GURUFOCUS.COM » STOCK LIST » Technology » Software » Grow Capital Inc (OTCPK:GRWC) » Definitions » Altman Z-Score
中文

Grow Capital (Grow Capital) Altman Z-Score

: -21.82 (As of Today)
View and export this data going back to 2009. Start your Free Trial

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.

Grow Capital has a Altman Z-Score of -21.82, 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 Grow Capital's Altman Z-Score or its related term are showing as below:


Grow Capital Altman Z-Score Historical Data

The historical data trend for Grow Capital'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.

Grow Capital Annual Data
Trend Dec11 Dec12 Dec13 Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20
Altman Z-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -103.99 -26.50 -29.88 -8.45 -35.95

Grow Capital Quarterly Data
Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21
Altman Z-Score 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 Premium Member Only Premium Member Only Premium Member Only -29.27 -35.95 -16.04 -17.98 -20.67

Competitive Comparison

For the Software - Application subindustry, Grow Capital'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.


Grow Capital Altman Z-Score Distribution

For the Software industry and Technology sector, Grow Capital's Altman Z-Score distribution charts can be found below:

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



Grow Capital 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.

Grow Capital'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*-0.4439+1.4*-17.3433+3.3*-1.0163+0.6*0.0002+1.0*6.3462
=-21.82

* 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 Mar. 2021:
Total Assets was $3.50 Mil.
Total Current Assets was $1.50 Mil.
Total Current Liabilities was $3.05 Mil.
Retained Earnings was $-60.72 Mil.
Pre-Tax Income was -0.808 + -0.794 + -1.001 + -1.174 = $-3.78 Mil.
Interest Expense was -0.068 + -0.04 + -0.075 + -0.036 = $-0.22 Mil.
Revenue was 8.071 + 8.916 + 4.663 + 0.568 = $22.22 Mil.
Market Cap (Today) was $0.00 Mil.
Total Liabilities was $13.12 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
=(1.497 - 3.051)/3.501
=-0.4439

X2=Retained Earnings/Total Assets
=-60.719/3.501
=-17.3433

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(-3.777 - -0.219)/3.501
=-1.0163

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=0.003/13.123
=0.0002

X5=Revenue/Total Assets
=22.218/3.501
=6.3462

The zones of discrimination were as such:

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

Grow Capital has a Altman Z-Score of -21.82 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.


Grow Capital  (OTCPK:GRWC) 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.


Grow Capital Altman Z-Score Related Terms

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


Grow Capital (Grow Capital) Business Description

Traded in Other Exchanges
N/A
Address
2485 Village View Drive, Suite 180, Henderson, NV, USA, 89074
Grow Capital Inc is a technology solutions company focused on software, technology, and financial services business. The company serves industries such as insurance, blockchain and crypto currency, mobile payment processing, crowd funding, budgeting, stock trading, and robo-advising apps. Its operating segment includes Bombshell Technologies and corporate and Resort at Lake Selmac. The company generates maximum revenue from Bombshell Technologies and corporate segment.
Executives
Carl Sanko director, officer: Secretary 4824 DENARO DRIVE LAS VEGAS NV 89135
Jonathan Eric Bonnette director, 10 percent owner, officer: CTO 722 W DUTTON ROAD EAGLE POINT OR 97524
James John Olson director, officer: Chairman 45 AMARANTH DRIVE LITTLETON CO 80127
Terry Joe Kennedy director, 10 percent owner, officer: CEO and President 2485 VILLAGE VIEW DRIVE STE #190 HENDERSON NV 89074
Trevor Keegan Hall officer: CFO and Treasurer 6145 S. RAINBOW BLVD, STE 105 LAS VEGAS NV 89118
Joel Aaron Bonnette officer: CEO Bombshell Technologies Inc 25769 ROYAL BIRKDALE DR DENHAM SPRINGS LA 70726
Wayne Andrew Zallen director, 10 percent owner 722 W. DUTTON RD EAGLE POINT OR 97524
David Tobias director PO BOX 1602, MESQUITE NV 89024
Joann Zallen Cleckner officer: Corporate Secretary 3681 WINDGATE STREET MEDFORD OR 97504
Michael Myers director 647 S DEPEW STREET LAKEWOOD CO 80226
Kevin John Asher officer: CFO 2116 E. BEAUTIFUL LANE PHOENIX AZ 85042
Gregory Wayne Holmes director, officer: President 4349 E. SANDS DRIVE PHOENIX AZ 85050
Thomas Lee Harker officer: CTO 1350 N. GOLDEN KEY STREET GILBERT AZ 85233
Hoffmann Christian J. Iii director ONE RENAISSANCE SQUARE, TWO NORTH CENTRAL AVENUE, PHOENIX AZ 85004
Charles H House director 2464 IRON MOUNTAIN DRIVE, PARK CITY UT 84060