GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Sweet Earth Holdings Corp (OTCPK:SEHCF) » Definitions » Beneish M-Score

Sweet Earth Holdings (Sweet Earth Holdings) Beneish M-Score : 11.13 (As of Apr. 29, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Sweet Earth 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.

Warning Sign:

Beneish M-Score 11.13 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SEHCF' s Beneish M-Score Range Over the Past 10 Years
Min: -50.77   Med: -6.96   Max: 11.13
Current: 11.13

During the past 4 years, the highest Beneish M-Score of Sweet Earth Holdings was 11.13. The lowest was -50.77. And the median was -6.96.


Sweet Earth Holdings Beneish M-Score Historical Data

The historical data trend for Sweet Earth 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.

Sweet Earth Holdings Beneish M-Score Chart

Sweet Earth Holdings Annual Data
Trend Jun20 Jun21 Jun22 Jun23
Beneish M-Score
- - -5.53 -8.39

Sweet Earth Holdings Quarterly Data
Mar19 Mar20 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 Premium Member Only -17.39 -50.77 -8.39 - 11.13

Competitive Comparison of Sweet Earth Holdings's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Sweet Earth 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.


Sweet Earth Holdings's Beneish M-Score Distribution in the Drug Manufacturers Industry

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

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



Sweet Earth 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 Sweet Earth 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 * 1.3095+0.404 * 0+0.892 * 0.5952+0.115 * 0.6095
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9391+4.679 * 3.425-0.327 * 2.697
=11.43

* 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 $0.00 Mil.
Revenue was 0.004 + 0.003 + 0.006 + 0.012 = $0.03 Mil.
Gross Profit was 0.004 + 0.002 + -0.002 + 0.011 = $0.02 Mil.
Total Current Assets was $0.04 Mil.
Total Assets was $0.04 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $0.24 Mil.
Total Current Liabilities was $0.59 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.16 + -0.03 + 0.178 + -0.151 = $-0.16 Mil.
Non Operating Income was 0 + -0.006 + 0.215 + -0.065 = $0.14 Mil.
Cash Flow from Operations was -0.057 + -0.017 + -0.317 + -0.053 = $-0.44 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.007 + 0.007 + 0.009 + 0.019 = $0.04 Mil.
Gross Profit was 0.007 + 0.007 + 0.002 + 0.017 = $0.03 Mil.
Total Current Assets was $0.09 Mil.
Total Assets was $0.17 Mil.
Property, Plant and Equipment(Net PPE) was $0.08 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.13 Mil.
Selling, General, & Admin. Expense(SGA) was $0.42 Mil.
Total Current Liabilities was $0.91 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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 / 0.025) / (0.003 / 0.042)
=0 / 0.071429
=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)
=(0.033 / 0.042) / (0.015 / 0.025)
=0.785714 / 0.6
=1.3095

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 - (0.04 + 0) / 0.04) / (1 - (0.087 + 0.082) / 0.168)
=0 / -0.005952
=0

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
=0.025 / 0.042
=0.5952

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))
=(0.128 / (0.128 + 0.082)) / (0.039 / (0.039 + 0))
=0.609524 / 1
=0.6095

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)
=(0.237 / 0.025) / (0.424 / 0.042)
=9.48 / 10.095238
=0.9391

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 + 0.585) / 0.04) / ((0 + 0.911) / 0.168)
=14.625 / 5.422619
=2.697

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
=(-0.163 - 0.144 - -0.444) / 0.04
=3.425

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.

Sweet Earth Holdings has a M-score of 11.43 signals that the company is likely to be a manipulator.


Sweet Earth Holdings Beneish M-Score Related Terms

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


Sweet Earth Holdings (Sweet Earth Holdings) Business Description

Traded in Other Exchanges
Address
903-700 West Pender Street, Vancouver, BC, CAN, V6C 1G8
Sweet Earth Holdings Corp is engaged in the business of the sale of hemp pre-roll and skin care products. 'It operates in a single segment, which includes cultivation and processing of hemp cannabidiol in the state of Oregon, USA, and in Cadiz, Spain'.