GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Silver Crown Royalties Inc (NEOE:SCRI) » Definitions » Beneish M-Score

Silver Crown Royalties (NEOE:SCRI) Beneish M-Score : 0.00 (As of Apr. 09, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Silver Crown Royalties 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 Silver Crown Royalties's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of Silver Crown Royalties was 0.00. The lowest was 0.00. And the median was 0.00.


Silver Crown Royalties Beneish M-Score Historical Data

The historical data trend for Silver Crown Royalties'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.

Silver Crown Royalties Beneish M-Score Chart

Silver Crown Royalties Annual Data
Trend Dec22 Dec23 Dec24
Beneish M-Score
- - -

Silver Crown Royalties Quarterly Data
Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Silver Crown Royalties's Beneish M-Score

For the Silver subindustry, Silver Crown Royalties'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.


Silver Crown Royalties's Beneish M-Score Distribution in the Metals & Mining Industry

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

* The bar in red indicates where Silver Crown Royalties's Beneish M-Score falls into.


;
;

Silver Crown Royalties 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 Silver Crown Royalties 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was C$0.59 Mil.
Revenue was 0.235 + 0.164 + 0.108 + 0 = C$0.51 Mil.
Gross Profit was 0.212 + 0.147 + 0.1 + 0 = C$0.46 Mil.
Total Current Assets was C$2.62 Mil.
Total Assets was C$9.53 Mil.
Property, Plant and Equipment(Net PPE) was C$6.91 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$1.73 Mil.
Total Current Liabilities was C$0.26 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.00 Mil.
Net Income was -0.302 + -0.894 + -2.101 + -0.008 = C$-3.31 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = C$0.00 Mil.
Cash Flow from Operations was -0.174 + -1.18 + -0.333 + 0 = C$-1.69 Mil.
Total Receivables was C$0.13 Mil.
Revenue was 0.053 + 0.043 + 0.029 + 0 = C$0.13 Mil.
Gross Profit was 0.047 + 0.038 + 0.025 + 0 = C$0.11 Mil.
Total Current Assets was C$0.54 Mil.
Total Assets was C$4.34 Mil.
Property, Plant and Equipment(Net PPE) was C$3.81 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was C$1.43 Mil.
Total Current Liabilities was C$0.41 Mil.
Long-Term Debt & Capital Lease Obligation was C$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)
=(0.592 / 0.507) / (0.131 / 0.125)
=1.167653 / 1.048
=

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)
=(0.11 / 0.125) / (0.459 / 0.507)
=0.88 / 0.905325
=

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 - (2.618 + 6.908) / 9.526) / (1 - (0.535 + 3.809) / 4.344)
=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
=0.507 / 0.125
=

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 + 3.809)) / (0 / (0 + 6.908))
=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)
=(1.728 / 0.507) / (1.425 / 0.125)
=3.408284 / 11.4
=

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 + 0.262) / 9.526) / ((0 + 0.405) / 4.344)
=0.027504 / 0.093232
=

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
=(-3.305 - 0 - -1.687) / 9.526
=-0.169851

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.


Silver Crown Royalties Beneish M-Score Related Terms

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


Silver Crown Royalties Business Description

Traded in Other Exchanges
Address
100 King Street West, Suite 6200, Toronto, ON, CAN, M5X 1C8
Silver Crown Royalties Inc operates as a silver-only royalty company focused on silver as by-product credits. It provides capital to a mining entity to apply towards some aspect of their operation, such as exploration, mine development, or facility construction, in exchange for receipt of a percentage of the miner's silver production.
Executives
Peter Bures Director, Senior Officer

Silver Crown Royalties Headlines

No Headlines