GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Simply Solventless Concentrates Ltd (TSXV:HASH) » Definitions » Beneish M-Score

Simply Solventless Concentrates (TSXV:HASH) Beneish M-Score : 291.71 (As of Apr. 06, 2025)


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

What is Simply Solventless Concentrates 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 291.71 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Simply Solventless Concentrates's Beneish M-Score or its related term are showing as below:

TSXV:HASH' s Beneish M-Score Range Over the Past 10 Years
Min: 291.71   Med: 291.71   Max: 291.71
Current: 291.71

During the past 3 years, the highest Beneish M-Score of Simply Solventless Concentrates was 291.71. The lowest was 291.71. And the median was 291.71.


Simply Solventless Concentrates Beneish M-Score Historical Data

The historical data trend for Simply Solventless Concentrates'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.

Simply Solventless Concentrates Beneish M-Score Chart

Simply Solventless Concentrates Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - -

Simply Solventless Concentrates Quarterly Data
Dec21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - - - 291.71

Competitive Comparison of Simply Solventless Concentrates's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Simply Solventless Concentrates'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.


Simply Solventless Concentrates's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Simply Solventless Concentrates's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Simply Solventless Concentrates's Beneish M-Score falls into.


;
;

Simply Solventless Concentrates 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 Simply Solventless Concentrates 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 * 2.5841+0.528 * 1.2341+0.404 * 720.9058+0.892 * 1.7923+0.115 * 1.9096
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.9363+4.679 * 0.216511-0.327 * 0.689
=291.71

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was C$2.41 Mil.
Revenue was 4.949 + 2.902 + 2.298 + 1.311 = C$11.46 Mil.
Gross Profit was 1.963 + 1.721 + 1.117 + 0.484 = C$5.29 Mil.
Total Current Assets was C$19.98 Mil.
Total Assets was C$24.46 Mil.
Property, Plant and Equipment(Net PPE) was C$2.04 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.08 Mil.
Selling, General, & Admin. Expense(SGA) was C$3.11 Mil.
Total Current Liabilities was C$8.37 Mil.
Long-Term Debt & Capital Lease Obligation was C$2.88 Mil.
Net Income was 0.424 + 1.221 + 0.503 + -1.001 = C$1.15 Mil.
Non Operating Income was -0.214 + 0.432 + 0 + -0.99 = C$-0.77 Mil.
Cash Flow from Operations was -2.914 + -0.705 + 0.209 + 0.034 = C$-3.38 Mil.
Total Receivables was C$0.52 Mil.
Revenue was 1.28 + 1.811 + 1.79 + 1.513 = C$6.39 Mil.
Gross Profit was 0.547 + 1.209 + 1.258 + 0.625 = C$3.64 Mil.
Total Current Assets was C$5.40 Mil.
Total Assets was C$7.27 Mil.
Property, Plant and Equipment(Net PPE) was C$1.87 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.14 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.90 Mil.
Total Current Liabilities was C$3.64 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.22 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)
=(2.413 / 11.46) / (0.521 / 6.394)
=0.210558 / 0.081483
=2.5841

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)
=(3.639 / 6.394) / (5.285 / 11.46)
=0.569127 / 0.461169
=1.2341

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 - (19.983 + 2.04) / 24.456) / (1 - (5.397 + 1.874) / 7.272)
=0.099485 / 0.000138
=720.9058

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
=11.46 / 6.394
=1.7923

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))
=(0.138 / (0.138 + 1.874)) / (0.076 / (0.076 + 2.04))
=0.068588 / 0.035917
=1.9096

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)
=(3.106 / 11.46) / (0.895 / 6.394)
=0.27103 / 0.139975
=1.9363

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)
=((2.876 + 8.373) / 24.456) / ((1.215 + 3.64) / 7.272)
=0.459969 / 0.667629
=0.689

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
=(1.147 - -0.772 - -3.376) / 24.456
=0.216511

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.

Simply Solventless Concentrates has a M-score of 291.71 signals that the company is likely to be a manipulator.


Simply Solventless Concentrates Beneish M-Score Related Terms

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


Simply Solventless Concentrates Business Description

Traded in Other Exchanges
Address
4200, 888 - 3rd Street SW, Calgary, AB, CAN, T2P5C5
Simply Solventless Concentrates Ltd is a company that provides pure, potent, terpene-rich solvent less concentrates to discerning cannabis consumers. The company serves the recreational, medical, and business-to-business cannabis markets in Canada.
Executives
Tairance Rutter Senior Officer
Jeffrey Philip James Swainson 10% Security Holder, Director, Senior Officer
Murray Brown Senior Officer
William Colin Macdonald 10% Security Holder, Director

Simply Solventless Concentrates Headlines

No Headlines