GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Red Pine Exploration Inc (TSXV:RPX) » Definitions » Beneish M-Score

Red Pine Exploration (TSXV:RPX) Beneish M-Score : 0.00 (As of Dec. 15, 2024)


View and export this data going back to 1936. Start your Free Trial

What is Red Pine Exploration 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 Red Pine Exploration's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Red Pine Exploration was 0.00. The lowest was 0.00. And the median was 0.00.


Red Pine Exploration Beneish M-Score Historical Data

The historical data trend for Red Pine Exploration'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.

Red Pine Exploration Beneish M-Score Chart

Red Pine Exploration Annual Data
Trend Jul14 Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Red Pine Exploration Quarterly Data
Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24
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 Red Pine Exploration's Beneish M-Score

For the Gold subindustry, Red Pine Exploration'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.


Red Pine Exploration's Beneish M-Score Distribution in the Metals & Mining Industry

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

* The bar in red indicates where Red Pine Exploration's Beneish M-Score falls into.



Red Pine Exploration 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 Red Pine Exploration 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 (Apr24) TTM:Last Year (Apr23) TTM:
Total Receivables was C$0.26 Mil.
Revenue was 0 + 0 + 0 + 0 = C$0.00 Mil.
Gross Profit was -0.045 + -0.043 + -0.066 + -0.089 = C$-0.24 Mil.
Total Current Assets was C$3.96 Mil.
Total Assets was C$4.54 Mil.
Property, Plant and Equipment(Net PPE) was C$0.27 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.24 Mil.
Selling, General, & Admin. Expense(SGA) was C$2.39 Mil.
Total Current Liabilities was C$1.63 Mil.
Long-Term Debt & Capital Lease Obligation was C$0.08 Mil.
Net Income was -4.737 + -2.864 + 3.288 + -3.017 = C$-7.33 Mil.
Non Operating Income was 0.451 + 0.346 + 0.303 + 0.27 = C$1.37 Mil.
Cash Flow from Operations was -4.184 + -3.135 + -3.488 + -3.871 = C$-14.68 Mil.
Total Receivables was C$0.22 Mil.
Revenue was 0 + 0 + 0 + 0 = C$0.00 Mil.
Gross Profit was -0.081 + -0.105 + -0.053 + -0.108 = C$-0.35 Mil.
Total Current Assets was C$0.64 Mil.
Total Assets was C$1.18 Mil.
Property, Plant and Equipment(Net PPE) was C$0.23 Mil.
Depreciation, Depletion and Amortization(DDA) was C$0.35 Mil.
Selling, General, & Admin. Expense(SGA) was C$2.54 Mil.
Total Current Liabilities was C$1.47 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)
=(0.263 / 0) / (0.219 / 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)
=(-0.347 / 0) / (-0.243 / 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 - (3.956 + 0.267) / 4.537) / (1 - (0.641 + 0.227) / 1.183)
=0.069209 / 0.266272
=

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))
=(0.347 / (0.347 + 0.227)) / (0.243 / (0.243 + 0.267))
=0.60453 / 0.476471
=

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)
=(2.387 / 0) / (2.535 / 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)
=((0.079 + 1.631) / 4.537) / ((0 + 1.474) / 1.183)
=0.376901 / 1.245985
=

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
=(-7.33 - 1.37 - -14.678) / 4.537
=1.317611

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.


Red Pine Exploration Beneish M-Score Related Terms

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


Red Pine Exploration Business Description

Traded in Other Exchanges
Address
145 Wellington Street West, Suite 1001, Toronto, ON, CAN, M5J 1H8
Red Pine Exploration Inc is a Canadian precious metals explorer company. It is involved in the identification, acquisition, and development of properties in Ontario, Canada. The company's flagship Wawa Gold Project is located 2km southeast of the Municipality of Wawa, in Northern Ontario. The property, comprising six thousand nine hundred and eighty six hectares, hosts several former mines with a combined historic production of One hundred twenty thousand oz gold.
Executives
Alamos Gold Inc. 10% Security Holder
Quentin Yarie Director
Paul Douglas Martin Director
Edward William Drew Anwyll Director
Jean-francois Montreuil Senior Officer
Robert Brian Dodds Director

Red Pine Exploration Headlines

From GuruFocus

Guy Spier on Reciprocal Patent Exchange

By Grass Hopper Grass Hopper 02-19-2014