GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Andes Gold Corp (OTCPK:AGCZ) » Definitions » Beneish M-Score

Andes Gold (Andes Gold) Beneish M-Score : 0.00 (As of May. 11, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Andes Gold 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 Andes Gold's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of Andes Gold was 0.00. The lowest was 0.00. And the median was 0.00.


Andes Gold Beneish M-Score Historical Data

The historical data trend for Andes Gold'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.

Andes Gold Beneish M-Score Chart

Andes Gold Annual Data
Trend Dec94 Dec95 Dec96 Dec97 Dec98 Dec99 Dec00 Dec01 Dec02 Dec03
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Andes Gold Quarterly Data
Mar98 Jun98 Sep98 Dec98 Mar00 Jun00 Sep00 Dec00 Mar01 Jun01 Sep01 Dec01 Mar02 Jun02 Sep02 Dec02 Mar03 Jun03 Sep03 Dec03
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 Andes Gold's Beneish M-Score

For the Gold subindustry, Andes Gold'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.


Andes Gold's Beneish M-Score Distribution in the Metals & Mining Industry

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

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



Andes Gold 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 Andes Gold 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 * 0.9825+0.528 * 2.2562+0.404 * 0.4137+0.892 * 0.3177+0.115 * 0.6342
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * -3.3547+4.679 * -0.635396-0.327 * 1.4012
=-5.08

* 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 (Dec03) TTM:Last Year (Dec02) TTM:
Total Receivables was $0.23 Mil.
Revenue was -2.431 + 1.554 + 1.453 + 1.073 = $1.65 Mil.
Gross Profit was -0.496 + 0.194 + 0.356 + 0.223 = $0.28 Mil.
Total Current Assets was $1.99 Mil.
Total Assets was $4.04 Mil.
Property, Plant and Equipment(Net PPE) was $1.45 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.42 Mil.
Selling, General, & Admin. Expense(SGA) was $1.07 Mil.
Total Current Liabilities was $4.18 Mil.
Long-Term Debt & Capital Lease Obligation was $0.73 Mil.
Net Income was -1.619 + -2.282 + -1.309 + -1.012 = $-6.22 Mil.
Non Operating Income was 0.093 + -0.212 + 0.173 + -0.048 = $0.01 Mil.
Cash Flow from Operations was -1.865 + -0.576 + -0.581 + -0.639 = $-3.66 Mil.
Total Receivables was $0.72 Mil.
Revenue was 1.423 + 1.326 + 1.195 + 1.246 = $5.19 Mil.
Gross Profit was 0.527 + 0.489 + 0.498 + 0.453 = $1.97 Mil.
Total Current Assets was $1.03 Mil.
Total Assets was $4.15 Mil.
Property, Plant and Equipment(Net PPE) was $1.62 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.27 Mil.
Selling, General, & Admin. Expense(SGA) was $-1.00 Mil.
Total Current Liabilities was $2.71 Mil.
Long-Term Debt & Capital Lease Obligation was $0.89 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)
=(0.226 / 1.649) / (0.724 / 5.19)
=0.137053 / 0.139499
=0.9825

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)
=(1.967 / 5.19) / (0.277 / 1.649)
=0.378998 / 0.167981
=2.2562

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 - (1.988 + 1.452) / 4.04) / (1 - (1.033 + 1.624) / 4.145)
=0.148515 / 0.358987
=0.4137

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
=1.649 / 5.19
=0.3177

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))
=(0.27 / (0.27 + 1.624)) / (0.421 / (0.421 + 1.452))
=0.142555 / 0.224773
=0.6342

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)
=(1.068 / 1.649) / (-1.002 / 5.19)
=0.647665 / -0.193064
=-3.3547

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)
=((0.733 + 4.178) / 4.04) / ((0.889 + 2.707) / 4.145)
=1.215594 / 0.867551
=1.4012

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
=(-6.222 - 0.006 - -3.661) / 4.04
=-0.635396

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.

Andes Gold has a M-score of -5.08 suggests that the company is unlikely to be a manipulator.


Andes Gold Beneish M-Score Related Terms

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


Andes Gold (Andes Gold) Business Description

Traded in Other Exchanges
N/A
Address
1200 N. Federal Highway, Suite 200, Boca Raton, FL, USA, 33432
Andes Gold Corp is the operator of leased properties which it mines for mineral resources, specifically, gold. The company develops and produces gold assets in Ecuador and South America.

Andes Gold (Andes Gold) Headlines

No Headlines