GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Urban Barns Foods Inc (OTCPK:URBF) » Definitions » Beneish M-Score

Urban Barns Foods (Urban Barns Foods) Beneish M-Score : 0.00 (As of Jun. 07, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Urban Barns Foods 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 Urban Barns Foods's Beneish M-Score or its related term are showing as below:

During the past 8 years, the highest Beneish M-Score of Urban Barns Foods was 0.00. The lowest was 0.00. And the median was 0.00.


Urban Barns Foods Beneish M-Score Historical Data

The historical data trend for Urban Barns Foods'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.

Urban Barns Foods Beneish M-Score Chart

Urban Barns Foods Annual Data
Trend Jul08 Jul09 Jul10 Jul11 Jul12 Jul13 Jul14 Jul15
Beneish M-Score
Get a 7-Day Free Trial - - - -7.56 79.10

Urban Barns Foods Quarterly Data
Apr11 Jul11 Oct11 Jan12 Apr12 Jul12 Oct12 Jan13 Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16
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 0.94 44.64 79.10 -5.02 -6.62

Competitive Comparison of Urban Barns Foods's Beneish M-Score

For the Farm Products subindustry, Urban Barns Foods'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.


Urban Barns Foods's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Urban Barns Foods's Beneish M-Score falls into.



Urban Barns Foods 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 Urban Barns Foods 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 * 0.0686+0.528 * 0.9644+0.404 * 2.0422+0.892 * 4.0238+0.115 * 0.5925
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.1114+4.679 * -1.240283-0.327 * 3.3809
=-6.71

* 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 (Jan16) TTM:Last Year (Jan15) TTM:
Total Receivables was $0.03 Mil.
Revenue was 0.073 + 0.036 + 0.043 + 0.017 = $0.17 Mil.
Gross Profit was 0.067 + 0.027 + 0.029 + -0.002 = $0.12 Mil.
Total Current Assets was $0.06 Mil.
Total Assets was $0.57 Mil.
Property, Plant and Equipment(Net PPE) was $0.37 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.10 Mil.
Selling, General, & Admin. Expense(SGA) was $0.67 Mil.
Total Current Liabilities was $1.14 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 1.009 + -1.633 + 0.051 + -0.574 = $-1.15 Mil.
Non Operating Income was 1.098 + -1.423 + 0.429 + -0.164 = $-0.06 Mil.
Cash Flow from Operations was 0.008 + -0.099 + -0.054 + -0.24 = $-0.39 Mil.
Total Receivables was $0.11 Mil.
Revenue was 0.024 + 0.017 + 0.001 + 0 = $0.04 Mil.
Gross Profit was 0.017 + 0.011 + 0.001 + 0 = $0.03 Mil.
Total Current Assets was $0.19 Mil.
Total Assets was $0.84 Mil.
Property, Plant and Equipment(Net PPE) was $0.56 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.08 Mil.
Selling, General, & Admin. Expense(SGA) was $1.48 Mil.
Total Current Liabilities was $0.50 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)
=(0.029 / 0.169) / (0.105 / 0.042)
=0.171598 / 2.5
=0.0686

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)
=(0.029 / 0.042) / (0.121 / 0.169)
=0.690476 / 0.715976
=0.9644

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 - (0.059 + 0.374) / 0.566) / (1 - (0.186 + 0.56) / 0.843)
=0.234982 / 0.115065
=2.0422

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
=0.169 / 0.042
=4.0238

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))
=(0.08 / (0.08 + 0.56)) / (0.1 / (0.1 + 0.374))
=0.125 / 0.21097
=0.5925

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)
=(0.665 / 0.169) / (1.483 / 0.042)
=3.934911 / 35.309524
=0.1114

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 + 1.135) / 0.566) / ((0 + 0.5) / 0.843)
=2.0053 / 0.59312
=3.3809

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
=(-1.147 - -0.06 - -0.385) / 0.566
=-1.240283

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.

Urban Barns Foods has a M-score of -6.71 suggests that the company is unlikely to be a manipulator.


Urban Barns Foods Beneish M-Score Related Terms

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


Urban Barns Foods (Urban Barns Foods) Business Description

Traded in Other Exchanges
N/A
Address
13000 Chemin Bélanger, Mirabel, QC, CAN, J7J 2N8
Urban Barns Foods Inc is a produce production company, or grower, that aims to be the supplier of choice for fresh, locally grown, Kosher-certified, organic, or high-quality fruits and vegetables for urban consumers. The company's strategy is to develop a series of urban barns that are used to grow fruits and vegetables in several urban centers, beginning with Montreal, Canada. They offer multiple varieties of lettuce, basil, and various herbs. The company derives revenue from the sale of agricultural products.
Executives
Jeremy Kendall director 17121 MISSISSAUGA RD, BELFOUNTAIN A6 00000

Urban Barns Foods (Urban Barns Foods) Headlines

No Headlines