GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Grove Collaborative Holdings Inc (NYSE:GROV) » Definitions » Beneish M-Score

Grove Collaborative Holdings (Grove Collaborative Holdings) Beneish M-Score : -3.96 (As of May. 04, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Grove Collaborative Holdings 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 -3.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

GROV' s Beneish M-Score Range Over the Past 10 Years
Min: -3.96   Med: -3.85   Max: -3.73
Current: -3.96

During the past 5 years, the highest Beneish M-Score of Grove Collaborative Holdings was -3.73. The lowest was -3.96. And the median was -3.85.


Grove Collaborative Holdings Beneish M-Score Historical Data

The historical data trend for Grove Collaborative Holdings'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.

Grove Collaborative Holdings Beneish M-Score Chart

Grove Collaborative Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -3.73 -3.96

Grove Collaborative Holdings Quarterly Data
Dec19 Dec20 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 -3.73 - -1.95 -3.36 -3.96

Competitive Comparison of Grove Collaborative Holdings's Beneish M-Score

For the Household & Personal Products subindustry, Grove Collaborative Holdings'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.


Grove Collaborative Holdings's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Grove Collaborative Holdings's Beneish M-Score falls into.



Grove Collaborative Holdings 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 Grove Collaborative Holdings 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+0.528 * 0.9079+0.404 * 1.1918+0.892 * 0.8064+0.115 * 0.8145
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7093+4.679 * -0.28781-0.327 * 1.0413
=-3.96

* 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 $0.0 Mil.
Revenue was 59.857 + 61.75 + 66.106 + 71.565 = $259.3 Mil.
Gross Profit was 32.562 + 33.234 + 34.308 + 37.255 = $137.4 Mil.
Total Current Assets was $124.2 Mil.
Total Assets was $150.7 Mil.
Property, Plant and Equipment(Net PPE) was $21.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.8 Mil.
Selling, General, & Admin. Expense(SGA) was $156.2 Mil.
Total Current Liabilities was $35.0 Mil.
Long-Term Debt & Capital Lease Obligation was $86.1 Mil.
Net Income was -9.485 + -9.811 + -10.867 + -13.069 = $-43.2 Mil.
Non Operating Income was 2.627 + -1.554 + 2.748 + 4.325 = $8.1 Mil.
Cash Flow from Operations was 1.109 + -3.53 + 1.165 + -6.737 = $-8.0 Mil.
Total Receivables was $0.0 Mil.
Revenue was 74.036 + 77.733 + 79.279 + 90.479 = $321.5 Mil.
Gross Profit was 34.791 + 38.167 + 38.957 + 42.737 = $154.7 Mil.
Total Current Assets was $142.0 Mil.
Total Assets was $174.0 Mil.
Property, Plant and Equipment(Net PPE) was $26.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.7 Mil.
Selling, General, & Admin. Expense(SGA) was $273.1 Mil.
Total Current Liabilities was $57.5 Mil.
Long-Term Debt & Capital Lease Obligation was $76.8 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 / 259.278) / (0 / 321.527)
=0 / 0
=1

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)
=(154.652 / 321.527) / (137.359 / 259.278)
=0.480992 / 0.529775
=0.9079

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 - (124.196 + 21.237) / 150.742) / (1 - (142.01 + 26.892) / 174.045)
=0.035219 / 0.02955
=1.1918

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
=259.278 / 321.527
=0.8064

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))
=(5.716 / (5.716 + 26.892)) / (5.824 / (5.824 + 21.237))
=0.175294 / 0.215217
=0.8145

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)
=(156.221 / 259.278) / (273.132 / 321.527)
=0.602523 / 0.849484
=0.7093

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)
=((86.066 + 35.043) / 150.742) / ((76.812 + 57.473) / 174.045)
=0.803419 / 0.771553
=1.0413

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
=(-43.232 - 8.146 - -7.993) / 150.742
=-0.28781

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.

Grove Collaborative Holdings has a M-score of -3.96 suggests that the company is unlikely to be a manipulator.


Grove Collaborative Holdings Beneish M-Score Related Terms

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


Grove Collaborative Holdings (Grove Collaborative Holdings) Business Description

Traded in Other Exchanges
N/A
Address
1301 Sansome Street, San Francisco, CA, USA, 94111
Grove Collaborative Holdings Inc is engaged in providing consumer products. It offers Cleaning accessories, Home and Pantry, Personal care products, Pets supplements and Other products.
Executives
Christopher Clark director, officer: Chief Digital Officer C/O GROVE COLLABORATIVE INC., 1301 SANSOME STREET, SAN FRANCISCO CA 94111
Stuart Landesberg director, 10 percent owner, officer: President & CEO C/O GROVE COLLABORATIVE INC., 1301 SANSOME STREET, SAN FRANCISCO CA 94111
Mayfield Xv, A Cayman Islands Exempted Limited Partnership 10 percent owner 2484 SAND HILL ROAD, MENLO PARK CA 94025
John B Replogle director C/O SEALY CORPORATION, ONE OFFICE PARKWAY, TRINITY NC 27370
David A. Glazer director C/O PALANTIR TECHNOLOGIES INC., 1200 17TH STREET, FLOOR 15, DENVER CO 80202
Sergio Cervantes officer: Chief Financial Officer C/O GROVE COLLABORATIVE INC., 1301 SANSOME STREET, SAN FRANCISCO CA 94111
Jennie Perry officer: Chief Marketing Officer C/O GROVE COLLABORATIVE INC., 1301 SANSOME STREET, SAN FRANCISCO CA 94111
Sculptor Master Fund, Ltd. 10 percent owner 9 WEST 57TH STREET, 39TH FLOOR, NEW YORK NY 10019
Kevin Michael Cleary director C/O GROVE COLLABORATIVE HOLDINGS, INC., 1301 SANSOME STREET, SAN FRANCISCO CA 94111
Oz Enhanced Master Fund, Ltd. 10 percent owner 9 WEST 57TH STREET, 39 FL., NEW YORK NY 10019
Sculptor Special Funding, Lp 10 percent owner 9 WEST 57TH STREET, 39TH FLOOR, NEW YORK NY 10019
Sculptor Capital Holding Corp 10 percent owner 9 WEST 57TH STREET, 39TH FLOOR, NEW YORK NY 10019
Sculptor Capital Holding Ii Llc 10 percent owner 9 WEST 57TH STREET, 39TH FLOOR, NEW YORK NY 10019
Jon Erik Kossow 10 percent owner 525 UNIVERSITY AVENUE, SUITE 800, PALO ALTO CA 94025
Kristine E Miller director C/O CABLE ONE, INC., 210 E EARLL DRIVE, PHOENIX AZ 85012

Grove Collaborative Holdings (Grove Collaborative Holdings) Headlines