $-2.0 Mil.
Total Receivables was $8.0 Mil.
Revenue was 105.972 + 87.125 + 119.31 + 95.375 = $407.8 Mil.
Gross Profit was 40.503 + 30.327 + 46.881 + 33.645 = $151.4 Mil.
Total Current Assets was $71.7 Mil.
Total Assets was $368.0 Mil.
Property, Plant and Equipment(Net PPE) was $292.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $47.0 Mil.
Selling, General, & Admin. Expense(SGA) was $169.3 Mil.
Total Current Liabilities was $81.1 Mil.
Long-Term Debt & Capital Lease Obligation was $223.9 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)
=(16.688 / 333.915) / (7.987 / 407.782)
=0.049977 / 0.019586
=2.5517

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)
=(151.356 / 407.782) / (89.105 / 333.915)
=0.371169 / 0.266849
=1.3909

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 - (68.784 + 230.611) / 308.448) / (1 - (71.65 + 292.169) / 368.016)
=0.02935 / 0.011404
=2.5737

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
=333.915 / 407.782
=0.8189

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))
=(47.02 / (47.02 + 292.169)) / (17.021 / (17.021 + 230.611))
=0.138625 / 0.068735
=2.0168

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)
=(133.729 / 333.915) / (169.296 / 407.782)
=0.400488 / 0.415163
=0.9647

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)
=((185.761 + 107.906) / 308.448) / ((223.87 + 81.108) / 368.016)
=0.952079 / 0.828709
=1.1489

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
=(-49.185 - -19.109 - -1.968) / 308.448
=-0.091127

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.

Francescas Holdings has a M-score of -0.72 signals that the company is likely to be a manipulator.


Francescas Holdings Beneish M-Score Related Terms

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


Francescas Holdings (Francescas Holdings) Business Description

Traded in Other Exchanges
N/A
Address
8760 Clay Road, Houston, TX, USA, 77080
Francescas Holdings Corp through its subsidiaries operates a chain of retail boutiques. It offers fashion apparel, jewelry, accessories, and gifts primarily for women. Its apparel products comprise dresses, fashion tops, sweaters, cardigans and wraps, bottoms, outerwear and jackets, tees and tanks, and intimates; and jewelry includes necklaces, earrings, bracelets, and rings. The company's accessories consist of handbags, clutches, wallets, shoes, belts, hats, scarves, sunglasses, watches, and hair accessories; and gifts include fragrances, candles, bath and body products, home accessories, books, wall art, nail polish, and miscellaneous items.
Executives
Cross River Partners Lp 10 percent owner C/O CROSS RIVER MANAGEMENT LLC, 31 BAILEY AVENUE, RIDGEFIELD CT 06877
Andrew J Clarke director, officer: President and CEO 8760 CLAY ROAD HOUSTON TX 77080
Cindy Thomassee officer: Executive Vice President & CFO 3480 WEST 12TH STREET, HOUSTON TX 77008
Martyn R Redgrave director 3680 VICTORIA ST. N., C/O DELUXE CORP, SHOREVIEW MN 55126
Philip Bleser director 8760 CLAY ROAD SUITE 100, HOUSTON TX 77494
Marie Toulantis director
Richard J Emmett director 2002 PAPA JOHNS BOVD, PO BOX 999000, LLOUISVILLE KY 40269-0900
Susan P Miller director C/O HFF,INC., ONE OXFORD CENTRE, 301 GRANT STREET, SUITE 600, PITTSBURGH PA 15219
Patricia A. Bender director ONE HUDSON CIRCLE HOUSTON TX 77024
Cross River Capital Management Llc 10 percent owner 31 BAILEY AVENUE, UNIT D, RIDGEFIELD CT 06877
Richard Murphy 10 percent owner C/O CROSS RIVER CAPITAL MANAGEMENT LLC, 31 BAILEY AVENUE, UNIT D, RIDGEFIELD CT 06877
Cross River Management Llc 10 percent owner 31 BAILEY AVENUE, UNIT D, RIDGEFIELD CT 06877
Richard W Kunes director C/O ESTEE LAUDER COMPANIES INC, 767 FIFTH AVENUE, NEW YORK NY 10153
Kelly Dilts officer: EVP Chief Financial Officer 6380 ROGERDALE, HOUSTON TX 77072
Michael D. Prendergast officer: Interim CEO 8760 CLAY ROAD HOUSTON TX 77080