GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » One World Products Inc (OTCPK:OWPC) » Definitions » Beneish M-Score

One World Products (One World Products) Beneish M-Score : -72.66 (As of May. 28, 2024)


View and export this data going back to 2015. Start your Free Trial

What is One World Products 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.

Good Sign:

Beneish M-Score -72.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for One World Products's Beneish M-Score or its related term are showing as below:

OWPC' s Beneish M-Score Range Over the Past 10 Years
Min: -72.66   Med: -4.93   Max: 0.79
Current: -72.66

During the past 10 years, the highest Beneish M-Score of One World Products was 0.79. The lowest was -72.66. And the median was -4.93.


One World Products Beneish M-Score Historical Data

The historical data trend for One World Products'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.

One World Products Beneish M-Score Chart

One World Products Annual Data
Trend Sep14 Sep15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 0.79 -4.93 -72.66

One World Products Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 Premium Member Only Premium Member Only Premium Member Only -4.93 -3.23 -2.17 -4.87 -72.66

Competitive Comparison of One World Products's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, One World Products'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.


One World Products's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, One World Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where One World Products's Beneish M-Score falls into.



One World Products 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 One World Products 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+0.528 * 0.0679+0.404 * 1.6687+0.892 * 0.064+0.115 * 0.0288
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 14.557+4.679 * -12.070707-0.327 * 29.3681
=-72.66

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0 + 0.006 + 0 + 0.002 = $0.01 Mil.
Gross Profit was -0.172 + 0.005 + 0 + 0.001 = $-0.17 Mil.
Total Current Assets was $0.01 Mil.
Total Assets was $0.10 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.03 Mil.
Selling, General, & Admin. Expense(SGA) was $1.88 Mil.
Total Current Liabilities was $3.87 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -2.44 + -0.45 + -0.547 + -0.516 = $-3.95 Mil.
Non Operating Income was -1.568 + 0 + 0.004 + 0 = $-1.56 Mil.
Cash Flow from Operations was -0.151 + -0.2 + -0.281 + -0.562 = $-1.19 Mil.
Total Receivables was $0.01 Mil.
Revenue was 0.049 + 0.033 + 0.033 + 0.01 = $0.13 Mil.
Gross Profit was -0.197 + 0.009 + 0.012 + 0 = $-0.18 Mil.
Total Current Assets was $0.12 Mil.
Total Assets was $3.17 Mil.
Property, Plant and Equipment(Net PPE) was $1.42 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $2.02 Mil.
Total Current Liabilities was $2.23 Mil.
Long-Term Debt & Capital Lease Obligation was $1.99 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 / 0.008) / (0.012 / 0.125)
=0 / 0.096
=0

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)
=(-0.176 / 0.125) / (-0.166 / 0.008)
=-1.408 / -20.75
=0.0679

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 - (0.014 + 0) / 0.099) / (1 - (0.123 + 1.415) / 3.168)
=0.858586 / 0.51452
=1.6687

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
=0.008 / 0.125
=0.064

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))
=(0.042 / (0.042 + 1.415)) / (0.034 / (0.034 + 0))
=0.028826 / 1
=0.0288

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)
=(1.881 / 0.008) / (2.019 / 0.125)
=235.125 / 16.152
=14.557

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 + 3.872) / 0.099) / ((1.992 + 2.227) / 3.168)
=39.111111 / 1.331755
=29.3681

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
=(-3.953 - -1.564 - -1.194) / 0.099
=-12.070707

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.

One World Products has a M-score of -72.66 suggests that the company is unlikely to be a manipulator.


One World Products Beneish M-Score Related Terms

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


One World Products (One World Products) Business Description

Traded in Other Exchanges
N/A
Address
6605 Grand Montecito Parkway, Suite 100, Las Vegas, NV, USA, 89118
One World Products Inc along with its subsidiaries is engaged in the cultivation, production, and distribution of raw cannabis and hemp plant ingredients for both medical and industrial uses. It focuses on cultivating, processing, and supplying cannabis oil, distillate, and isolate to customer's specifications.
Executives
Sommer Joerg Herman Walter officer: President RHEINSTR. 50, BONN 2M 53179
Terry Lynn Buffalo director 3063 BRIGHTON BLVD, #918, DENVER CO 80216
Timothy Woods officer: Chief Financial Officer 8191 QUINN TERRACE, VIENNA VA 22180
Vahe Gabriel officer: CFO and COO 808 BRICKELL KEY DRIVE, APT. # 1106, MIAMI FL 33131
Isiah Iii Thomas director, officer: CEO and Vice Chairman TWO PENNSYLVANIA PLAZA, NEW YORK NY 10121
Bruce I Raben director 430 VICTORIA TERRACE, RIDGEFIELD NJ 7657
Craig Ellins director, officer: CEO and CFO 3035 EAST PATRICK LANE, SUITE 9, LAS VEGAS NV 89120
Lei Wang director, 10 percent owner, officer: CEO & CFO 2609 MONTE CRESTA DRIVE, BELMONT CA 94002

One World Products (One World Products) Headlines