GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Nabati Foods Global Inc (XCNQ:MEAL) » Definitions » Beneish M-Score

Nabati Foods Global (XCNQ:MEAL) Beneish M-Score : 57.33 (As of May. 13, 2024)


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

What is Nabati Foods Global 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.

Warning Sign:

Beneish M-Score 57.33 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Nabati Foods Global's Beneish M-Score or its related term are showing as below:

XCNQ:MEAL' s Beneish M-Score Range Over the Past 10 Years
Min: -103.54   Med: -67.86   Max: 57.33
Current: 57.33

During the past 3 years, the highest Beneish M-Score of Nabati Foods Global was 57.33. The lowest was -103.54. And the median was -67.86.


Nabati Foods Global Beneish M-Score Historical Data

The historical data trend for Nabati Foods Global'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.

Nabati Foods Global Beneish M-Score Chart

Nabati Foods Global Annual Data
Trend Dec20 Dec21 Dec22
Beneish M-Score
- - -102.99

Nabati Foods Global Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -67.86 -102.99 -103.54 -24.09 57.33

Competitive Comparison of Nabati Foods Global's Beneish M-Score

For the Packaged Foods subindustry, Nabati Foods Global'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.


Nabati Foods Global's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Nabati Foods Global 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 Nabati Foods Global 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 * 114.8403+0.528 * 2.1982+0.404 * 6.1875+0.892 * 0.0018+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 51.41+4.679 * -7.770833-0.327 * 6.3071
=57.33

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was C$0.08 Mil.
Revenue was 0 + 0 + 0 + 0.001 = C$0.00 Mil.
Gross Profit was 0 + 0 + 0 + -0.003 = C$-0.00 Mil.
Total Current Assets was C$0.08 Mil.
Total Assets was C$0.10 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$0.46 Mil.
Total Current Liabilities was C$4.94 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.54 Mil.
Net Income was -0.105 + -0.145 + -0.268 + -0.274 = C$-0.79 Mil.
Non Operating Income was -0.012 + 0.012 + -0.083 + -0.056 = C$-0.14 Mil.
Cash Flow from Operations was 0.021 + -0.001 + -0.004 + 0.077 = C$0.09 Mil.
Total Receivables was C$0.41 Mil.
Revenue was 0.003 + 0.087 + 0.192 + 0.288 = C$0.57 Mil.
Gross Profit was 0.039 + -0.025 + -0.147 + -3.626 = C$-3.76 Mil.
Total Current Assets was C$0.58 Mil.
Total Assets was C$0.59 Mil.
Property, Plant and Equipment(Net PPE) was C$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.11 Mil.
Selling, General, & Admin. Expense(SGA) was C$5.08 Mil.
Total Current Liabilities was C$3.93 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.45 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)
=(0.082 / 0.001) / (0.407 / 0.57)
=82 / 0.714035
=114.8403

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)
=(-3.759 / 0.57) / (-0.003 / 0.001)
=-6.594737 / -3
=2.1982

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 - (0.084 + 0) / 0.096) / (1 - (0.582 + 0) / 0.594)
=0.125 / 0.020202
=6.1875

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
=0.001 / 0.57
=0.0018

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))
=(0.107 / (0.107 + 0)) / (0 / (0 + 0))
=1 /
=1

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)
=(0.458 / 0.001) / (5.078 / 0.57)
=458 / 8.908772
=51.41

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)
=((0.544 + 4.942) / 0.096) / ((1.448 + 3.934) / 0.594)
=57.145833 / 9.060606
=6.3071

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
=(-0.792 - -0.139 - 0.093) / 0.096
=-7.770833

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.

Nabati Foods Global has a M-score of 57.33 signals that the company is likely to be a manipulator.


Nabati Foods Global Beneish M-Score Related Terms

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


Nabati Foods Global (XCNQ:MEAL) Business Description

Traded in Other Exchanges
Address
1570 - 505 Burrard Street, Vancouver, BC, CAN, V7X 1M5
Nabati Foods Global Inc is an plant-based food technology company that designs, develops, produces, distributes and sells a variety of plant-based meat and other food alternatives.

Nabati Foods Global (XCNQ:MEAL) Headlines

No Headlines