AHNR (Athena Gold) Beneish M-Score : 0.00 (As of Dec. 15, 2024)

View and export this data going back to 2006. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of Athena Gold was 0.00. The lowest was 0.00. And the median was 0.00.

Athena Gold Beneish M-Score Historical Data

The historical data trend for Athena 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.

Athena Gold Beneish M-Score Chart

Athena Gold Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

Athena Gold Quarterly Data
	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24	Sep24
Beneish M-Score	Get a 7-Day Free Trial															-	-	-	-	-

Competitive Comparison of Athena Gold's Beneish M-Score

For the Other Precious Metals & Mining subindustry, Athena 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.

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

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

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

Athena 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 Athena Gold 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 (Sep24) TTM:

Last Year (Sep23) TTM:

Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Current Assets was $0.43 Mil.
Total Assets was $6.68 Mil.
Property, Plant and Equipment(Net PPE) was $6.24 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.37 Mil.
Total Current Liabilities was $0.69 Mil.
Long-Term Debt & Capital Lease Obligation was $0.10 Mil.
Net Income was -0.164 + -0.176 + -0.122 + 0.075 = $-0.39 Mil.
Non Operating Income was -0.01 + -0.078 + 0.047 + 0.18 = $0.14 Mil.
Cash Flow from Operations was -0.037 + -0.122 + -0.069 + -0.055 = $-0.28 Mil.

Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was 0 + 0 + 0 + 0 = $0.00 Mil.
Total Current Assets was $0.08 Mil.
Total Assets was $6.28 Mil.
Property, Plant and Equipment(Net PPE) was $6.20 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.61 Mil.
Total Current Liabilities was $0.22 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 / 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 / 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 - (0.434 + 6.241) / 6.675)	/	(1 - (0.083 + 6.196) / 6.279)
	=	0	/	0
	=

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 / (0 + 6.196))	/	(0 / (0 + 6.241))
	=	0	/	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)
	=	(0.367 / 0)	/	(0.613 / 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)
	=	((0.102 + 0.687) / 6.675)	/	((0 + 0.222) / 6.279)
	=	0.118202	/	0.035356
	=

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
	=	(-0.387 - 0.139	-	-0.283)	/	6.675
	=	-0.036404

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.

Athena Gold Beneish M-Score Related Terms

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

Athena Gold Business Description

Industry

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

Comparable Companies

Traded in Other Exchanges

ATHA:Canada

Address

2010A Harbison Drive, Suite 312, Vacaville, CA, USA, 95687

Website

https://www.athenagoldcorp.com

Athena Gold Corp is focused on the exploration and development of precious metals in the Western United States. Its core holding is Excelsior Springs Project in Nevada's Walker Lane Gold District.

Executives

Power John C /ca/	director, 10 percent owner, officer: Pres., CFO, Prin. Acctg. Off.
John D Gibbs	10 percent owner	16 E STREET SOUTHWEST, ARDMORE OK 73402
Nubian Resources Ltd.	10 percent owner	#202 YALE COURT PLAZA, 2526 YALE COURT ROAD, ABBOTSFORD A1 V2S 8G9
Tyler J Minnick	officer: CFO	C/O ATHENA GOLD CORPORATION, 2010A HARBISON DR., #312, VACAVILLE CA 95687
John E Hiner	director	9443 AXLUND ROAD, LYNDEN WA 98264
Markus Janser	director	CH. DE LA BRUYERE 23C, PULLY V8 1009
Brian Power	director	2010A HARBISON DR., #312, VACAVILLE CA 95687
Neuman Clifford L Esq	10 percent owner	6800 NORTH 79TH STREET, SUITE # 200, NIWOT CO 80503
Leroy Wilkes	director	5154 LEDUC LANE, CASTLE ROCK CO 80108
Webquest Inc.	10 percent owner	7750 N UNION BLVD, # 201, COLORADO SPRINGS CO 80920
Shana Capital Ltd	10 percent owner	678 S PONTIAC WAY, DENVER CO 80224
Tripower Resources, Inc.	10 percent owner	POST OFFICE BOX 849, ARDMORE OK 73402
Butte Creek Brewing Company, Llc	10 percent owner	945 W. SECOND STREET, CHICO CA 95928
J Andrew Moorer	director	POST OFFICE BOX 3618, CAREFREE AZ 85377