GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » YourWay Cannabis Brands Inc (XCNQ:YOUR) » Definitions » Beneish M-Score

YourWay Cannabis Brands (XCNQ:YOUR) Beneish M-Score : 0.00 (As of Jun. 25, 2024)


View and export this data going back to 2019. Start your Free Trial

What is YourWay Cannabis Brands 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.

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

During the past 2 years, the highest Beneish M-Score of YourWay Cannabis Brands was 0.00. The lowest was 0.00. And the median was 0.00.


YourWay Cannabis Brands Beneish M-Score Historical Data

The historical data trend for YourWay Cannabis Brands'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.

YourWay Cannabis Brands Beneish M-Score Chart

YourWay Cannabis Brands Annual Data
Trend Dec19 Dec20
Beneish M-Score
- -

YourWay Cannabis Brands Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21
Beneish M-Score Get a 7-Day Free Trial Premium Member Only - - - - -0.55

Competitive Comparison of YourWay Cannabis Brands's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, YourWay Cannabis Brands'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.


YourWay Cannabis Brands's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, YourWay Cannabis Brands's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where YourWay Cannabis Brands's Beneish M-Score falls into.



YourWay Cannabis Brands 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 YourWay Cannabis Brands 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 * 0.9746+0.528 * 0.7736+0.404 * 0.7251+0.892 * 3.3039+0.115 * 0.6959
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3895+4.679 * -0.003874-0.327 * 0.7785
=-0.55

* 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 (Sep21) TTM:Last Year (Sep20) TTM:
Total Receivables was C$6.84 Mil.
Revenue was 18.359 + 21.489 + 29.026 + 14.937 = C$83.81 Mil.
Gross Profit was 4.415 + 5.286 + 4.526 + 0.661 = C$14.89 Mil.
Total Current Assets was C$23.52 Mil.
Total Assets was C$35.36 Mil.
Property, Plant and Equipment(Net PPE) was C$4.96 Mil.
Depreciation, Depletion and Amortization(DDA) was C$1.81 Mil.
Selling, General, & Admin. Expense(SGA) was C$5.55 Mil.
Total Current Liabilities was C$8.82 Mil.
Long-Term Debt & Capital Lease Obligation was C$5.45 Mil.
Net Income was 0.608 + 2.296 + 2.123 + -1.369 = C$3.66 Mil.
Non Operating Income was -0.256 + 0.32 + 0.035 + 0.391 = C$0.49 Mil.
Cash Flow from Operations was 1.276 + 0.18 + 1.127 + 0.722 = C$3.31 Mil.
Total Receivables was C$2.12 Mil.
Revenue was 12.555 + 11.487 + 1.325 + 0 = C$25.37 Mil.
Gross Profit was 1.835 + 2.049 + -0.398 + 0 = C$3.49 Mil.
Total Current Assets was C$7.58 Mil.
Total Assets was C$17.56 Mil.
Property, Plant and Equipment(Net PPE) was C$5.27 Mil.
Depreciation, Depletion and Amortization(DDA) was C$1.20 Mil.
Selling, General, & Admin. Expense(SGA) was C$4.31 Mil.
Total Current Liabilities was C$4.43 Mil.
Long-Term Debt & Capital Lease Obligation was C$4.67 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)
=(6.836 / 83.811) / (2.123 / 25.367)
=0.081564 / 0.083691
=0.9746

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)
=(3.486 / 25.367) / (14.888 / 83.811)
=0.137423 / 0.177638
=0.7736

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 - (23.516 + 4.958) / 35.362) / (1 - (7.575 + 5.267) / 17.559)
=0.194785 / 0.268637
=0.7251

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
=83.811 / 25.367
=3.3039

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))
=(1.202 / (1.202 + 5.267)) / (1.806 / (1.806 + 4.958))
=0.185809 / 0.267002
=0.6959

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)
=(5.551 / 83.811) / (4.314 / 25.367)
=0.066232 / 0.170063
=0.3895

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)
=((5.445 + 8.816) / 35.362) / ((4.665 + 4.431) / 17.559)
=0.403286 / 0.518025
=0.7785

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
=(3.658 - 0.49 - 3.305) / 35.362
=-0.003874

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.

YourWay Cannabis Brands has a M-score of -0.55 signals that the company is likely to be a manipulator.


YourWay Cannabis Brands Beneish M-Score Related Terms

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


YourWay Cannabis Brands (XCNQ:YOUR) Business Description

Traded in Other Exchanges
N/A
Address
885 W Georgia Street, Suite 2200, Vancouver, BC, CAN, V6C 3E8
YourWay Cannabis Brands Inc is a multi-state operator with sales and operations in Arizona and California. Through building own brands, partnering with others, and providing white-labelled product, company is dedicated towards expanding the reach; remolding the cannabis industry and ultimately, redefining the way consumers and cannabis brands interact.

YourWay Cannabis Brands (XCNQ:YOUR) Headlines

No Headlines