GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Nevada Exploration Inc (OTCPK:NVDEF) » Definitions » Beneish M-Score

Nevada Exploration (Nevada Exploration) Beneish M-Score : 0.00 (As of May. 17, 2024)


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

What is Nevada Exploration 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.

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

During the past 13 years, the highest Beneish M-Score of Nevada Exploration was 291.91. The lowest was -25.22. And the median was 6.26.


Nevada Exploration Beneish M-Score Historical Data

The historical data trend for Nevada Exploration'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.

Nevada Exploration Beneish M-Score Chart

Nevada Exploration Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Nevada Exploration Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 - - - - -

Competitive Comparison of Nevada Exploration's Beneish M-Score

For the Gold subindustry, Nevada Exploration'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.


Nevada Exploration's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Nevada Exploration's Beneish M-Score distribution charts can be found below:

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



Nevada Exploration 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 Nevada Exploration 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was -0.009 + -0.012 + -0.013 + -0.012 = $-0.05 Mil.
Total Current Assets was $0.10 Mil.
Total Assets was $0.16 Mil.
Property, Plant and Equipment(Net PPE) was $0.01 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.05 Mil.
Selling, General, & Admin. Expense(SGA) was $0.42 Mil.
Total Current Liabilities was $0.34 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.082 + -0.436 + -0.169 + -1.012 = $-1.70 Mil.
Non Operating Income was 0.005 + -0.031 + 0 + -0.797 = $-0.82 Mil.
Cash Flow from Operations was -0.149 + -0.718 + 0.031 + -0.099 = $-0.94 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was -0.013 + -0.013 + -0.013 + -0.014 = $-0.05 Mil.
Total Current Assets was $1.31 Mil.
Total Assets was $1.46 Mil.
Property, Plant and Equipment(Net PPE) was $0.07 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.05 Mil.
Selling, General, & Admin. Expense(SGA) was $0.87 Mil.
Total Current Liabilities was $0.96 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(0.003 / 0) / (0.004 / 0)
= /
=

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)
=(-0.053 / 0) / (-0.046 / 0)
= /
=

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 - (0.095 + 0.005) / 0.164) / (1 - (1.308 + 0.068) / 1.455)
=0.390244 / 0.054296
=

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
=0 / 0
=

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))
=(0.053 / (0.053 + 0.068)) / (0.046 / (0.046 + 0.005))
=0.438017 / 0.901961
=

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)
=(0.422 / 0) / (0.867 / 0)
= /
=

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)
=((0 + 0.335) / 0.164) / ((0 + 0.956) / 1.455)
=2.042683 / 0.657045
=

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
=(-1.699 - -0.823 - -0.935) / 0.164
=0.359756

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.


Nevada Exploration Beneish M-Score Related Terms

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


Nevada Exploration (Nevada Exploration) Business Description

Traded in Other Exchanges
Address
885 West Georgia Street, Suite 1400, Vancouver, BC, CAN, V6C 3E8
Nevada Exploration Inc is in the business of acquiring and exploring mineral properties. The company's project includes South Grass Valley, Grass Valley, Kelly Creek, Awakening. It has a presence in the United States and Canada.

Nevada Exploration (Nevada Exploration) Headlines

From GuruFocus

South Grass Valley Drilling Update

By Marketwired Marketwired 07-08-2021

South Grass Valley Carlin-Type Gold Project � January 2022 Update

By GlobeNewswire GlobeNewswire 01-31-2022

Nevada Exploration Announces Share Consolidation

By Stock market mentor Stock market mentor 02-02-2023

Nevada Exploration Closes $1,430,000 Financing

By Marketwired 08-17-2023

Nevada Exploration Closes Oversubscribed $4.75M Financing

By Marketwired Marketwired 06-17-2021

Nevada Exploration Announces Board Change

By Marketwired 08-21-2023