GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Baristas Coffee Co Inc (OTCPK:BCCI) » Definitions » Beneish M-Score

Baristas Coffee Co (Baristas Coffee Co) Beneish M-Score : 0.00 (As of Jun. 09, 2024)


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

What is Baristas Coffee Co 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 Baristas Coffee Co's Beneish M-Score or its related term are showing as below:

During the past 4 years, the highest Beneish M-Score of Baristas Coffee Co was 0.00. The lowest was 0.00. And the median was 0.00.


Baristas Coffee Co Beneish M-Score Historical Data

The historical data trend for Baristas Coffee Co'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.

Baristas Coffee Co Beneish M-Score Chart

Baristas Coffee Co Annual Data
Trend Dec13 Dec14 Dec15 Dec16
Beneish M-Score
- - -3.98 -4.65

Baristas Coffee Co Quarterly Data
Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Mar18
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 -4.71 -5.04 -4.65 -4.35 -3.94

Competitive Comparison of Baristas Coffee Co's Beneish M-Score

For the Packaged Foods subindustry, Baristas Coffee Co'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.


Baristas Coffee Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Baristas Coffee Co's Beneish M-Score falls into.



Baristas Coffee Co 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 Baristas Coffee Co 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 * 1+0.528 * 0.9157+0.404 * 0.9279+0.892 * 0.1952+0.115 * 0.3188
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6217+4.679 * -0.104123-0.327 * 0.9379
=-3.92

* 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 (Mar18) TTM:Last Year (Jun16) TTM:
Total Receivables was $0.44 Mil.
Revenue was 0.002 + 0.04 + 0.036 + 0.111 = $0.19 Mil.
Gross Profit was 0.002 + 0.028 + 0.016 + 0.096 = $0.14 Mil.
Total Current Assets was $0.51 Mil.
Total Assets was $3.32 Mil.
Property, Plant and Equipment(Net PPE) was $0.01 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $0.44 Mil.
Total Current Liabilities was $1.83 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.02 + -0.075 + -0.296 + -0.199 = $-0.59 Mil.
Non Operating Income was 0 + 0 + -0.089 + -0.088 = $-0.18 Mil.
Cash Flow from Operations was -0.013 + -0.023 + 0.02 + -0.051 = $-0.07 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.148 + 0.267 + 0.27 + 0.283 = $0.97 Mil.
Gross Profit was 0.138 + 0.184 + 0.158 + 0.186 = $0.67 Mil.
Total Current Assets was $0.04 Mil.
Total Assets was $3.51 Mil.
Property, Plant and Equipment(Net PPE) was $0.28 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.09 Mil.
Selling, General, & Admin. Expense(SGA) was $1.38 Mil.
Total Current Liabilities was $2.06 Mil.
Long-Term Debt & Capital Lease Obligation was $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)
=(0.438 / 0.189) / (0 / 0.968)
=2.31746 / 0
=1

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)
=(0.666 / 0.968) / (0.142 / 0.189)
=0.688017 / 0.751323
=0.9157

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 - (0.51 + 0.012) / 3.323) / (1 - (0.04 + 0.281) / 3.505)
=0.842913 / 0.908417
=0.9279

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
=0.189 / 0.968
=0.1952

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))
=(0.092 / (0.092 + 0.281)) / (0.041 / (0.041 + 0.012))
=0.246649 / 0.773585
=0.3188

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)
=(0.436 / 0.189) / (1.377 / 0.968)
=2.306878 / 1.422521
=1.6217

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 + 1.829) / 3.323) / ((0 + 2.057) / 3.505)
=0.550406 / 0.586876
=0.9379

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
=(-0.59 - -0.177 - -0.067) / 3.323
=-0.104123

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.

Baristas Coffee Co has a M-score of -3.92 suggests that the company is unlikely to be a manipulator.


Baristas Coffee Co Beneish M-Score Related Terms

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


Baristas Coffee Co (Baristas Coffee Co) Business Description

Traded in Other Exchanges
N/A
Address
2926 184th Place Southeast, Bothell, WA, USA, 98012
Baristas Coffee Co Inc is a United States-based company. It manufactures and sells coffee-related products under the Baristas brand. Also, the company sells CBD-infused coffee under the EnrichaRoast CBD brand, and it also markets other coffee-related products. The company's products include Baristas White Coffee and Baristas CBD Coffee. It also manufactures and markets a Coffee based line of cosmetics namely its "Morning Mask" label is derived from its raw high-end coffee goods.

Baristas Coffee Co (Baristas Coffee Co) Headlines

From GuruFocus