GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Odd Burger Corp (TSXV:ODD) » Definitions » Beneish M-Score

Odd Burger (TSXV:ODD) Beneish M-Score : -3.95 (As of May. 27, 2024)


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

What is Odd Burger 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 -3.95 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSXV:ODD' s Beneish M-Score Range Over the Past 10 Years
Min: -16.82   Med: -3.5   Max: 0.92
Current: -3.95

During the past 4 years, the highest Beneish M-Score of Odd Burger was 0.92. The lowest was -16.82. And the median was -3.50.


Odd Burger Beneish M-Score Historical Data

The historical data trend for Odd Burger'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.

Odd Burger Beneish M-Score Chart

Odd Burger Annual Data
Trend Sep20 Sep21 Sep22 Sep23
Beneish M-Score
- - -0.50 -5.97

Odd Burger Quarterly Data
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 -3.04 0.92 0.50 -5.97 -3.95

Competitive Comparison of Odd Burger's Beneish M-Score

For the Restaurants subindustry, Odd Burger'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.


Odd Burger's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Odd Burger's Beneish M-Score distribution charts can be found below:

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



Odd Burger 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 Odd Burger 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 * 1.8333+0.528 * 0.5524+0.404 * 2.5837+0.892 * 1.0482+0.115 * 0.7321
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.932+4.679 * -0.540243-0.327 * 1.4236
=-3.95

* 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 C$0.22 Mil.
Revenue was 0.734 + 0.852 + 0.86 + 0.749 = C$3.20 Mil.
Gross Profit was 0.245 + 0.371 + 0.234 + 0.169 = C$1.02 Mil.
Total Current Assets was C$0.52 Mil.
Total Assets was C$4.45 Mil.
Property, Plant and Equipment(Net PPE) was C$2.65 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.63 Mil.
Selling, General, & Admin. Expense(SGA) was C$4.11 Mil.
Total Current Liabilities was C$3.65 Mil.
Long-Term Debt & Capital Lease Obligation was C$2.48 Mil.
Net Income was -0.276 + -1.529 + -0.842 + -0.973 = C$-3.62 Mil.
Non Operating Income was 0.26 + -0.214 + 0.013 + 0.016 = C$0.08 Mil.
Cash Flow from Operations was -0.442 + 0.173 + 0.026 + -1.049 = C$-1.29 Mil.
Total Receivables was C$0.12 Mil.
Revenue was 0.782 + 0.836 + 0.788 + 0.642 = C$3.05 Mil.
Gross Profit was 0.12 + 0.225 + 0.189 + 0.003 = C$0.54 Mil.
Total Current Assets was C$0.63 Mil.
Total Assets was C$4.96 Mil.
Property, Plant and Equipment(Net PPE) was C$3.79 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.62 Mil.
Selling, General, & Admin. Expense(SGA) was C$4.21 Mil.
Total Current Liabilities was C$2.73 Mil.
Long-Term Debt & Capital Lease Obligation was C$2.08 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)
=(0.221 / 3.195) / (0.115 / 3.048)
=0.069171 / 0.03773
=1.8333

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)
=(0.537 / 3.048) / (1.019 / 3.195)
=0.176181 / 0.318936
=0.5524

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 - (0.523 + 2.654) / 4.448) / (1 - (0.625 + 3.79) / 4.964)
=0.285746 / 0.110596
=2.5837

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
=3.195 / 3.048
=1.0482

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))
=(0.623 / (0.623 + 3.79)) / (0.634 / (0.634 + 2.654))
=0.141174 / 0.192822
=0.7321

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)
=(4.113 / 3.195) / (4.21 / 3.048)
=1.287324 / 1.381234
=0.932

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)
=((2.481 + 3.651) / 4.448) / ((2.076 + 2.731) / 4.964)
=1.378597 / 0.968372
=1.4236

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
=(-3.62 - 0.075 - -1.292) / 4.448
=-0.540243

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.

Odd Burger has a M-score of -3.95 suggests that the company is unlikely to be a manipulator.


Odd Burger Beneish M-Score Related Terms

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


Odd Burger (TSXV:ODD) Business Description

Traded in Other Exchanges
Address
505 Consortium Court, London, ON, CAN, N6E 2S8
Odd Burger Corp is a plant-based food technology company that manufactures and distributes plant-based protein and dairy alternatives using locally sourced and sustainable ingredients. It distributes its products through a proprietary food service line to company-owned and franchised fast-food restaurant locations. Its restaurant locations operate as smart kitchens, which use state-of-the-art cooking technology and automation solutions to deliver a delicious food experience to customers craving healthier and more sustainable fast food. The company operates a manufacturing facility and has restaurant locations in Canada.