GURUFOCUS.COM » STOCK LIST » Technology » Software » Upland Software Inc (FRA:16U) » Definitions » Beneish M-Score

Upland Software (FRA:16U) Beneish M-Score : -2.96 (As of Apr. 04, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Upland Software 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 -2.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:16U' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.76   Max: -1.98
Current: -2.96

During the past 13 years, the highest Beneish M-Score of Upland Software was -1.98. The lowest was -3.25. And the median was -2.76.


Upland Software Beneish M-Score Historical Data

The historical data trend for Upland Software'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.

Upland Software Beneish M-Score Chart

Upland Software Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.76 -2.73 -2.76 -3.25 -2.96

Upland Software Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -3.25 -3.30 -3.10 -3.13 -2.96

Competitive Comparison of Upland Software's Beneish M-Score

For the Software - Application subindustry, Upland Software'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.


Upland Software's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Upland Software's Beneish M-Score distribution charts can be found below:

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


;
;

Upland Software 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 Upland Software 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 * 1.071+0.528 * 0.9597+0.404 * 1.1873+0.892 * 0.921+0.115 * 0.9881
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.999+4.679 * -0.0936-0.327 * 1.1071
=-2.90

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €40.9 Mil.
Revenue was 64.966 + 60.089 + 64.416 + 65.077 = €254.5 Mil.
Gross Profit was 45.996 + 42.335 + 45.396 + 45.712 = €179.4 Mil.
Total Current Assets was €113.1 Mil.
Total Assets was €505.7 Mil.
Property, Plant and Equipment(Net PPE) was €2.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €50.9 Mil.
Selling, General, & Admin. Expense(SGA) was €107.2 Mil.
Total Current Liabilities was €115.0 Mil.
Long-Term Debt & Capital Lease Obligation was €274.8 Mil.
Net Income was -3.276 + -1.561 + -10.627 + -88.44 = €-103.9 Mil.
Non Operating Income was 1.177 + -0.206 + 0.184 + -80.321 = €-79.2 Mil.
Cash Flow from Operations was 8.921 + 3.881 + 5.082 + 4.711 = €22.6 Mil.
Total Receivables was €41.5 Mil.
Revenue was 66.187 + 69.451 + 68.761 + 71.97 = €276.4 Mil.
Gross Profit was 44.446 + 47.958 + 46.444 + 48.12 = €187.0 Mil.
Total Current Assets was €275.3 Mil.
Total Assets was €797.8 Mil.
Property, Plant and Equipment(Net PPE) was €4.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €66.8 Mil.
Selling, General, & Admin. Expense(SGA) was €116.5 Mil.
Total Current Liabilities was €119.8 Mil.
Long-Term Debt & Capital Lease Obligation was €435.7 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)
=(40.922 / 254.548) / (41.486 / 276.369)
=0.160763 / 0.150111
=1.071

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)
=(186.968 / 276.369) / (179.439 / 254.548)
=0.676516 / 0.704932
=0.9597

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 - (113.064 + 2.752) / 505.694) / (1 - (275.314 + 4.458) / 797.812)
=0.770976 / 0.649326
=1.1873

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
=254.548 / 276.369
=0.921

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))
=(66.788 / (66.788 + 4.458)) / (50.924 / (50.924 + 2.752))
=0.937428 / 0.948729
=0.9881

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)
=(107.22 / 254.548) / (116.532 / 276.369)
=0.421217 / 0.421654
=0.999

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)
=((274.784 + 115.001) / 505.694) / ((435.666 + 119.803) / 797.812)
=0.770792 / 0.69624
=1.1071

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
=(-103.904 - -79.166 - 22.595) / 505.694
=-0.0936

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.

Upland Software has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Upland Software Beneish M-Score Related Terms

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


Upland Software Business Description

Traded in Other Exchanges
Address
401 Congress Avenue, Suite 1850, Frost Bank Tower, Austin, TX, USA, 78701-3788
Upland Software Inc is a software company. It provides cloud-based software applications in three categories: Knowledge Management that provides solutions designed to help organizations capture, organize, and distribute information to employees and customers. Content Lifecycle and Workflow Automation offers solutions that support document management, compliance, and process efficiency across various industries. Digital Marketing solutions that provides tools for audience engagement, campaign management, and content distribution across digital channels.

Upland Software Headlines

No Headlines