Scandium International Mining (Scandium International Mining) Beneish M-Score : 0.00 (As of Jun. 06, 2024)

View and export this data going back to 2008. Start your Free Trial

What is Scandium International Mining 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 Scandium International Mining's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Scandium International Mining was 0.00. The lowest was 0.00. And the median was 0.00.

Scandium International Mining Beneish M-Score Historical Data

The historical data trend for Scandium International Mining'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.

Scandium International Mining Beneish M-Score Chart

Scandium International Mining Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

Scandium International Mining 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															-	-	-	-	-

Competitive Comparison of Scandium International Mining's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, Scandium International Mining'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.

Scandium International Mining's Beneish M-Score Distribution in the Metals & Mining Industry

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

* The bar in red indicates where Scandium International Mining's Beneish M-Score falls into.

Scandium International Mining 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 Scandium International Mining for today is based on a combination of the following eight different indices:

-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 *

This Year (Mar24) TTM:

Last Year (Mar23) TTM:

Total Receivables was $0.03 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Current Assets was $0.94 Mil.
Total Assets was $1.65 Mil.
Property, Plant and Equipment(Net PPE) was $0.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.61 Mil.
Total Current Liabilities was $0.37 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.151 + -0.134 + 0.075 + -0.13 = $-0.34 Mil.
Non Operating Income was -0.056 + 0.202 + 0.197 + 0.111 = $0.45 Mil.
Cash Flow from Operations was -0.114 + -0.113 + -0.226 + -0.184 = $-0.64 Mil.

Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + -0.003 = $-0.00 Mil.
Total Current Assets was $1.58 Mil.
Total Assets was $2.29 Mil.
Property, Plant and Equipment(Net PPE) was $0.70 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.63 Mil.
Total Current Liabilities was $0.05 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)
	=	(0.028 / 0)	/	(0 / 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)
	=	(-0.003 / 0)	/	(0 / 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 - (0.936 + 0.704) / 1.651)	/	(1 - (1.581 + 0.704) / 2.293)
	=	0.006663	/	0.003489
	=

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))
	=	(0.003 / (0.003 + 0.704))	/	(0 / (0 + 0.704))
	=	0.004243	/	0
	=

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)
	=	(0.611 / 0)	/	(0.625 / 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 + 0.374) / 1.651)	/	((0 + 0.051) / 2.293)
	=	0.226529	/	0.022242
	=

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
	=	(-0.34 - 0.454	-	-0.637)	/	1.651
	=	-0.095094

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.

Scandium International Mining Beneish M-Score Related Terms

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

Scandium International Mining (Scandium International Mining) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Scandium International Mining Corp (OTCPK:SCYYF) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

0E6:Germany SCY:Canada

Address

1390 Ione Pass Trail, Reno, NV, USA, 89523

Website

https://www.scandiummining.com

Scandium International Mining Corp is a mineral exploration and development company. The company is focused on the development of scandium, rare earth minerals, and other specialty metals, including nickel, cobalt, boron, manganese, tantalum, titanium, and zirconium. Its principal project is the Nyngan Scandium Project located in New South Wales, Australia. The company also operates the Honeybugle Scandium Project.

Executives

Peter Banghart Evensen	director	C/O SCANDIUM INTERNATIONAL MINING CORP., 1430 GREG STREET, SUITE 501, SPARKS NV 89431
Rolf Christian Evensen	director	C/O SCANDIUM INTERNATIONAL MINING CORP., 1430 GREG STREET, SUITE 501, SPARKS NV 89431
Scandium Investments Llc	10 percent owner	C/O SHENASSA & COMPANY, 11620 WILSHIRE BLVD., SUITE 460, LOS ANGELES CA 90025
Nigel J. Ricketts	officer: Vice President	453 GEORGE HOLT DRIVE, MT CROSBY, QLD C3 4306
Andrew Carlyle Greig	director	1 MACQUARIE ST, TENERIFFE, QLD C3 4005
James Richard Rothwell	director	472 S STATE STREET, SUITE 201, BELLINGHAM WA 98225
Kudu Partners Lp	10 percent owner	2310 N. MOLTER ROAD, #309, LIBERTY LAKE WA 99019
Adam Knight	officer: Vice President	552 12TH STREET, ELKO NV 89801
John Grubb	director	8325 OLD AZTEC HIGHWAY, FLORA VISTA NM 87415
Warren K. Davis	director	10553 SNOW SHOE CIRCLE, TRUCKEE CA 96161
Edward H Dickinson	officer: Chief Financial Officer	1430 GREG ST. STE. 501, SPARKS NV 89431
Daniel E Wolfus	director	10350 WILSHIRE BLVD, #1604, LOS ANGELES CA 90024
Michael C. O'brien	officer: CFO	888 DUNSMUIR STREET, 11TH FLOOR, VANCOUVER A1 V6C 3K4
Barry T. Davies	director	#502 - 1430 GREY STREET, SPARKS NV 89431
George F. Putnam	director, officer: CEO & President	#502 - 1430 GREG STREET, SPARKS NV 89431