GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Mega Matrix Corp (AMEX:MPU) » Definitions » Beneish M-Score

Mega Matrix (Mega Matrix) Beneish M-Score : 0.00 (As of Jun. 06, 2024)


View and export this data going back to 1998. Start your Free Trial

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

During the past 13 years, the highest Beneish M-Score of Mega Matrix was 3003.27. The lowest was -79.75. And the median was -2.18.


Mega Matrix Beneish M-Score Historical Data

The historical data trend for Mega Matrix'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.

Mega Matrix Beneish M-Score Chart

Mega Matrix 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 -2.18 -4.37 7.74 4.78 -

Mega Matrix 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 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 -79.75 -21.89 -9.36 - -

Competitive Comparison of Mega Matrix's Beneish M-Score

For the Entertainment subindustry, Mega Matrix'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.


Mega Matrix's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Mega Matrix's Beneish M-Score distribution charts can be found below:

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



Mega Matrix 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 Mega Matrix 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was $0.30 Mil.
Revenue was 8.692 + 0.024 + 0.004 + 0.013 = $8.73 Mil.
Gross Profit was 5.191 + 0.007 + -0.015 + -0.002 = $5.18 Mil.
Total Current Assets was $17.34 Mil.
Total Assets was $24.20 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 $13.55 Mil.
Total Current Liabilities was $7.87 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -0.867 + 0.38 + -1.473 + -1.458 = $-3.42 Mil.
Non Operating Income was 0.015 + -0.34 + -0.519 + -0.124 = $-0.97 Mil.
Cash Flow from Operations was -0.097 + -1.036 + -1.005 + -1.039 = $-3.18 Mil.
Total Receivables was $0.00 Mil.
Revenue was 0 + 0.002 + 0 + 0.003 = $0.01 Mil.
Gross Profit was 0 + -0.22 + 0 + -0.53 = $-0.75 Mil.
Total Current Assets was $12.14 Mil.
Total Assets was $12.14 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 $4.73 Mil.
Total Current Liabilities was $0.30 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)
=(0.297 / 8.733) / (0.001 / 0.005)
=0.034009 / 0.2
=

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)
=(-0.75 / 0.005) / (5.181 / 8.733)
=-150 / 0.593267
=

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 - (17.338 + 0) / 24.201) / (1 - (12.142 + 0) / 12.142)
=0.283583 / 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
=8.733 / 0.005
=

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 / (0 + 0)) / (0 / (0 + 0))
= /
=

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)
=(13.549 / 8.733) / (4.729 / 0.005)
=1.551471 / 945.8
=

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 + 7.866) / 24.201) / ((0 + 0.302) / 12.142)
=0.325028 / 0.024872
=

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
=(-3.418 - -0.968 - -3.177) / 24.201
=0.03004

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.


Mega Matrix Beneish M-Score Related Terms

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


Mega Matrix (Mega Matrix) Business Description

Traded in Other Exchanges
N/A
Address
3000 El Camino Real, Building 4, Suite 200, Palo Alto, CA, USA, 94306
Mega Matrix Corp is a holding company. It operates through its two subsidiaries Mega Metaverse Corp (Mega) and JetFleet Management Corp (JMC). The Company has three business segments which are comprised of 1) ETH staking business, 2) the GameFi business, and 3) the leasing of regional aircraft to foreign and domestic regional airlines. The majority of the company's revenue is earned through Leasing business segment.
Executives
Yucheng Hu director, 10 percent owner, officer: CEO and Chairman GROUP 7, YANTAI VILLAGE, LAOYE TOWN, YINGSHAN, SICHUAN F4 00000000
Yunheng Zhang director, officer: Chief Operating Officer 3000 EL CAMINO REAL, BLDG 4, STE 200, PALO ALTO CA 94306
Jianan Jiang director 46886 BLACKBERRY CT, STERLING VA 20164
Siyuan Zhu director ROOM 1101, BUILDING 4, NO. 88 SOUTH WUNING RD., JINAN DISTRICT, SHANGHAI F4 00000000
Qin Yao director 5A, BUILDING E, NORTH BAONENG TAIGUCHENG, ZHONGXIN ROAD, NANSHAN DISTRICT, SHENZHEN, GUANGDONG F4 00000000
Qin Carol Wang officer: Chief Financial Officer ROOM 403, NO. 7, LANE 173, YANZHONG ROAD, PUDONG NEW DISTRICT, SHANGHAI F4 00000000
Florence Ng director, officer: GCO VP 1618 17TH AVENUE, SAN FRANCISCO CA 94122
David Paul Wilson director 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010
Michael Gerhard Magnusson officer: President & CEO 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010
Harold M Lyons officer: SVP Finance & CFO 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010
Evan M Wallach director 1440 CHAPIN AVE, STE 310, BURLINGAME CA 94010
Toni M Perazzo director, 10 percent owner, officer: Sr. V.P. Finance, Secty. 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010
Karen M Rogge director APPLIED MICRO CIRCUITS CORP, 4555 GREAT AMERICA PARKWAY, SUITE 601, SANTA CLARA CA 95054
Neal D Crispin director, 10 percent owner, officer: President & Chairman 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010
Jetfleet Holding Corp. 10 percent owner 1440 CHAPIN AVENUE, SUITE 310, BURLINGAME CA 94010