GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » MGT Capital Investments Inc (OTCPK:MGTI) » Definitions » Beneish M-Score

MGT Capital Investments (MGT Capital Investments) Beneish M-Score : -12.66 (As of Apr. 26, 2024)


View and export this data going back to 1999. Start your Free Trial

What is MGT Capital Investments 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 -12.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MGTI' s Beneish M-Score Range Over the Past 10 Years
Min: -62.95   Med: -8.41   Max: 1142.92
Current: -12.66

During the past 13 years, the highest Beneish M-Score of MGT Capital Investments was 1142.92. The lowest was -62.95. And the median was -8.41.


MGT Capital Investments Beneish M-Score Historical Data

The historical data trend for MGT Capital Investments'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.

MGT Capital Investments Beneish M-Score Chart

MGT Capital Investments 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 -9.78 -8.41 -1.83 -21.96 -12.66

MGT Capital Investments 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 -21.96 -26.26 -1.72 -14.57 -12.66

Competitive Comparison of MGT Capital Investments's Beneish M-Score

For the Capital Markets subindustry, MGT Capital Investments'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.


MGT Capital Investments's Beneish M-Score Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, MGT Capital Investments's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MGT Capital Investments's Beneish M-Score falls into.



MGT Capital Investments 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 MGT Capital Investments 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 * 4.7847+0.404 * 0+0.892 * 0.4932+0.115 * 0.6799
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5819+4.679 * -2.234979-0.327 * 3.2246
=-12.66

* 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 $0.02 Mil.
Revenue was 0.102 + 0.092 + 0.098 + 0.107 = $0.40 Mil.
Gross Profit was -0.019 + -0.036 + 0.005 + -0.027 = $-0.08 Mil.
Total Current Assets was $0.03 Mil.
Total Assets was $0.93 Mil.
Property, Plant and Equipment(Net PPE) was $0.91 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.26 Mil.
Selling, General, & Admin. Expense(SGA) was $1.36 Mil.
Total Current Liabilities was $9.77 Mil.
Long-Term Debt & Capital Lease Obligation was $0.02 Mil.
Net Income was -5.454 + 0.701 + 2.418 + -3.798 = $-6.13 Mil.
Non Operating Income was -4.511 + 1.387 + 2.926 + -3.142 = $-3.34 Mil.
Cash Flow from Operations was -0.406 + -0.161 + -0.122 + -0.021 = $-0.71 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0.124 + 0.146 + 0.284 + 0.255 = $0.81 Mil.
Gross Profit was 0.091 + -0.078 + -0.469 + -0.291 = $-0.75 Mil.
Total Current Assets was $0.55 Mil.
Total Assets was $1.65 Mil.
Property, Plant and Equipment(Net PPE) was $1.10 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.20 Mil.
Selling, General, & Admin. Expense(SGA) was $1.74 Mil.
Total Current Liabilities was $5.39 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)
=(0.017 / 0.399) / (0 / 0.809)
=0.042607 / 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)
=(-0.747 / 0.809) / (-0.077 / 0.399)
=-0.923362 / -0.192982
=4.7847

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 - (0.025 + 0.907) / 0.932) / (1 - (0.553 + 1.098) / 1.654)
=0 / 0.001814
=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
=0.399 / 0.809
=0.4932

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))
=(0.196 / (0.196 + 1.098)) / (0.26 / (0.26 + 0.907))
=0.151468 / 0.222793
=0.6799

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)
=(1.356 / 0.399) / (1.738 / 0.809)
=3.398496 / 2.148331
=1.5819

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)
=((0.02 + 9.77) / 0.932) / ((0 + 5.388) / 1.654)
=10.504292 / 3.257557
=3.2246

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
=(-6.133 - -3.34 - -0.71) / 0.932
=-2.234979

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.

MGT Capital Investments has a M-score of -12.66 suggests that the company is unlikely to be a manipulator.


MGT Capital Investments Beneish M-Score Related Terms

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


MGT Capital Investments (MGT Capital Investments) Business Description

Traded in Other Exchanges
N/A
Address
150 Fayetteville Street, Suite 1110, Raleigh, NC, USA, 27601
MGT Capital Investments Inc is a U.S. based Bitcoin miner company that conducts cryptocurrency activities at a company-owned and managed Bitcoin mining facility in LaFayette, Georgia. Located adjacent to a utility substation, the several-acre property has access to about 20 megawatts (MW) of electrical power, half of which is presently utilized by the Company. Business activities are comprised of self-mining operations and leasing space to third parties.
Executives
Stephen Schaeffer officer: Chief Operating Officer 512 S. MANGUM STREET, SUITE 408, DURHAM NC 27701
Robert Ladd director, 10 percent owner C/O LADDCAP VALUE ADVISORS LLC, 650 FIFTH AVENUE, SUITE 600, NEW YORK NY 10019
Robert S Lowrey officer: CFO, Treasurer, Secretary 512 S MAGNUM STREET, STE 408, DURHAM NC 27701
Nolan K Bushnell director 5443 BEETHOVEN ST, LOS ANGELES CA 90066
Hugh Robert Holmes director 500 MAMARONECK AVENUE, SUITE 204, HARRISON NY 10528
Iroquois Master Fund Ltd. 10 percent owner 641 LEXINGTON AVENUE, 26TH FLOOR, NEW YORK NY 10022
Joshua Silverman 10 percent owner IROQUOIS CAPITAL MANAGEMENT LLC, 205 EAST 42ND ST - 20TH FL., NEW YORK NY 10017
Iroquois Capital Management, Llc 10 percent owner 641 LEXINGTON AVENUE, 26TH FLOOR, NEW YORK, NY 10022
Michael Onghai director 122 WEST 26TH ST. 5TH FLOOR, NEW YORK NY 10001
J&s Gaming, Inc. 10 percent owner 12 MAY HILL LANE, DIX HILLS NY 11746
Laddcap Value Partners Iii Llc other: Managing Member 335 MADISON AVENUE, SUITE 1100, NEW YORK NY 10017
Robert Paul Traversa officer: Chief Financial Officer C/O MGT CAPITAL INVESTMENTS, INC., 500 MAMARONECK AVENUE, SUITE 204, HARRISON NY 10528
Neal Wyman director KENSINGTON CENTRE, 66 HAMMERSMITH ROAD, LONDON X0 W14 8UD
Peter Venton director KENSINGTON CENTRE, 66 HAMMERSMITH ROAD, LONDON X0 W14 8UD
Richard Wolfe Cohen director ONE NORTH BROADWAY, SUITE 509, WHITE PLAINS NY 10601

MGT Capital Investments (MGT Capital Investments) Headlines

From GuruFocus

MGT Capital Reports First Quarter Results

By PRNewswire PRNewswire 05-15-2020

MGT Capital Provides Operating Update

By PRNewswire PRNewswire 02-03-2020

MGT Capital Provides Legal Update

By PRNewswire PRNewswire 05-05-2020