GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Goldgroup Mining Inc (MEX:GGA) » Definitions » Beneish M-Score

Goldgroup Mining (MEX:GGA) Beneish M-Score : 0.00 (As of Sep. 26, 2024)


View and export this data going back to 2012. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of Goldgroup Mining was 101.85. The lowest was -8.35. And the median was -3.71.


Goldgroup Mining Beneish M-Score Historical Data

The historical data trend for Goldgroup 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.

Goldgroup Mining Beneish M-Score Chart

Goldgroup Mining 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 -5.24 -1.47 -4.07 101.85 8.99

Goldgroup Mining Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Jun24
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 - 12.66 - 8.99 -

Competitive Comparison of Goldgroup Mining's Beneish M-Score

For the Gold subindustry, Goldgroup 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.


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

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

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



Goldgroup 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 Goldgroup Mining 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 (Jun24) TTM:Last Year (Mar23) TTM:
Total Receivables was MXN10.9 Mil.
Revenue was 129.908 + 79.338 + 66.07 + 22.733 = MXN298.0 Mil.
Gross Profit was 26.088 + 16.703 + -4.372 + 12.138 = MXN50.6 Mil.
Total Current Assets was MXN91.4 Mil.
Total Assets was MXN154.3 Mil.
Property, Plant and Equipment(Net PPE) was MXN38.6 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN15.4 Mil.
Selling, General, & Admin. Expense(SGA) was MXN61.4 Mil.
Total Current Liabilities was MXN220.8 Mil.
Long-Term Debt & Capital Lease Obligation was MXN0.4 Mil.
Net Income was 13.007 + 4.227 + -18.638 + -87.142 = MXN-88.5 Mil.
Non Operating Income was 2.107 + 7.91 + -0.662 + -82.736 = MXN-73.4 Mil.
Cash Flow from Operations was 6.504 + -3.446 + -3.397 + 13.989 = MXN13.7 Mil.
Total Receivables was MXN38.3 Mil.
Revenue was 0 + 0 + 0 + 0 = MXN0.0 Mil.
Gross Profit was 0 + 0 + 0 + 0 = MXN0.0 Mil.
Total Current Assets was MXN67.9 Mil.
Total Assets was MXN253.1 Mil.
Property, Plant and Equipment(Net PPE) was MXN160.0 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN1.3 Mil.
Selling, General, & Admin. Expense(SGA) was MXN59.4 Mil.
Total Current Liabilities was MXN275.9 Mil.
Long-Term Debt & Capital Lease Obligation was MXN1.1 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)
=(10.882 / 298.049) / (38.339 / 0)
=0.036511 /
=

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) / (50.557 / 298.049)
= / 0.169626
=

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 - (91.399 + 38.6) / 154.274) / (1 - (67.9 + 159.972) / 253.071)
=0.15735 / 0.099573
=

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
=298.049 / 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))
=(1.296 / (1.296 + 159.972)) / (15.436 / (15.436 + 38.6))
=0.008036 / 0.285661
=

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)
=(61.361 / 298.049) / (59.392 / 0)
=0.205876 /
=

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)
=((0.385 + 220.831) / 154.274) / ((1.1 + 275.927) / 253.071)
=1.433916 / 1.094661
=

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
=(-88.546 - -73.381 - 13.65) / 154.274
=-0.186778

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.


Goldgroup Mining Beneish M-Score Related Terms

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


Goldgroup Mining Business Description

Traded in Other Exchanges
Address
1166 Alberni Street, Suite 1201, Vancouver, BC, CAN, V6E 3Z3
Goldgroup Mining Inc is a Canadian-based gold production, development, and exploration company with an upside in a portfolio of projects in Mexico, including an interest in DynaResource de Mexico, S.A. de C.V., which owns 100 percent of the high-grade gold exploration project, San Jose de Gracia, located in the State of Sinaloa. In addition, the company operates its 100%-owned Cerro Prieto heap-leach gold mine, in the State of Sonora, Mexico.

Goldgroup Mining Headlines

No Headlines