GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Golden Minerals Co (AMEX:AUMN) » Definitions » Beneish M-Score

Golden Minerals Co (Golden Minerals Co) Beneish M-Score : -2.15 (As of Apr. 26, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Golden Minerals Co 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 -2.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

AUMN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.1   Med: -1.24   Max: 20.24
Current: -2.15

During the past 13 years, the highest Beneish M-Score of Golden Minerals Co was 20.24. The lowest was -3.10. And the median was -1.24.


Golden Minerals Co Beneish M-Score Historical Data

The historical data trend for Golden Minerals Co'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.

Golden Minerals Co Beneish M-Score Chart

Golden Minerals Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.77 -3.10 0.81 -0.33 -2.15

Golden Minerals Co Quarterly Data
Mar19 Jun19 Sep19 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 Premium Member Only Premium Member Only Premium Member Only -0.33 1.34 0.43 6.24 -2.15

Competitive Comparison of Golden Minerals Co's Beneish M-Score

For the Other Precious Metals & Mining subindustry, Golden Minerals Co'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.


Golden Minerals Co's Beneish M-Score Distribution in the Metals & Mining Industry

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

* The bar in red indicates where Golden Minerals Co's Beneish M-Score falls into.



Golden Minerals Co 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 Golden Minerals Co 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 * 4.1517+0.528 * -3.1287+0.404 * 1.1805+0.892 * 0.5154+0.115 * 0.632
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.8753+4.679 * 0.054527-0.327 * 1.278
=-2.15

* 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 $3.14 Mil.
Revenue was 0.3 + 2.512 + 4.973 + 4.217 = $12.00 Mil.
Gross Profit was -0.983 + -0.956 + 0.981 + 0.072 = $-0.89 Mil.
Total Current Assets was $8.71 Mil.
Total Assets was $14.91 Mil.
Property, Plant and Equipment(Net PPE) was $5.93 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.53 Mil.
Selling, General, & Admin. Expense(SGA) was $5.06 Mil.
Total Current Liabilities was $5.67 Mil.
Long-Term Debt & Capital Lease Obligation was $0.03 Mil.
Net Income was -1.297 + -3.177 + -1.488 + -3.266 = $-9.23 Mil.
Non Operating Income was 0.03 + -0.264 + 0.087 + 0.018 = $-0.13 Mil.
Cash Flow from Operations was -3.355 + -2.263 + -1.615 + -2.679 = $-9.91 Mil.
Total Receivables was $1.47 Mil.
Revenue was 4.585 + 5.268 + 5.926 + 7.506 = $23.29 Mil.
Gross Profit was 0.254 + 0.805 + 1.2 + 3.119 = $5.38 Mil.
Total Current Assets was $7.97 Mil.
Total Assets was $14.94 Mil.
Property, Plant and Equipment(Net PPE) was $6.75 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.37 Mil.
Selling, General, & Admin. Expense(SGA) was $5.24 Mil.
Total Current Liabilities was $4.35 Mil.
Long-Term Debt & Capital Lease Obligation was $0.12 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)
=(3.135 / 12.002) / (1.465 / 23.285)
=0.261206 / 0.062916
=4.1517

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)
=(5.378 / 23.285) / (-0.886 / 12.002)
=0.230964 / -0.073821
=-3.1287

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 - (8.714 + 5.931) / 14.91) / (1 - (7.97 + 6.749) / 14.944)
=0.017773 / 0.015056
=1.1805

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
=12.002 / 23.285
=0.5154

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))
=(0.369 / (0.369 + 6.749)) / (0.53 / (0.53 + 5.931))
=0.05184 / 0.082031
=0.632

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)
=(5.064 / 12.002) / (5.239 / 23.285)
=0.42193 / 0.224995
=1.8753

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)
=((0.028 + 5.673) / 14.91) / ((0.122 + 4.349) / 14.944)
=0.382361 / 0.299184
=1.278

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
=(-9.228 - -0.129 - -9.912) / 14.91
=0.054527

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.

Golden Minerals Co has a M-score of -2.15 suggests that the company is unlikely to be a manipulator.


Golden Minerals Co Beneish M-Score Related Terms

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


Golden Minerals Co (Golden Minerals Co) Business Description

Traded in Other Exchanges
Address
350 Indiana Street, Suite 650, Golden, CO, USA, 80401
Golden Minerals Co is an exploration stage company engaged in the mining, construction, and exploration of precious metals and mineral properties. It owns and operates Velardena and Chicago precious metals mining properties and associated oxide and sulfide processing plants in the State of Durango, Mexico, the El Quevar exploration property in the province of Salta, Argentina, and a diversified portfolio of precious metals and other mineral exploration properties located in or near historical precious metals producing regions of Mexico. The company's business is structured into two divisions, Mexico operations, and Corporate Exploration and Other.
Executives
Pablo Castanos officer: Executive Vice President 350 INDIANA STREET, SUITE 650, GOLDEN CO 80401
Andrew Pullar director LANDMARK SQUARE, 1ST FL., 64 EARTH CLOSE, WEST BAY BEACH SOUTH, P.O. BOX 10795, GRAND CAYMAN E9 KY1-1007
William Durand Eppler director 165 GILPIN STREET, DENVER CO 80218
David Watkins director 1717 SASAMAT STREET, VANCOUVER A1 V6R 4S3
John Galassini officer: Chief Operating Officer 350 INDIANA STREET, SUITE 650, GOLDEN CO 80401
Julie Weedman officer: Senior VP and CFO 350 INDIANA STREET, SUITE 650, GOLDEN CO 80401
Robert P Vogels officer: VP, Principal Acct Officer 1700 LINCOLN STREET, SUITE 3050, DENVER CO 80203
Sentient Global Resources Fund Iii, Lp 10 percent owner P O BOX 10795, HARBOUR CENTER, GEORGETOWN E9 KY1-1007
Warren Rehn officer: SVP Exploration/Chief Geol. 350 INDIANA STREET, SUITE 800, GOLDEN CO 80401
Jeffrey G Clevenger director, officer: Chief Executive Officer 1700 LINCOLN STREET, SUITE 3050, DENVER CO 80203
Deborah J Friedman officer: Sr VP, Gen. Coun. & Corp. Secy 1700 LINCOLN STREET, SUITE 3050, DENVER CO 80203
Sentient Gp Iv, Lp other: General Partner P O BOX 10795, GRANDY CAYMAN KY1-1007 E9 00000
Sentient Global Resources Fund Iv, L.p. 10 percent owner LANDMARK SQUARE, 64 EARTH CLOSE, WEST BAY BEACH SOUTH, GEORGE TOWN, GRAND CAYMAN E9 KY1-1107
Sentient Executive Gp Iv, Ltd 10 percent owner P O BOX 10795, GRAND CAYMAN E9 KY1-1007
Michael Thomas Mason director 142 STRATFORD AVE, GARDEN CITY NY 11530

Golden Minerals Co (Golden Minerals Co) Headlines