GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » Harrys Manufacturing Inc (OTCPK:WSRRF) » Definitions » Altman Z-Score

WSRRF (Harrys Manufacturing) Altman Z-Score : -619.61 (As of Dec. 13, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Harrys Manufacturing 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.

Warning Sign:

Altman Z-score of -615.98 is in distress zone. This implies bankruptcy possibility in the next two years.

Harrys Manufacturing has a Altman Z-Score of -619.61, 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 Harrys Manufacturing's Altman Z-Score or its related term are showing as below:

WSRRF' s Altman Z-Score Range Over the Past 10 Years
Min: -9038.12   Med: -179.5   Max: 1611.46
Current: -615.98

During the past 13 years, Harrys Manufacturing's highest Altman Z-Score was 1611.46. The lowest was -9038.12. And the median was -179.50.


Harrys Manufacturing Altman Z-Score Historical Data

The historical data trend for Harrys Manufacturing'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.

Harrys Manufacturing Altman Z-Score Chart

Harrys Manufacturing Annual Data
Trend Jul14 Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23
Altman Z-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -36.06 - - - -407.61

Harrys Manufacturing Quarterly Data
Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24
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 -247.01 -407.61 -243.36 -472.58 -612.99

Competitive Comparison of Harrys Manufacturing's Altman Z-Score

For the Tobacco subindustry, Harrys Manufacturing'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.


Harrys Manufacturing's Altman Z-Score Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Harrys Manufacturing's Altman Z-Score distribution charts can be found below:

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



Harrys Manufacturing 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.

Harrys Manufacturing'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*-5.3778+1.4*-427.5333+3.3*-5.7111+0.6*5.0592+1.0*1.2
=-619.61

* 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 Apr. 2024:
Total Assets was $0.05 Mil.
Total Current Assets was $0.05 Mil.
Total Current Liabilities was $0.29 Mil.
Retained Earnings was $-19.24 Mil.
Pre-Tax Income was -0.059 + -0.089 + -0.001 + -0.107 = $-0.26 Mil.
Interest Expense was 0 + 0 + 0 + 0.001 = $0.00 Mil.
Revenue was 0.019 + 0.016 + 0.005 + 0.014 = $0.05 Mil.
Market Cap (Today) was $1.45 Mil.
Total Liabilities was $0.29 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
=(0.045 - 0.287)/0.045
=-5.3778

X2=Retained Earnings/Total Assets
=-19.239/0.045
=-427.5333

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(-0.256 - 0.001)/0.045
=-5.7111

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=1.452/0.287
=5.0592

X5=Revenue/Total Assets
=0.054/0.045
=1.2

The zones of discrimination were as such:

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

Harrys Manufacturing has a Altman Z-Score of -619.61 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.


Harrys Manufacturing  (OTCPK:WSRRF) 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.


Harrys Manufacturing Altman Z-Score Related Terms

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


Harrys Manufacturing Business Description

Traded in Other Exchanges
Address
1055 West Georgia Street, Suite 1500, Vancouver, BC, CAN, V6E 4N7
Harrys Manufacturing Inc is engaged in the sale and distribution of tobacco products. It is a wholesale distributor of high quality 100% natural tobacco cigarettes. It utilizes various types of tobacco blends to satisfy customer demands and preferences for products that meet Health Canada standards.

Harrys Manufacturing Headlines

No Headlines