Augusta Gold (Augusta Gold) Beneish M-Score : 0.00 (As of May. 28, 2024)

View and export this data going back to 2010. Start your Free Trial

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

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

Augusta Gold Beneish M-Score Historical Data

The historical data trend for Augusta 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.

Augusta Gold Beneish M-Score Chart

Augusta Gold Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

Augusta Gold Quarterly Data
	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24
Beneish M-Score	Get a 7-Day Free Trial															-	-	-	-	-

Competitive Comparison of Augusta Gold's Beneish M-Score

For the Gold subindustry, Augusta 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.

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

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

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

Augusta 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 Augusta 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 (Mar24) TTM:

Last Year (Mar23) TTM:

Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was -0.011 + -0.011 + -0.011 + -0.011 = $-0.04 Mil.
Total Current Assets was $0.55 Mil.
Total Assets was $61.06 Mil.
Property, Plant and Equipment(Net PPE) was $59.39 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $3.55 Mil.
Total Current Liabilities was $30.20 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -2.577 + -2.527 + 0.862 + 2.877 = $-1.37 Mil.
Non Operating Income was -0.768 + -0.182 + 2.858 + 5.388 = $7.30 Mil.
Cash Flow from Operations was -0.61 + -0.537 + -0.966 + -1.547 = $-3.66 Mil.

Total Receivables was $0.00 Mil.
Revenue was 0 + 0 + 0 + 0 = $0.00 Mil.
Gross Profit was -0.011 + -0.011 + -0.011 + -0.011 = $-0.04 Mil.
Total Current Assets was $3.80 Mil.
Total Assets was $64.96 Mil.
Property, Plant and Equipment(Net PPE) was $60.04 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.04 Mil.
Selling, General, & Admin. Expense(SGA) was $5.36 Mil.
Total Current Liabilities was $25.53 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)
	=	(-0.044 / 0)	/	(-0.044 / 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 - (0.548 + 59.394) / 61.058)	/	(1 - (3.801 + 60.04) / 64.957)
	=	0.018278	/	0.017181
	=

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))
	=	(0.044 / (0.044 + 60.04))	/	(0.044 / (0.044 + 59.394))
	=	0.000732	/	0.00074
	=

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)
	=	(3.547 / 0)	/	(5.356 / 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 + 30.202) / 61.058)	/	((0 + 25.532) / 64.957)
	=	0.494644	/	0.39306
	=

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
	=	(-1.365 - 7.296	-	-3.66)	/	61.058
	=	-0.081906

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.

Augusta Gold Beneish M-Score Related Terms

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

Augusta Gold (Augusta Gold) Business Description

Industry

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

Comparable Companies

Traded in Other Exchanges

7RZ:Germany G:Canada

Address

999 Canada Place, Suite 555, Vancouver, BC, CAN, V6C 3E1

Website

https://www.augustagold.com

Augusta Gold Corp is an exploration-stage company. The company is primarily engaged in the acquisition and exploration of gold properties. It operates Bullfrog Project, located in Beatty town of Las Vegas, Nevada.

Executives

Augusta Investments Inc.	10 percent owner	SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Daniel Earle	director	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Thomas A. Ladner	officer: VP, Legal	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Richard W Warke	director, 10 percent owner, officer: Executive Chairman	SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
James Robert Wickens	officer: Vice President, Operations	C/O AUGUSTA GOLD CORP., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Lynette Gould	officer: Sr. VP, Inv Rel & Corp Dev	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Scott Burkett	officer: VP, Exploration	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Johnny Pappas	officer: VP, Environmental & Permitting	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Michael Mcclelland	officer: Chief Financial Officer	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Maryse Belanger	director, officer: President	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Poonam Puri	director	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Lenard F. Boggio	director	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
Purni Parikh	officer: SR VP, Corp Affairs & Secr	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1
John A. Boehner	director	401 N. MAIN STREET, WINSTON-SALEM NC 27101
William Robert Morgan	officer: VP, Capital Projects	C/O AUGUSTA INVESTMENTS INC., SUITE 555, 999 CANADA PLACE, VANCOUVER A1 V6C 3E1