GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » NewAge Inc (OTCPK:NBEVQ) » Definitions » Altman Z-Score

NewAge (NewAge) Altman Z-Score : 0.71 (As of Apr. 26, 2024)


View and export this data going back to 2014. Start your Free Trial

What is NewAge Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

NewAge has a Altman Z-Score of 0.71, indicating it is in Distress Zones. This implies bankrupcy possibility in the next two years.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for NewAge's Altman Z-Score or its related term are showing as below:


NewAge Altman Z-Score Historical Data

The historical data trend for NewAge's Altman Z-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.

NewAge Altman Z-Score Chart

NewAge Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Altman Z-Score
Get a 7-Day Free Trial 2.60 3.56 1.78 0.14 0.43

NewAge Quarterly Data
Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21
Altman Z-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 -0.40 0.43 0.86 1.30 1.38

Competitive Comparison of NewAge's Altman Z-Score

For the Beverages - Non-Alcoholic subindustry, NewAge's Altman Z-Score, along with its competitors' market caps and Altman Z-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.


NewAge's Altman Z-Score Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, NewAge's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where NewAge's Altman Z-Score falls into.



NewAge Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

NewAge's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.1005+1.4*-0.3819+3.3*0.0122+0.6*0.0001+1.0*1.0835
=0.71

* 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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Sep. 2021:
Total Assets was $405.7 Mil.
Total Current Assets was $138.6 Mil.
Total Current Liabilities was $97.8 Mil.
Retained Earnings was $-154.9 Mil.
Pre-Tax Income was -2.315 + 18.111 + -16.618 + -4.03 = $-4.9 Mil.
Interest Expense was -2.526 + -3.093 + -3.475 + -0.69 = $-9.8 Mil.
Revenue was 99.553 + 124.04 + 125.518 + 90.422 = $439.5 Mil.
Market Cap (Today) was $0.0 Mil.
Total Liabilities was $183.5 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(138.585 - 97.809)/405.65
=0.1005

X2=Retained Earnings/Total Assets
=-154.912/405.65
=-0.3819

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(-4.852 - -9.784)/405.65
=0.0122

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=0.015/183.542
=0.0001

X5=Revenue/Total Assets
=439.533/405.65
=1.0835

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

NewAge has a Altman Z-Score of 0.71 indicating it is in Distress Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


NewAge  (OTCPK:NBEVQ) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


NewAge Altman Z-Score Related Terms

Thank you for viewing the detailed overview of NewAge's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


NewAge (NewAge) Business Description

Traded in Other Exchanges
N/A
Address
2420 17th Street, Suite 220, Denver, CO, USA, 80202
NewAge Inc is engaged in the business of developing, marketing, selling, and distributing a portfolio of healthy products sold primarily through a direct to customer business model using a team of brand partners and distributors to help market and sell the portfolio of brands. Its Direct/Social Selling segment is engaged in the development, manufacturing, and marketing of a portfolio of healthy products in three core category platforms including health and wellness, healthy appearance, and nutritional performance all sold primarily via e-commerce and through a direct route to market. It has a business presence in the US, Japan, China and other countries.
Executives
Michele Crocker director 7158 FLSMIDTH DRIVE, SUITE 250 MIDVALE UT 84047
Judith Lynne Hammerschmidt director 3511 CAMBRIDGE ROAD, DURHAM 1W 27707-4509
Ed Brennan director 3018 WEST LAKE ROAD SKANEATELES NY 13152
Kevin Manion officer: Chief Financial Officer 1141 CUMMINGS ROAD, SANTA PAULA CA 93060
Fred W Cooper director 3838 W PARKWAY BLVD, C/O USANA HEALTH SCIENCES INC, SALT LAKE CITY UT 84120
Reginald Kapteyn director 16325 WEST WILLOW DRIVE SPRING LAKE MI 49456
Amy L. Kuzdowicz director 2376 TALL OAKS DRIVE TROY MI 48098
Gregory Fea director 1700 EAST 68TH AVENUE DENVER CO 80229
David Vanderveen officer: Chief Operating Officer 2420 17TH STREET, SUITE 220 DENVER CO 80202
Alicia Syrett director 2420 17TH STREET, SUITE 220, DENVER CO 80202
Timothy J Haas director ONE COCA COLA PLAZA ATLANTA GA 30313
Julie Garlikov officer: Chief Marketing Officer 2420 17TH STREET, SUITE 220, DENVER CO 80202
Brent D Willis director, officer: CEO 4211 W BOY SCOUT BLVD, SUITE 290, TAMPA FL 33607
Gregory A Gould officer: CFO 1111 MAIN STREET, SUITE 660, VANCOUVER WA 98660
Richard C Rife officer: See Remarks 1903 N HEATHER DRIVE OREM UT 84097

NewAge (NewAge) Headlines

From GuruFocus