GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » GURU Organic Energy Corp (TSX:GURU) » Definitions » Beneish M-Score

GURU Organic Energy (TSX:GURU) Beneish M-Score : -2.79 (As of May. 14, 2024)


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

What is GURU Organic Energy 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for GURU Organic Energy's Beneish M-Score or its related term are showing as below:

TSX:GURU' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.79   Max: -2.18
Current: -2.79

During the past 4 years, the highest Beneish M-Score of GURU Organic Energy was -2.18. The lowest was -3.13. And the median was -2.79.


GURU Organic Energy Beneish M-Score Historical Data

The historical data trend for GURU Organic Energy'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.

GURU Organic Energy Beneish M-Score Chart

GURU Organic Energy Annual Data
Trend Oct20 Oct21 Oct22 Oct23
Beneish M-Score
- - -2.50 -2.86

GURU Organic Energy Quarterly Data
Sep19 Sep20 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 -2.18 -3.13 -3.10 -2.86 -2.79

Competitive Comparison of GURU Organic Energy's Beneish M-Score

For the Beverages - Non-Alcoholic subindustry, GURU Organic Energy'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.


GURU Organic Energy's Beneish M-Score Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, GURU Organic Energy's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where GURU Organic Energy's Beneish M-Score falls into.



GURU Organic Energy 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 GURU Organic Energy 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 * 0.9974+0.528 * 1.0223+0.404 * 1.042+0.892 * 1.1584+0.115 * 0.6747
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.781+4.679 * -0.063282-0.327 * 1.5693
=-2.79

* 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 C$5.47 Mil.
Revenue was 7.146 + 7.687 + 8.878 + 7.713 = C$31.42 Mil.
Gross Profit was 3.782 + 4.104 + 4.545 + 4.098 = C$16.53 Mil.
Total Current Assets was C$43.94 Mil.
Total Assets was C$47.79 Mil.
Property, Plant and Equipment(Net PPE) was C$2.77 Mil.
Depreciation, Depletion and Amortization(DDA) was C$1.16 Mil.
Selling, General, & Admin. Expense(SGA) was C$29.59 Mil.
Total Current Liabilities was C$8.69 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.11 Mil.
Net Income was -1.858 + -3.686 + -3.007 + -2.657 = C$-11.21 Mil.
Non Operating Income was 0.016 + -0.015 + 0 + -0.02 = C$-0.02 Mil.
Cash Flow from Operations was -2.509 + -3.02 + -1.674 + -0.962 = C$-8.17 Mil.
Total Receivables was C$4.73 Mil.
Revenue was 5.011 + 6.782 + 7.73 + 7.603 = C$27.13 Mil.
Gross Profit was 2.689 + 3.533 + 4.238 + 4.126 = C$14.59 Mil.
Total Current Assets was C$55.24 Mil.
Total Assets was C$60.29 Mil.
Property, Plant and Equipment(Net PPE) was C$3.74 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.93 Mil.
Selling, General, & Admin. Expense(SGA) was C$32.70 Mil.
Total Current Liabilities was C$6.40 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.48 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)
=(5.47 / 31.424) / (4.734 / 27.126)
=0.174071 / 0.174519
=0.9974

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)
=(14.586 / 27.126) / (16.529 / 31.424)
=0.537713 / 0.525999
=1.0223

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 - (43.937 + 2.768) / 47.786) / (1 - (55.242 + 3.742) / 60.293)
=0.022622 / 0.021711
=1.042

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
=31.424 / 27.126
=1.1584

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))
=(0.934 / (0.934 + 3.742)) / (1.164 / (1.164 + 2.768))
=0.199743 / 0.296033
=0.6747

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)
=(29.588 / 31.424) / (32.702 / 27.126)
=0.941573 / 1.205559
=0.781

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)
=((1.106 + 8.691) / 47.786) / ((1.48 + 6.397) / 60.293)
=0.205018 / 0.130645
=1.5693

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
=(-11.208 - -0.019 - -8.165) / 47.786
=-0.063282

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.

GURU Organic Energy has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.


GURU Organic Energy Beneish M-Score Related Terms

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


GURU Organic Energy (TSX:GURU) Business Description

Traded in Other Exchanges
Address
602-7236 rue Waverly, Montreal, QC, CAN, H2R 0C2
GURU Organic Energy Corp is a wellness company. The company is engaged in the business of manufacturing and marketing organic energy drinks. Geographically, it derives a majority of its revenue from Canada and also has a presence in the United States. Some of its product includes GURU Organic Energy - Yerba Mate; GURU Energy Water - Grapefruit; GURU Energy Water - Pomegranate; GURU Organic Energy - Matcha and others.
Executives
Eric Yves Graveline 10% Security Holder, Director

GURU Organic Energy (TSX:GURU) Headlines