GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Hall Of Fame Resort & Entertainment Co (NAS:HOFV) » Definitions » Beneish M-Score

Hall Of Fame Resort & Entertainment Co (Hall Of Fame Resort & Entertainment Co) Beneish M-Score : -3.18 (As of May. 03, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Hall Of Fame Resort & Entertainment Co 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 -3.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hall Of Fame Resort & Entertainment Co's Beneish M-Score or its related term are showing as below:

HOFV' s Beneish M-Score Range Over the Past 10 Years
Min: -5.26   Med: -3.18   Max: 1.05
Current: -3.18

During the past 5 years, the highest Beneish M-Score of Hall Of Fame Resort & Entertainment Co was 1.05. The lowest was -5.26. And the median was -3.18.


Hall Of Fame Resort & Entertainment Co Beneish M-Score Historical Data

The historical data trend for Hall Of Fame Resort & Entertainment Co'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.

Hall Of Fame Resort & Entertainment Co Beneish M-Score Chart

Hall Of Fame Resort & Entertainment Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - 1.05 -5.26 -3.18

Hall Of Fame Resort & Entertainment Co Quarterly Data
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 -5.26 -4.39 -3.77 -3.21 -3.18

Competitive Comparison of Hall Of Fame Resort & Entertainment Co's Beneish M-Score

For the Entertainment subindustry, Hall Of Fame Resort & Entertainment Co'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.


Hall Of Fame Resort & Entertainment Co's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Hall Of Fame Resort & Entertainment Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hall Of Fame Resort & Entertainment Co's Beneish M-Score falls into.



Hall Of Fame Resort & Entertainment Co 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 Hall Of Fame Resort & Entertainment Co 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 * 0.4052+0.528 * 0.8585+0.404 * 0.4045+0.892 * 1.5099+0.115 * 1.0917
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.081207-0.327 * 1.2985
=-3.18

* 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 $1.11 Mil.
Revenue was 6.137 + 8.745 + 6.127 + 3.12 = $24.13 Mil.
Gross Profit was 4.506 + 6.931 + 4.54 + 1.661 = $17.64 Mil.
Total Current Assets was $27.25 Mil.
Total Assets was $441.90 Mil.
Property, Plant and Equipment(Net PPE) was $351.77 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.07 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $28.56 Mil.
Long-Term Debt & Capital Lease Obligation was $222.97 Mil.
Net Income was -19.897 + -16.153 + -13.288 + -19.344 = $-68.68 Mil.
Non Operating Income was -8.3 + 1.321 + 1.52 + -0.338 = $-5.80 Mil.
Cash Flow from Operations was -7.394 + 0.077 + -8.14 + -11.543 = $-27.00 Mil.
Total Receivables was $1.81 Mil.
Revenue was 3.06 + 8.127 + 2.686 + 2.107 = $15.98 Mil.
Gross Profit was 1.389 + 6.317 + 1.369 + 0.953 = $10.03 Mil.
Total Current Assets was $39.40 Mil.
Total Assets was $456.30 Mil.
Property, Plant and Equipment(Net PPE) was $256.39 Mil.
Depreciation, Depletion and Amortization(DDA) was $12.04 Mil.
Selling, General, & Admin. Expense(SGA) was $0.88 Mil.
Total Current Liabilities was $25.30 Mil.
Long-Term Debt & Capital Lease Obligation was $174.73 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)
=(1.108 / 24.129) / (1.811 / 15.98)
=0.04592 / 0.113329
=0.4052

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)
=(10.028 / 15.98) / (17.638 / 24.129)
=0.627534 / 0.730988
=0.8585

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 - (27.25 + 351.767) / 441.897) / (1 - (39.395 + 256.389) / 456.297)
=0.142296 / 0.351773
=0.4045

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
=24.129 / 15.98
=1.5099

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))
=(12.038 / (12.038 + 256.389)) / (15.069 / (15.069 + 351.767))
=0.044846 / 0.041078
=1.0917

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 / 24.129) / (0.883 / 15.98)
=0 / 0.055257
=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)
=((222.974 + 28.561) / 441.897) / ((174.729 + 25.299) / 456.297)
=0.569216 / 0.438372
=1.2985

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
=(-68.682 - -5.797 - -27) / 441.897
=-0.081207

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.

Hall Of Fame Resort & Entertainment Co has a M-score of -3.18 suggests that the company is unlikely to be a manipulator.


Hall Of Fame Resort & Entertainment Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Hall Of Fame Resort & Entertainment Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Hall Of Fame Resort & Entertainment Co (Hall Of Fame Resort & Entertainment Co) Business Description

Traded in Other Exchanges
N/A
Address
2626 Fulton Drive NW, Canton, OH, USA, 44718
Hall Of Fame Resort & Entertainment Co operates as a holding company. The firm is a sports, entertainment, and media company. It generates revenues from various streams such as sponsorship agreements, rents, cost recoveries, events, hotel operation, Hall of Fantasy League, and through the sale of media assets.
Executives
Buiten John Van officer: VP of Accounting/Controller C/O JAY PHARMA INC., 4851 TAMIAMI TRAIL N, SUITE 200, NAPLES FL 34103
Jerome Bettis director 2870 PEACHTREE RD NW, SUITE 509, ATLANTA GA 30305
Michael Anthony Crawford director, officer: President and CEO C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON AVE NW, CANTON OH 44718
Michael S Levy officer: President of Operations C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON AVE NW, CANTON OH 44718
Marcus Lemarr Allen director HALL OF FAME RESORT & ENTERTAINMENT CO, 2626 FULTON AVE NW, CANTON OH 44708
Teri Wagner Flynn director C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON DRIVE NW, CANTON OH 44718
Victor S. Gregovits officer: EVP of Sales & Marketing C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON DRIVE NW, CANTON OH 44718
Benjamin J Lee officer: Chief Financial Officer 2626 FULTON DRIVE, NW, C/O HALL OF FAME RESORT & ENTERTAIN CO, CANTON OH 44718
Karl Holz director C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON AVE NW, CANTON OH 44718
Mary Owen director C/O HALL OF FAME RESORT & ENTERTAIN CO, 2626 FULTON AVE NW, CANTON OH 44718
James J. Dolan director C/O TRISTATE CAPITAL HOLDINGS, INC., ONE OXFORD CENTRE, SUITE 2700, PITTSBURGH PA 15219
Stuart Lichter director 631 PASEO DE LA PLAYA, REDONDO BEACH CA 90277
Anthony J. Buzzelli director C/O TRISTATE CAPITAL HOLDINGS, INC, ONE OXFORD CENTRE, SUITE 2700, PITTSBURGH PA 15219
Kimberly Schaefer director C/O SEAWORLD ENTERTAINMENT, INC., 6240 SEA HARBOR DR, ORLANDO FL 32821
Erica Muhleman officer: EVP of New Bus. Dev./Marketing 2626 FULTON DRIVE NW, CANTON OH 44718