GURUFOCUS.COM » STOCK LIST » Financial Services » Insurance » Unico American Corp (OTCPK:UNAM) » Definitions » Beneish M-Score

Unico American (Unico American) Beneish M-Score : 0.00 (As of Apr. 29, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Unico American Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 Unico American's Beneish M-Score or its related term are showing as below:

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


Unico American 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 Unico American 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 * 1.9525+0.528 * 1+0.404 * 0.1898+0.892 * 0.4238+0.115 * 0.6194
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7111+4.679 * 0.244244-0.327 * 0.1573
=-1.02

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was $23.99 Mil.
Revenue was -2.53 + 3.748 + 6.071 + 8.188 = $15.48 Mil.
Gross Profit was -2.53 + 3.748 + 6.071 + 8.188 = $15.48 Mil.
Total Current Assets was $83.66 Mil.
Total Assets was $88.21 Mil.
Property, Plant and Equipment(Net PPE) was $1.61 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.70 Mil.
Selling, General, & Admin. Expense(SGA) was $1.48 Mil.
Total Current Liabilities was $0.30 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was -5.046 + 0.212 + -4.011 + -4.024 = $-12.87 Mil.
Non Operating Income was 0.02 + 0.035 + 0.091 + -0.206 = $-0.06 Mil.
Cash Flow from Operations was -6.911 + -9.905 + -10.139 + -7.399 = $-34.35 Mil.
Total Receivables was $28.99 Mil.
Revenue was 8.596 + 8.133 + 11.472 + 8.319 = $36.52 Mil.
Gross Profit was 8.596 + 8.133 + 11.472 + 8.319 = $36.52 Mil.
Total Current Assets was $110.36 Mil.
Total Assets was $136.60 Mil.
Property, Plant and Equipment(Net PPE) was $2.26 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.52 Mil.
Selling, General, & Admin. Expense(SGA) was $4.91 Mil.
Total Current Liabilities was $2.92 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)
=(23.986 / 15.477) / (28.987 / 36.52)
=1.549784 / 0.793729
=1.9525

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)
=(36.52 / 36.52) / (15.477 / 15.477)
=1 / 1
=1

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 - (83.664 + 1.608) / 88.211) / (1 - (110.358 + 2.262) / 136.595)
=0.033318 / 0.175519
=0.1898

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
=15.477 / 36.52
=0.4238

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))
=(0.522 / (0.522 + 2.262)) / (0.698 / (0.698 + 1.608))
=0.1875 / 0.302689
=0.6194

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)
=(1.48 / 15.477) / (4.911 / 36.52)
=0.095626 / 0.134474
=0.7111

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 + 0.296) / 88.211) / ((0 + 2.915) / 136.595)
=0.003356 / 0.02134
=0.1573

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
=(-12.869 - -0.06 - -34.354) / 88.211
=0.244244

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.

Unico American has a M-score of -1.02 signals that the company is likely to be a manipulator.


Unico American Beneish M-Score Related Terms

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


Unico American (Unico American) Business Description

Traded in Other Exchanges
N/A
Address
5230 Las Virgenes Road, Calabasas, CA, USA, 91302
Unico American Corp is an insurance holding company that underwrites property and casualty insurance; provides property, casualty, and health insurance; and provides insurance premium financing and membership association services. Its operations are categorized into two segments, the Insurance company operation and Other Insurance operations. The company receives its revenues primarily from premium derived from the insurance company operations, commission and fee income generated from the insurance agency operations, finance charges and fee income from the premium finance operations, and investment income from cash generated primarily from the insurance company operation.
Executives
Kathryn A. Johnson director 12023 BAYLIES CIRCLE, YUCAIPA CA 92399
Steven L Shea officer: President, CEO C/O BLONDER TONGUE LABORATORIES, INC., ONE JAKE BROWN ROAD, OLD BRIDGE NJ 08857
Jennifer Elaine Ziegler officer: CFO 26050 MUREAU RD, CALABASA CA 91302
Cary Cheldin director, officer: Executive Vice Presidient 1129 MARICOPA HWY., A-203, OJAI CA 93023
Ambina Partners Llc 10 percent owner 309 GREENWICH AVENUE, SUITE 201, GREENWICH CT 06830
Joycelyn M Ray director 26050 MUREAU ROAD, CALABASAS CA 91302
Donny Jay Esparza officer: SENIOR VICE PRESIDENT 26050 MUREAU ROAD, CALABASAS CA 91302
Gregory M Share 10 percent owner THREE FIRST NATIONAL PLZ, SUITE 3800, CHICAGO IL 60602
Ambina Unico Holdings Llc 10 percent owner 309 GREENWICH AVENUE, SUITE 201, GREENWICH CT 06830
John Buckley Keefe director 26050 MUREAU ROAD, CALABASAS CA 91302
Gerard J Altonji director 26050 MUREAU ROAD, CALABASAS CA 91302
Jeffrey Tuder director 6 GREENHOUSE DRIVE, PRINCETON NJ 08540
Rhonda L Gillenwaters director 26050 MUREAU ROAD, CALABASAS CA 91302
Ronald A Closser director 26050 MUREAU ROAD, CALABASAS CA 91302
Erwin Cheldin director, 10 percent owner, officer: President 26050 MUREAU ROAD, CALABASAS CA 91302