GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Ascend Wellness Holdings Inc (XCNQ:AAWH.U) » Definitions » Beneish M-Score

Ascend Wellness Holdings (XCNQ:AAWH.U) Beneish M-Score : -2.07 (As of May. 01, 2024)


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

What is Ascend Wellness 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XCNQ:AAWH.U' s Beneish M-Score Range Over the Past 10 Years
Min: -2.08   Med: -2.07   Max: -1.99
Current: -2.07

During the past 5 years, the highest Beneish M-Score of Ascend Wellness Holdings was -1.99. The lowest was -2.08. And the median was -2.07.


Ascend Wellness Holdings Beneish M-Score Historical Data

The historical data trend for Ascend Wellness 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.

Ascend Wellness Holdings Beneish M-Score Chart

Ascend Wellness Holdings Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -2.08 -1.99 -2.07

Ascend Wellness Holdings Quarterly Data
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 -1.99 -2.05 -1.49 -2.08 -2.07

Competitive Comparison of Ascend Wellness Holdings's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Ascend Wellness 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.


Ascend Wellness Holdings's Beneish M-Score Distribution in the Drug Manufacturers Industry

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

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



Ascend Wellness 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 Ascend Wellness 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 * 1.9183+0.528 * 1.1082+0.404 * 0.9728+0.892 * 1.2775+0.115 * 0.8468
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.826+4.679 * -0.162707-0.327 * 0.9359
=-2.07

* 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 $50.7 Mil.
Revenue was 140.158 + 141.268 + 122.988 + 114.176 = $518.6 Mil.
Gross Profit was 47.541 + 43.556 + 28.319 + 35.704 = $155.1 Mil.
Total Current Assets was $228.9 Mil.
Total Assets was $919.6 Mil.
Property, Plant and Equipment(Net PPE) was $398.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $60.0 Mil.
Selling, General, & Admin. Expense(SGA) was $129.4 Mil.
Total Current Liabilities was $92.7 Mil.
Long-Term Debt & Capital Lease Obligation was $558.7 Mil.
Net Income was -19.343 + -11.24 + 0.841 + -18.472 = $-48.2 Mil.
Non Operating Income was 0.632 + 0.902 + 23.828 + 0.707 = $26.1 Mil.
Cash Flow from Operations was 16.668 + 27.491 + 25.397 + 5.778 = $75.3 Mil.
Total Receivables was $20.7 Mil.
Revenue was 112.099 + 111.238 + 97.499 + 85.09 = $405.9 Mil.
Gross Profit was 41.512 + 36.636 + 32.968 + 23.447 = $134.6 Mil.
Total Current Assets was $198.7 Mil.
Total Assets was $872.2 Mil.
Property, Plant and Equipment(Net PPE) was $388.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $48.5 Mil.
Selling, General, & Admin. Expense(SGA) was $122.6 Mil.
Total Current Liabilities was $110.9 Mil.
Long-Term Debt & Capital Lease Obligation was $549.1 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)
=(50.716 / 518.59) / (20.694 / 405.926)
=0.097796 / 0.05098
=1.9183

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)
=(134.563 / 405.926) / (155.12 / 518.59)
=0.331496 / 0.299119
=1.1082

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 - (228.86 + 398.638) / 919.55) / (1 - (198.743 + 388.67) / 872.16)
=0.317603 / 0.326485
=0.9728

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
=518.59 / 405.926
=1.2775

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))
=(48.451 / (48.451 + 388.67)) / (60.036 / (60.036 + 398.638))
=0.110841 / 0.13089
=0.8468

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)
=(129.431 / 518.59) / (122.649 / 405.926)
=0.249583 / 0.302146
=0.826

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)
=((558.652 + 92.686) / 919.55) / ((549.113 + 110.949) / 872.16)
=0.708323 / 0.756813
=0.9359

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
=(-48.214 - 26.069 - 75.334) / 919.55
=-0.162707

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.

Ascend Wellness Holdings has a M-score of -2.07 suggests that the company is unlikely to be a manipulator.


Ascend Wellness Holdings Beneish M-Score Related Terms

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


Ascend Wellness Holdings (XCNQ:AAWH.U) Business Description

Traded in Other Exchanges
Address
1411 Broadway, 16th Floor, New York, NY, USA, 10018
Ascend Wellness Holdings Inc is a vertically integrated multi-state operator focused on adult-use or near-term adult-use cannabis states in limited license markets. The company's core business is the cultivation, manufacturing, and distribution of cannabis consumer packaged goods, which it sells through company-owned retail stores and third-party licensed cannabis retail stores. It generates maximum revenue from the retail product segment.

Ascend Wellness Holdings (XCNQ:AAWH.U) Headlines

No Headlines