GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Good Gaming Inc (OTCPK:GMER) » Definitions » Beneish M-Score

Good Gaming (Good Gaming) Beneish M-Score : -5.71 (As of May. 15, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Good Gaming 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 -5.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

GMER' s Beneish M-Score Range Over the Past 10 Years
Min: -155.9   Med: -5.71   Max: 48.55
Current: -5.71

During the past 13 years, the highest Beneish M-Score of Good Gaming was 48.55. The lowest was -155.90. And the median was -5.71.


Good Gaming Beneish M-Score Historical Data

The historical data trend for Good Gaming'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.

Good Gaming Beneish M-Score Chart

Good Gaming 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 -155.90 - - -15.54 -5.71

Good Gaming 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 -15.54 -12.96 -10.43 -10.25 -5.71

Competitive Comparison of Good Gaming's Beneish M-Score

For the Gambling subindustry, Good Gaming'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.


Good Gaming's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Good Gaming's Beneish M-Score distribution charts can be found below:

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



Good Gaming 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 Good Gaming 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 * 1+0.528 * 0.3609+0.404 * 1.6605+0.892 * 0.3333+0.115 * 0.6667
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2734+4.679 * -0.413223-0.327 * 2.6633
=-5.71

* 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 $0.00 Mil.
Revenue was 0 + 0 + 0 + 0.003 = $0.00 Mil.
Gross Profit was -0.044 + -0.044 + -0.077 + -0.125 = $-0.29 Mil.
Total Current Assets was $0.40 Mil.
Total Assets was $0.48 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.69 Mil.
Total Current Liabilities was $0.52 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.118 + -0.276 + -0.336 + -0.371 = $-0.87 Mil.
Non Operating Income was 0.119 + 0 + 0 + 0 = $0.12 Mil.
Cash Flow from Operations was -0.07 + -0.073 + -0.308 + -0.333 = $-0.78 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.005 + 0.003 + 0 + 0.001 = $0.01 Mil.
Gross Profit was -0.104 + -0.093 + -0.111 + -0.006 = $-0.31 Mil.
Total Current Assets was $0.94 Mil.
Total Assets was $1.06 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $1.64 Mil.
Total Current Liabilities was $0.43 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 / 0.003) / (0 / 0.009)
=0 / 0
=1

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)
=(-0.314 / 0.009) / (-0.29 / 0.003)
=-34.888889 / -96.666667
=0.3609

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 - (0.398 + 0) / 0.484) / (1 - (0.941 + 0.002) / 1.056)
=0.177686 / 0.107008
=1.6605

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
=0.003 / 0.009
=0.3333

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))
=(0.004 / (0.004 + 0.002)) / (0.002 / (0.002 + 0))
=0.666667 / 1
=0.6667

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)
=(0.694 / 0.003) / (1.635 / 0.009)
=231.333333 / 181.666667
=1.2734

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 + 0.52) / 0.484) / ((0 + 0.426) / 1.056)
=1.07438 / 0.403409
=2.6633

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
=(-0.865 - 0.119 - -0.784) / 0.484
=-0.413223

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 Gaming has a M-score of -5.71 suggests that the company is unlikely to be a manipulator.


Good Gaming Beneish M-Score Related Terms

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


Good Gaming (Good Gaming) Business Description

Traded in Other Exchanges
N/A
Address
415 McFarlan Road, Suite 108, Kennett Square, PA, USA, 19348
Good Gaming Inc operates in the gaming industry across multiple segments. The company focuses on hosting multiple games online that subscribers can play for free or for fees depending on player level. It also offers social networking functionality, which helps gamers to interact, track each other and communicate.
Executives
Jordan Axt director 2130 N. LINCOLN PARK WEST, CHICAGO IL 60614
Tassos D. Recachinas director, 10 percent owner, officer: President 130 BROOKFIELD AVE., FAIRFIELD CT 06825
Hillwinds Ocean Energy, Llc 10 percent owner, other: Control Person (Entity) 501 KINGS HIGHWAY EAST, SUITE 108, FAIRFIELD CT 06825
Mark S Simon director, officer: President/CEO/CFO 345 S END AVENUE #7P, NEW YORK NY 10280

Good Gaming (Good Gaming) Headlines

From GuruFocus

Good Gaming Inc. Expands MicroBuddies� Brand into Roblox

By GuruFocusNews GuruFocusNews 06-24-2022

Good Gaming Inc. Engages RedChip to Lead Investor Relations Efforts

By GuruFocusNews GuruFocusNews 01-13-2022

Good Gaming Inc. Announces Letter to Shareholders

By GuruFocusNews GuruFocusNews 01-04-2022