GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Psyched Wellness Ltd (XCNQ:PSYC) » Definitions » Beneish M-Score

Psyched Wellness (XCNQ:PSYC) Beneish M-Score : -3.01 (As of Dec. 12, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Psyched Wellness 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 -3.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XCNQ:PSYC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -0.78   Max: 273.97
Current: -3.01

During the past 13 years, the highest Beneish M-Score of Psyched Wellness was 273.97. The lowest was -3.01. And the median was -0.78.


Psyched Wellness Beneish M-Score Historical Data

The historical data trend for Psyched Wellness'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.

Psyched Wellness Beneish M-Score Chart

Psyched Wellness Annual Data
Trend Nov14 Nov15 Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - 14.61

Psyched Wellness Quarterly Data
Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24
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 273.97 14.61 -0.78 -2.35 -3.01

Competitive Comparison of Psyched Wellness's Beneish M-Score

For the Packaged Foods subindustry, Psyched Wellness'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.


Psyched Wellness's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Psyched Wellness's Beneish M-Score distribution charts can be found below:

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



Psyched Wellness 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 Psyched Wellness 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 * 0.4208+0.528 * -0.0225+0.404 * 1.5235+0.892 * 2.2537+0.115 * 0.6429
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9488+4.679 * -0.187339-0.327 * 0.6393
=-3.01

* 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 (Aug24) TTM:Last Year (Aug23) TTM:
Total Receivables was C$0.06 Mil.
Revenue was 0.237 + 0.25 + 0.062 + 0.064 = C$0.61 Mil.
Gross Profit was 0.095 + 0.119 + 0.019 + 0.167 = C$0.40 Mil.
Total Current Assets was C$8.06 Mil.
Total Assets was C$8.14 Mil.
Property, Plant and Equipment(Net PPE) was C$0.03 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$5.17 Mil.
Total Current Liabilities was C$0.25 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.00 Mil.
Net Income was -1.616 + -1.304 + -0.689 + -1.118 = C$-4.73 Mil.
Non Operating Income was 0.023 + 0.029 + 0.047 + 0.088 = C$0.19 Mil.
Cash Flow from Operations was -0.958 + -1.135 + -0.543 + -0.754 = C$-3.39 Mil.
Total Receivables was C$0.06 Mil.
Revenue was 0.093 + 0.107 + 0.058 + 0.014 = C$0.27 Mil.
Gross Profit was 0.065 + -0.083 + 0.006 + 0.008 = C$-0.00 Mil.
Total Current Assets was C$8.20 Mil.
Total Assets was C$8.26 Mil.
Property, Plant and Equipment(Net PPE) was C$0.03 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$2.42 Mil.
Total Current Liabilities was C$0.39 Mil.
Long-Term Debt & Capital Lease Obligation was C$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)
=(0.055 / 0.613) / (0.058 / 0.272)
=0.089723 / 0.213235
=0.4208

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)
=(-0.004 / 0.272) / (0.4 / 0.613)
=-0.014706 / 0.652529
=-0.0225

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 - (8.064 + 0.026) / 8.135) / (1 - (8.2 + 0.032) / 8.262)
=0.005532 / 0.003631
=1.5235

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
=0.613 / 0.272
=2.2537

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))
=(0.003 / (0.003 + 0.032)) / (0.004 / (0.004 + 0.026))
=0.085714 / 0.133333
=0.6429

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)
=(5.168 / 0.613) / (2.417 / 0.272)
=8.430669 / 8.886029
=0.9488

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 + 0.248) / 8.135) / ((0 + 0.394) / 8.262)
=0.030486 / 0.047688
=0.6393

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
=(-4.727 - 0.187 - -3.39) / 8.135
=-0.187339

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.

Psyched Wellness has a M-score of -3.01 suggests that the company is unlikely to be a manipulator.


Psyched Wellness Beneish M-Score Related Terms

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


Psyched Wellness Business Description

Traded in Other Exchanges
Address
77 King Street West, Suite 3000, Toronto, ON, CAN, M5K 1G8
Psyched Wellness Ltd is a health supplements company. The company creates organic and medicinal mushrooms for general body wellness. Its product includes Amanita Muscaria Tincture.
Executives
Jeff Stevens Director, Senior Officer
Chris Hazelton Director
Terry Booth Director
Michael Nederhoff Director