GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Upwork Inc (BSP:U2PW34) » Definitions » Beneish M-Score

Upwork (BSP:U2PW34) Beneish M-Score : -2.72 (As of Dec. 13, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Upwork 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BSP:U2PW34' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.8   Max: -1.79
Current: -2.72

During the past 8 years, the highest Beneish M-Score of Upwork was -1.79. The lowest was -3.41. And the median was -2.80.


Upwork Beneish M-Score Historical Data

The historical data trend for Upwork'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.

Upwork Beneish M-Score Chart

Upwork Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.47 -2.54 -2.92 -2.90 -2.07

Upwork Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.83 -2.07 -1.79 -1.98 -2.72

Competitive Comparison of Upwork's Beneish M-Score

For the Internet Content & Information subindustry, Upwork'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.


Upwork's Beneish M-Score Distribution in the Interactive Media Industry

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

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



Upwork 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 Upwork 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 * 1.0985+0.528 * 0.9786+0.404 * 0.9233+0.892 * 1.1763+0.115 * 0.8736
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7832+4.679 * -0.078645-0.327 * 0.9569
=-2.61

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was R$385 Mil.
Revenue was 1073.093 + 1040.212 + 950.828 + 901.24 = R$3,965 Mil.
Gross Profit was 832.708 + 804.021 + 730.756 + 676.496 = R$3,044 Mil.
Total Current Assets was R$5,008 Mil.
Total Assets was R$5,885 Mil.
Property, Plant and Equipment(Net PPE) was R$201 Mil.
Depreciation, Depletion and Amortization(DDA) was R$85 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,641 Mil.
Total Current Liabilities was R$1,575 Mil.
Long-Term Debt & Capital Lease Obligation was R$2,031 Mil.
Net Income was 153.718 + 119.679 + 91.837 + 85.129 = R$450 Mil.
Non Operating Income was 44.806 + 30.27 + 33.474 + 36.205 = R$145 Mil.
Cash Flow from Operations was 565.564 + 200.848 + 28.166 + -26.16 = R$768 Mil.
Total Receivables was R$298 Mil.
Revenue was 867.893 + 818.387 + 837.845 + 846.828 = R$3,371 Mil.
Gross Profit was 654.18 + 619.958 + 627.277 + 630.932 = R$2,532 Mil.
Total Current Assets was R$4,000 Mil.
Total Assets was R$4,748 Mil.
Property, Plant and Equipment(Net PPE) was R$157 Mil.
Depreciation, Depletion and Amortization(DDA) was R$55 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,781 Mil.
Total Current Liabilities was R$1,250 Mil.
Long-Term Debt & Capital Lease Obligation was R$1,791 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)
=(384.584 / 3965.373) / (297.616 / 3370.953)
=0.096986 / 0.088288
=1.0985

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)
=(2532.347 / 3370.953) / (3043.981 / 3965.373)
=0.751226 / 0.767641
=0.9786

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 - (5007.783 + 201.111) / 5884.793) / (1 - (4000.411 + 157.184) / 4748.254)
=0.114855 / 0.124395
=0.9233

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
=3965.373 / 3370.953
=1.1763

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))
=(55.083 / (55.083 + 157.184)) / (84.984 / (84.984 + 201.111))
=0.259499 / 0.297048
=0.8736

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)
=(1640.603 / 3965.373) / (1780.744 / 3370.953)
=0.413732 / 0.528261
=0.7832

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)
=((2030.645 + 1575.166) / 5884.793) / ((1790.565 + 1249.812) / 4748.254)
=0.612734 / 0.640315
=0.9569

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
=(450.363 - 144.755 - 768.418) / 5884.793
=-0.078645

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.

Upwork has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.


Upwork Business Description

Traded in Other Exchanges
Address
475 Brannan Street, Suite 430, San Francisco, CA, USA, 94107
Upwork Inc is a United States-based company that operates an online marketplace that enables businesses to find and work with skilled independent professionals. The company develops platform for hiring and freelancing purposes. Its products offering include Upwork Basic, Upwork Plus, Upwork Business, Upwork Enterprise, and Upwork Payroll. The business generates revenue from Talent and Clients across the USA, India, the Philippines and the rest of the world. Substantial income is derived from providing services to clients.

Upwork Headlines

No Headlines