GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Fridays Dog Holdings Inc (OTCPK:FDOGF) » Definitions » Beneish M-Score

Fridays Dog Holdings (Fridays Dog Holdings) Beneish M-Score : 0.00 (As of Jun. 08, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Fridays Dog Holdings 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 Fridays Dog Holdings's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of Fridays Dog Holdings was 0.00. The lowest was 0.00. And the median was 0.00.


Fridays Dog Holdings Beneish M-Score Historical Data

The historical data trend for Fridays Dog Holdings'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.

Fridays Dog Holdings Beneish M-Score Chart

Fridays Dog Holdings Annual Data
Trend Jan21 Jan22 Dec23
Beneish M-Score
- - -

Fridays Dog Holdings Quarterly Data
Jan21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Fridays Dog Holdings's Beneish M-Score

For the Household & Personal Products subindustry, Fridays Dog Holdings'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.


Fridays Dog Holdings's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Fridays Dog Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Fridays Dog Holdings's Beneish M-Score falls into.



Fridays Dog Holdings 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 Fridays Dog Holdings 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 * 0.1481+0.528 * -1.2087+0.404 * 1.2775+0.892 * 0.5283+0.115 * 0.8824
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7404+4.679 * -0.080822-0.327 * 1.7729
=-5.34

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was $0.01 Mil.
Revenue was 0.01 + -0.131 + 0.094 + 0.139 = $0.11 Mil.
Gross Profit was -0.018 + -0.013 + 0.01 + 0.087 = $0.07 Mil.
Total Current Assets was $3.74 Mil.
Total Assets was $3.75 Mil.
Property, Plant and Equipment(Net PPE) was $0.01 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.85 Mil.
Total Current Liabilities was $0.43 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.227 + -0.782 + -0.047 + -0.158 = $-1.21 Mil.
Non Operating Income was -0.001 + -0.479 + 0.001 + -0.002 = $-0.48 Mil.
Cash Flow from Operations was -0.179 + -0.127 + -0.003 + -0.121 = $-0.43 Mil.
Total Receivables was $0.12 Mil.
Revenue was 0.096 + 0.081 + 0.031 + 0.004 = $0.21 Mil.
Gross Profit was -0.096 + -0.039 + -0.019 + 0.003 = $-0.15 Mil.
Total Current Assets was $4.77 Mil.
Total Assets was $4.78 Mil.
Property, Plant and Equipment(Net PPE) was $0.01 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $2.17 Mil.
Total Current Liabilities was $0.31 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)
=(0.009 / 0.112) / (0.115 / 0.212)
=0.080357 / 0.542453
=0.1481

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)
=(-0.151 / 0.212) / (0.066 / 0.112)
=-0.712264 / 0.589286
=-1.2087

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 - (3.737 + 0.011) / 3.749) / (1 - (4.769 + 0.013) / 4.783)
=0.000267 / 0.000209
=1.2775

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
=0.112 / 0.212
=0.5283

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))
=(0.004 / (0.004 + 0.013)) / (0.004 / (0.004 + 0.011))
=0.235294 / 0.266667
=0.8824

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)
=(0.85 / 0.112) / (2.173 / 0.212)
=7.589286 / 10.25
=0.7404

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 + 0.428) / 3.749) / ((0 + 0.308) / 4.783)
=0.114164 / 0.064395
=1.7729

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
=(-1.214 - -0.481 - -0.43) / 3.749
=-0.080822

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.

Fridays Dog Holdings has a M-score of -5.34 suggests that the company is unlikely to be a manipulator.


Fridays Dog Holdings Beneish M-Score Related Terms

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


Fridays Dog Holdings (Fridays Dog Holdings) Business Description

Traded in Other Exchanges
Address
710 - 1030 West Georgia Street, Vancouver, BC, CAN, V6E 2Y3
Fridays Dog Holdings Inc is a consumer brand company commercializing a science-driven formulation portfolio of pet care products that use natural, non-toxic ingredients and cruelty-free testing. The product portfolio consists of wash and care products, medicated aids, premium calming treats, and grooming tools.

Fridays Dog Holdings (Fridays Dog Holdings) Headlines