GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Tattooed Chef Inc (STU:F7M) » Definitions » Beneish M-Score

Tattooed Chef (STU:F7M) Beneish M-Score : 0.00 (As of Jun. 10, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Tattooed Chef 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 Tattooed Chef's Beneish M-Score or its related term are showing as below:

During the past 4 years, the highest Beneish M-Score of Tattooed Chef was 0.00. The lowest was 0.00. And the median was 0.00.


Tattooed Chef Beneish M-Score Historical Data

The historical data trend for Tattooed Chef'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.

Tattooed Chef Beneish M-Score Chart

Tattooed Chef Annual Data
Trend Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - -3.01 -5.77

Tattooed Chef Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 - - - -5.77 -

Competitive Comparison of Tattooed Chef's Beneish M-Score

For the Packaged Foods subindustry, Tattooed Chef'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.


Tattooed Chef's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Tattooed Chef's Beneish M-Score falls into.



Tattooed Chef 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 Tattooed Chef 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 * 0.7522+0.528 * -1.4196+0.404 * 0.0898+0.892 * 1.1843+0.115 * 0.9111
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6337+4.679 * -0.148471-0.327 * 3.1531
=-5.71

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was €19.8 Mil.
Revenue was €218.0 Mil.
Gross Profit was €-12.7 Mil.
Total Current Assets was €103.0 Mil.
Total Assets was €197.1 Mil.
Property, Plant and Equipment(Net PPE) was €92.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.1 Mil.
Selling, General, & Admin. Expense(SGA) was €92.8 Mil.
Total Current Liabilities was €88.1 Mil.
Long-Term Debt & Capital Lease Obligation was €25.3 Mil.
Net Income was €-133.8 Mil.
Gross Profit was €-26.5 Mil.
Cash Flow from Operations was €-78.1 Mil.
Total Receivables was €22.2 Mil.
Revenue was €184.1 Mil.
Gross Profit was €15.2 Mil.
Total Current Assets was €160.0 Mil.
Total Assets was €238.0 Mil.
Property, Plant and Equipment(Net PPE) was €53.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.2 Mil.
Selling, General, & Admin. Expense(SGA) was €47.9 Mil.
Total Current Liabilities was €37.0 Mil.
Long-Term Debt & Capital Lease Obligation was €6.5 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)
=(19.801 / 217.997) / (22.229 / 184.075)
=0.090832 / 0.120761
=0.7522

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)
=(15.166 / 184.075) / (-12.652 / 217.997)
=0.08239 / -0.058037
=-1.4196

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 - (102.958 + 92.276) / 197.076) / (1 - (159.965 + 53.236) / 237.972)
=0.009347 / 0.104092
=0.0898

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
=217.997 / 184.075
=1.1843

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))
=(3.189 / (3.189 + 53.236)) / (6.103 / (6.103 + 92.276))
=0.056518 / 0.062036
=0.9111

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)
=(92.76 / 217.997) / (47.943 / 184.075)
=0.42551 / 0.260454
=1.6337

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)
=((25.287 + 88.144) / 197.076) / ((6.474 + 36.966) / 237.972)
=0.57557 / 0.182542
=3.1531

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
=(-133.814 - -26.461 - -78.093) / 197.076
=-0.148471

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.

Tattooed Chef has a M-score of -5.71 suggests that the company is unlikely to be a manipulator.


Tattooed Chef Beneish M-Score Related Terms

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


Tattooed Chef (STU:F7M) Business Description

Traded in Other Exchanges
Address
6305 Alondra Boulevard, Paramount, CA, USA, 90723
Tattooed Chef Inc is a plant-based food company offering a broad portfolio of innovative frozen foods. The company supplies plant-based products to leading retailers in the United States, with signature products such as ready-to-cook bowls, zucchini spirals, riced cauliflower, acai and smoothie bowls, cauliflower crust pizza, wood fire-crusted pizza, handheld burritos, bars, and quesadillas.

Tattooed Chef (STU:F7M) Headlines

No Headlines