GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » The Simply Good Foods Co (NAS:SMPL) » Definitions » Beneish M-Score

The Simply Good Foods Co (The Simply Good Foods Co) Beneish M-Score : -2.55 (As of May. 03, 2024)


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

What is The Simply Good Foods Co 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SMPL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.68   Med: -2.17   Max: -0.17
Current: -2.55

During the past 7 years, the highest Beneish M-Score of The Simply Good Foods Co was -0.17. The lowest was -2.68. And the median was -2.17.


The Simply Good Foods Co Beneish M-Score Historical Data

The historical data trend for The Simply Good Foods Co'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.

The Simply Good Foods Co Beneish M-Score Chart

The Simply Good Foods Co Annual Data
Trend Aug16 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Beneish M-Score
Get a 7-Day Free Trial -2.41 -1.73 -2.27 -2.17 -2.35

The Simply Good Foods Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 -2.18 -2.43 -2.35 -2.68 -2.55

Competitive Comparison of The Simply Good Foods Co's Beneish M-Score

For the Packaged Foods subindustry, The Simply Good Foods Co'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.


The Simply Good Foods Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where The Simply Good Foods Co's Beneish M-Score falls into.



The Simply Good Foods Co 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 The Simply Good Foods Co 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 * 0.9338+0.528 * 0.9809+0.404 * 0.9596+0.892 * 1.0656+0.115 * 1.0938
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0285+4.679 * -0.033052-0.327 * 0.6861
=-2.55

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was $148 Mil.
Revenue was 312.199 + 308.678 + 320.418 + 324.792 = $1,266 Mil.
Gross Profit was 116.87 + 115.118 + 120.45 + 119.246 = $472 Mil.
Total Current Assets was $436 Mil.
Total Assets was $2,148 Mil.
Property, Plant and Equipment(Net PPE) was $23 Mil.
Depreciation, Depletion and Amortization(DDA) was $28 Mil.
Selling, General, & Admin. Expense(SGA) was $245 Mil.
Total Current Liabilities was $104 Mil.
Long-Term Debt & Capital Lease Obligation was $238 Mil.
Net Income was 33.123 + 35.561 + 36.642 + 35.431 = $141 Mil.
Non Operating Income was -0.023 + 0.232 + -0.417 + 0.184 = $-0 Mil.
Cash Flow from Operations was 46.468 + 47.523 + 60.705 + 57.066 = $212 Mil.
Total Receivables was $148 Mil.
Revenue was 296.584 + 300.878 + 274.164 + 316.531 = $1,188 Mil.
Gross Profit was 102.732 + 110.992 + 101.835 + 118.648 = $434 Mil.
Total Current Assets was $360 Mil.
Total Assets was $2,089 Mil.
Property, Plant and Equipment(Net PPE) was $17 Mil.
Depreciation, Depletion and Amortization(DDA) was $26 Mil.
Selling, General, & Admin. Expense(SGA) was $223 Mil.
Total Current Liabilities was $80 Mil.
Long-Term Debt & Capital Lease Obligation was $403 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)
=(147.513 / 1266.087) / (148.25 / 1188.157)
=0.116511 / 0.124773
=0.9338

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)
=(434.207 / 1188.157) / (471.684 / 1266.087)
=0.365446 / 0.372553
=0.9809

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 - (435.842 + 22.701) / 2147.566) / (1 - (359.643 + 17.211) / 2088.679)
=0.786482 / 0.819573
=0.9596

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
=1266.087 / 1188.157
=1.0656

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))
=(26.288 / (26.288 + 17.211)) / (28.029 / (28.029 + 22.701))
=0.604336 / 0.552513
=1.0938

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)
=(244.514 / 1266.087) / (223.102 / 1188.157)
=0.193126 / 0.187771
=1.0285

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)
=((237.641 + 103.661) / 2147.566) / ((403.436 + 80.403) / 2088.679)
=0.158925 / 0.231648
=0.6861

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
=(140.757 - -0.024 - 211.762) / 2147.566
=-0.033052

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.

The Simply Good Foods Co has a M-score of -2.55 suggests that the company is unlikely to be a manipulator.


The Simply Good Foods Co Beneish M-Score Related Terms

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


The Simply Good Foods Co (The Simply Good Foods Co) Business Description

Traded in Other Exchanges
Address
1225, 17th Street, Suite 1000, Denver, CO, USA, 80202
The Simply Good Foods Co is a consumer packaged food and beverage company. It provides low-carbohydrate, high protein bars, shakes, and other products such as confections, chips, and cookies under the Atkins and Quest brands. The company distributes its products in retail channels, predominantly in North America, including grocery, club, and mass merchandise, as well as through e-commerce, convenience, and other channels.
Executives
Susan Hunsberger officer: SVP and Chief HR Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Heflin Stuart E. Jr. officer: SVP & General Manager, Quest 1225 17TH ST., SUITE 1000, DENVER CO 80202
Brian K. Ratzan director 3 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831
Timothy Richard Kraft officer: Gen. Counsel & Corp. Secretary THE SIMPLY GOOD FOODS COMPANY, 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Ryan Thomas officer: SVP and GM Atkins marketing 1225 17TH ST., SUITE 1000, DENVER CO 80202
Jill M. Short officer: Chief Customer Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Geoff E Tanner director, officer: President and COO ONE STRAWBERRY LANE, ORRVILLE OH 44667
Timothy Allen Matthews officer: VP, Controller and CAO 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Robert G. Montgomery director 3 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831
Jeremy Scott Ivie officer: Chief Product Tech Officer 1225 17TH ST., SUITE 1000, DENVER CO 80202
Linda Zink officer: Chief Marketing Officer Quest 1225 17TH ST., SUITE 1000, DENVER CO 80202
Joseph Scalzo director, officer: CEO and President 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Conyers Park Sponsor Llc director, 10 percent owner 31 WEST 52ND STREET 22ND FLOOR, NEW YORK NY 10019
C Scott Parker officer: Chief Marketing Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Joseph J Schena director C/O CONYERS PARK II ACQUISITION CORP., 1 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831