GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » iAnthus Capital Holdings Inc (OTCPK:ITHUF) » Definitions » Beneish M-Score

iAnthus Capital Holdings (iAnthus Capital Holdings) Beneish M-Score : -3.13 (As of May. 28, 2024)


View and export this data going back to 2016. Start your Free Trial

What is iAnthus Capital 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ITHUF' s Beneish M-Score Range Over the Past 10 Years
Min: -4.39   Med: -3.3   Max: 63.85
Current: -3.13

During the past 9 years, the highest Beneish M-Score of iAnthus Capital Holdings was 63.85. The lowest was -4.39. And the median was -3.30.


iAnthus Capital Holdings Beneish M-Score Historical Data

The historical data trend for iAnthus Capital 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.

iAnthus Capital Holdings Beneish M-Score Chart

iAnthus Capital Holdings Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only 19.84 -4.39 -3.64 -3.42 -3.61

iAnthus Capital Holdings Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -3.43 -2.96 -3.17 -3.61 -3.13

Competitive Comparison of iAnthus Capital Holdings's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, iAnthus Capital 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.


iAnthus Capital Holdings's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, iAnthus Capital Holdings's Beneish M-Score distribution charts can be found below:

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



iAnthus Capital 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 iAnthus Capital 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 * 1.6503+0.528 * 1.0855+0.404 * 0.9918+0.892 * 1.0437+0.115 * 1.015
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5861+4.679 * -0.27807-0.327 * 1.2573
=-3.11

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was $6.6 Mil.
Revenue was 41.564 + 40.879 + 42.89 + 38.715 = $164.0 Mil.
Gross Profit was 17.201 + 15.919 + 13.348 + 18.39 = $64.9 Mil.
Total Current Assets was $49.2 Mil.
Total Assets was $273.8 Mil.
Property, Plant and Equipment(Net PPE) was $117.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $26.6 Mil.
Selling, General, & Admin. Expense(SGA) was $62.7 Mil.
Total Current Liabilities was $128.7 Mil.
Long-Term Debt & Capital Lease Obligation was $195.4 Mil.
Net Income was -13.998 + -18.695 + -19.182 + -20.149 = $-72.0 Mil.
Non Operating Income was -0.03 + -0.236 + -0.876 + -0.064 = $-1.2 Mil.
Cash Flow from Operations was 1.507 + -1.728 + 4.401 + 1.131 = $5.3 Mil.
Total Receivables was $3.8 Mil.
Revenue was 36.753 + 37.571 + 39.371 + 43.481 = $157.2 Mil.
Gross Profit was 15.512 + 16.091 + 16.181 + 19.668 = $67.5 Mil.
Total Current Assets was $52.6 Mil.
Total Assets was $297.5 Mil.
Property, Plant and Equipment(Net PPE) was $127.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $29.4 Mil.
Selling, General, & Admin. Expense(SGA) was $102.6 Mil.
Total Current Liabilities was $114.3 Mil.
Long-Term Debt & Capital Lease Obligation was $165.8 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)
=(6.554 / 164.048) / (3.805 / 157.176)
=0.039952 / 0.024209
=1.6503

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)
=(67.452 / 157.176) / (64.858 / 164.048)
=0.429149 / 0.39536
=1.0855

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 - (49.164 + 117.449) / 273.776) / (1 - (52.619 + 127.489) / 297.528)
=0.391426 / 0.394652
=0.9918

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
=164.048 / 157.176
=1.0437

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))
=(29.352 / (29.352 + 127.489)) / (26.55 / (26.55 + 117.449))
=0.187145 / 0.184376
=1.015

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)
=(62.742 / 164.048) / (102.57 / 157.176)
=0.382461 / 0.652581
=0.5861

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)
=((195.359 + 128.658) / 273.776) / ((165.802 + 114.263) / 297.528)
=1.183511 / 0.941306
=1.2573

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
=(-72.024 - -1.206 - 5.311) / 273.776
=-0.27807

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.

iAnthus Capital Holdings has a M-score of -3.11 suggests that the company is unlikely to be a manipulator.


iAnthus Capital Holdings Beneish M-Score Related Terms

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


iAnthus Capital Holdings (iAnthus Capital Holdings) Business Description

Traded in Other Exchanges
Address
420 Lexington Avenue, Suite 414, New York, NY, USA, 10170
iAnthus Capital Holdings Inc owns and operates licensed cannabis cultivators, processors, and dispensaries throughout the United States. The company's operating segments include the Eastern Region and Western Region. It generates a majority of its revenue from the Eastern Region. The Eastern Region includes the company's operations in Florida, Maryland, Massachusetts, New York, New Jersey, Vermont, and its CBD business. Its Western Region includes the company's operations in Arizona, Colorado, and Nevada.
Executives
Proud Richard C. Jr. director, officer: CEO and Director 8253 PARSONS PASS, NEW ALBANY OH 43054
Alexander Shoghi director SUITE 1550, 300 WEST 6TH STREET, AUSTIN TX 78701
John Alexander Paterson director 2 WENDIGO WAY, TORONTO A6 M6S2T9
Gotham Green Partners Llc 10 percent owner 1437 4TH STREET, SANTA MONICA CA 90401
Philippe Faraut officer: Chief Financial Officer 420 LEXINGTON AVENUE, SUITE 414, NEW YORK NY 10170
Kenneth W Gilbert director C/O THE WENDY'S COMPANY, ONE DAVE THOMAS BLVD., DUBLIN OH 43017
Julius Kalcevich officer: Chief Financial Officer 420 LEXINGTON AVENUE, SUITE 414, NEW YORK NY 10170
Robert R Galvin officer: Interim CEO and COO
Senvest Management, Llc director, 10 percent owner, other: (See Remarks) 540 MADISON AVENUE, 32ND FLOOR, NEW YORK NY 10022
Marco Dattanasio director 420 LEXINGTON AVENUE, SUITE 414, NEW YORK NY 10170
Scott Herman Cohen director 420 LEXINGTON AVENUE, SUITE 414, NEW YORK NY 10170
Zachary Arrick director 420 LEXINGTON AVENUE, SUITE 414, NEW YORK NY 10170
Mich J Mathews-spradlin director ONE DAVE THOMAS BLVD., DUBLIN OH 43017
Oasis Investments Ii Master Fund Ltd. 10 percent owner UGLAND HOUSE PO BOX 309, GRAND CAYMAN E9 KY1-1104
Seth Fischer 10 percent owner C/O OASIS MANAGEMENT (HONG KONG) LLC, 21/F MAN YEE BUILDING, 68 DES VOEUX ROAD, CENTRAL K3