GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Eastside Distilling Inc (NAS:EAST) » Definitions » Beneish M-Score

Eastside Distilling (Eastside Distilling) Beneish M-Score : -3.51 (As of May. 04, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Eastside Distilling 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 -3.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

EAST' s Beneish M-Score Range Over the Past 10 Years
Min: -13.85   Med: -1.64   Max: 1.23
Current: -3.51

During the past 13 years, the highest Beneish M-Score of Eastside Distilling was 1.23. The lowest was -13.85. And the median was -1.64.


Eastside Distilling Beneish M-Score Historical Data

The historical data trend for Eastside Distilling'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.

Eastside Distilling Beneish M-Score Chart

Eastside Distilling Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.23 -4.23 -0.77 -4.70 -3.51

Eastside Distilling 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 -4.70 -4.48 -3.13 -2.62 -3.51

Competitive Comparison of Eastside Distilling's Beneish M-Score

For the Beverages - Wineries & Distilleries subindustry, Eastside Distilling'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.


Eastside Distilling's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Eastside Distilling's Beneish M-Score distribution charts can be found below:

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



Eastside Distilling 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 Eastside Distilling 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 * 0.8842+0.528 * 1.7399+0.404 * 1.1175+0.892 * 0.7562+0.115 * 0.9544
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9143+4.679 * -0.25492-0.327 * 0.8885
=-3.51

* 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 $0.56 Mil.
Revenue was 2.002 + 2.983 + 2.661 + 2.853 = $10.50 Mil.
Gross Profit was -0.118 + 0.512 + 0.026 + 0.641 = $1.06 Mil.
Total Current Assets was $4.54 Mil.
Total Assets was $17.48 Mil.
Property, Plant and Equipment(Net PPE) was $7.37 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.36 Mil.
Selling, General, & Admin. Expense(SGA) was $6.25 Mil.
Total Current Liabilities was $4.21 Mil.
Long-Term Debt & Capital Lease Obligation was $12.42 Mil.
Net Income was -2.138 + -2.156 + -1.643 + -1.598 = $-7.54 Mil.
Non Operating Income was -0.18 + -1.248 + 0.22 + -0.035 = $-1.24 Mil.
Cash Flow from Operations was -0.139 + -1.058 + -0.211 + -0.428 = $-1.84 Mil.
Total Receivables was $0.84 Mil.
Revenue was 2.309 + 2.977 + 4.857 + 3.74 = $13.88 Mil.
Gross Profit was -0.148 + 0.19 + 1.452 + 0.947 = $2.44 Mil.
Total Current Assets was $6.62 Mil.
Total Assets was $21.48 Mil.
Property, Plant and Equipment(Net PPE) was $8.73 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.52 Mil.
Selling, General, & Admin. Expense(SGA) was $9.03 Mil.
Total Current Liabilities was $13.01 Mil.
Long-Term Debt & Capital Lease Obligation was $9.98 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)
=(0.559 / 10.499) / (0.836 / 13.883)
=0.053243 / 0.060218
=0.8842

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)
=(2.441 / 13.883) / (1.061 / 10.499)
=0.175827 / 0.101057
=1.7399

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 - (4.537 + 7.37) / 17.48) / (1 - (6.62 + 8.729) / 21.476)
=0.318822 / 0.285295
=1.1175

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
=10.499 / 13.883
=0.7562

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))
=(1.52 / (1.52 + 8.729)) / (1.356 / (1.356 + 7.37))
=0.148307 / 0.155398
=0.9544

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)
=(6.245 / 10.499) / (9.032 / 13.883)
=0.594819 / 0.65058
=0.9143

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)
=((12.422 + 4.205) / 17.48) / ((9.981 + 13.011) / 21.476)
=0.951201 / 1.07059
=0.8885

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
=(-7.535 - -1.243 - -1.836) / 17.48
=-0.25492

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.

Eastside Distilling has a M-score of -3.51 suggests that the company is unlikely to be a manipulator.


Eastside Distilling Beneish M-Score Related Terms

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


Eastside Distilling (Eastside Distilling) Business Description

Traded in Other Exchanges
N/A
Address
2321 NE Argyle Street, Unit D, Portland, OR, USA, 97211
Eastside Distilling Inc is a producer and marketer of Craft Canning + Printing and spirits. Its alcoholic beverage categories include whiskey, vodka, gin, rum, tequila, and Ready-to-Drink. Some of its brands include Azunia Tequila, Hue-Hue Coffee Rum, Portland Potato Vodka, and Burnside Whiskey. It operates in a two segment of packaging, producing, marketing, and distributing alcoholic beverages. Craft Canning + Printing includes, Digital Can Printing, Co-packing Facility and Mobile Canning. The company distributes its products in 33 states of the United States.
Executives
Elizabeth Ann Levy-navarro director C/O EASTSIDE DISTILLING, INC., 8911 NE MARX DRIVE, SUITE A2, PORTLAND OR 97220
Eric J. Finnsson director C/O EASTSIDE DISTILLING, INC., 1001 SE WATER AVENUE, #390 OR 97214
Bigger Capital Fund Gp, Llc 10 percent owner 11700 W CHARLESTON BLVD 170-659, LAS VEGAS NV 89135
Bigger Capital, Llc 10 percent owner 11700 W CHARLESTON BLVD 170-659, LAS VEGAS NV 89135
District 2 Gp Llc 10 percent owner 14 WALL STREET, 2ND FLOOR, HUNTINGTON NY 11743
District 2 Holdings Llc 10 percent owner 14 WALL STREET, 2ND FLOOR, HUNTINGTON NY 11743
Bigger Capital Fund L P 10 percent owner 159 JENNINGS RD, COLD SPRING HARBOR NY 11724
District 2 Capital Fund Lp 10 percent owner 14 WALL STREET, 2ND FLOOR, HUNTINGTON NY 11743
B.a.d. Company, Llc 10 percent owner 11700 W CHARLESTON BLVD 170-659, LAS VEGAS NV 89135
District 2 Capital Lp 10 percent owner 175 W CARVER STREET, HUNTINGTON NY 11743
Michael Bigger 10 percent owner 11700 W CHARLESTON BLVD 170-659, LAS VEGAS NV 89135
Geoffrey C Gwin officer: Chief Financial Officer 238 BLACK ROCK TPK, REDDING CT 06896
Joseph D Giansante director 2321 NE ARGYLE STREET, UNIT D, PORTLAND OR 97211
Patrick J. Kilkenny 10 percent owner P.O. BOX 1641, RANCHO SANTA FE CA 92067
Amy Lee Brassard officer: Corporate Secretary 8911 NE MARX DRIVE, SUITE A2, PORTLAND OR 97220