GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Rent the Runway Inc (NAS:RENT) » Definitions » Beneish M-Score
中文

Rent the Runway (Rent the Runway) Beneish M-Score : -4.12 (As of Apr. 24, 2024)


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

What is Rent the Runway 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 -4.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Rent the Runway's Beneish M-Score or its related term are showing as below:

RENT' s Beneish M-Score Range Over the Past 10 Years
Min: -4.12   Med: -3.71   Max: -3.29
Current: -4.12

During the past 5 years, the highest Beneish M-Score of Rent the Runway was -3.29. The lowest was -4.12. And the median was -3.71.


Rent the Runway Beneish M-Score Historical Data

The historical data trend for Rent the Runway'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.

Rent the Runway Beneish M-Score Chart

Rent the Runway Annual Data
Trend Jan20 Jan21 Jan22 Jan23 Jan24
Beneish M-Score
- - - -3.29 -4.12

Rent the Runway Quarterly Data
Jan20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -3.29 -3.52 -3.83 -3.96 -4.12

Competitive Comparison of Rent the Runway's Beneish M-Score

For the Apparel Retail subindustry, Rent the Runway'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.


Rent the Runway's Beneish M-Score Distribution in the Retail - Cyclical Industry

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

* The bar in red indicates where Rent the Runway's Beneish M-Score falls into.



Rent the Runway 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 Rent the Runway 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+0.528 * 0.9681+0.404 * 1.0951+0.892 * 1.0061+0.115 * 1.1146
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.916+4.679 * -0.341472-0.327 * 1.3026
=-4.12

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was $0.0 Mil.
Revenue was 75.8 + 72.5 + 75.7 + 74.2 = $298.2 Mil.
Gross Profit was 55.7 + 51 + 53.2 + 52.3 = $212.2 Mil.
Total Current Assets was $102.2 Mil.
Total Assets was $278.5 Mil.
Property, Plant and Equipment(Net PPE) was $163.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $58.7 Mil.
Selling, General, & Admin. Expense(SGA) was $132.8 Mil.
Total Current Liabilities was $48.1 Mil.
Long-Term Debt & Capital Lease Obligation was $352.0 Mil.
Net Income was -24.8 + -31.5 + -26.8 + -30.1 = $-113.2 Mil.
Non Operating Income was -2.7 + 0.2 + 0.1 + 0 = $-2.4 Mil.
Cash Flow from Operations was -8 + -3.6 + -0.8 + -3.3 = $-15.7 Mil.
Total Receivables was $0.0 Mil.
Revenue was 75.4 + 77.4 + 76.5 + 67.1 = $296.4 Mil.
Gross Profit was 52.7 + 54.2 + 53.1 + 44.2 = $204.2 Mil.
Total Current Assets was $172.1 Mil.
Total Assets was $336.2 Mil.
Property, Plant and Equipment(Net PPE) was $150.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $62.6 Mil.
Selling, General, & Admin. Expense(SGA) was $144.1 Mil.
Total Current Liabilities was $60.0 Mil.
Long-Term Debt & Capital Lease Obligation was $310.8 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 / 298.2) / (0 / 296.4)
=0 / 0
=1

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)
=(204.2 / 296.4) / (212.2 / 298.2)
=0.688934 / 0.711603
=0.9681

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 - (102.2 + 163.6) / 278.5) / (1 - (172.1 + 150.1) / 336.2)
=0.045601 / 0.041642
=1.0951

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
=298.2 / 296.4
=1.0061

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))
=(62.6 / (62.6 + 150.1)) / (58.7 / (58.7 + 163.6))
=0.294311 / 0.264058
=1.1146

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)
=(132.8 / 298.2) / (144.1 / 296.4)
=0.445339 / 0.486167
=0.916

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)
=((352 + 48.1) / 278.5) / ((310.8 + 60) / 336.2)
=1.436625 / 1.102915
=1.3026

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
=(-113.2 - -2.4 - -15.7) / 278.5
=-0.341472

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.

Rent the Runway has a M-score of -4.12 suggests that the company is unlikely to be a manipulator.


Rent the Runway Beneish M-Score Related Terms

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


Rent the Runway (Rent the Runway) Business Description

Traded in Other Exchanges
N/A
Address
10 Jay Street, Brooklyn, NY, USA, 11201
Rent the Runway Inc is an e-commerce platform that allows users to rent, subscribe, or buy designer apparel and accessories.
Executives
Jennifer Hyman director, 10 percent owner, officer: Chief Executive Officer 767 FIFTH AVENUE, C/O THE ESTEE LAUDER COMPANIES INC., NEW YORK NY 10153
Cara Schembri officer: GC & Secretary C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Brian Donato officer: Chief Supply Chain Officer C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Siddharth Thacker officer: Chief Financial Officer C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Andrew Rau officer: SVP, Supply Chain & Inventory C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Sarah K Tam officer: Chief Merchant Officer C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Anushka Salinas officer: President & COO C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Becky Case officer: SVP, Engineering C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Larry Steinberg officer: Chief Technology Officer 1000 WINDWARD CONCOURSE, SUITE 250, ALPHARETTA GA 30005
Emil Michael director C/O DPCM CAPITAL, INC., 382 NE 191 STREET, # 24148, MIAMI FL 33179
Scarlett O'sullivan officer: Chief Financial Officer 225 WEST WASHINGTON STREET, INDIANAPOLIS IN 46204
Andrea Alexander officer: Chief People Officer C/O RENT THE RUNWAY, INC., 10 JAY STREET, BROOKLYN NY 11201
Carley Roney director C/O XO GROUP INC., 195 BROADWAY, 25TH FLOOR, NEW YORK NY 10007
Beth J Kaplan director 1716 LOCUST STREET, DES MOINES IA 50309
Timothy E Bixby director C/O SHUTTERSTOCK, 350 FIFTH AVENUE, 21ST FLOOR, NEW YORK NY 10118

Rent the Runway (Rent the Runway) Headlines

From GuruFocus

Rent the Runway to Participate in Upcoming Investor Conference

By sperokesalga sperokesalga 05-24-2023

Rent the Runway Launches Pre-Loved and Design Collective with Amazon Fashion

By Stock market mentor Stock market mentor 01-12-2023

CORRECTION -- Rent the Runway Launches Pre-Loved and Design Collective with Amazon Fashion

By Stock market mentor Stock market mentor 01-12-2023