GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Emerson Radio Corp (AMEX:MSN) » Definitions » Beneish M-Score

MSN (Emerson Radio) Beneish M-Score : -2.66 (As of Dec. 12, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Emerson Radio 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 -2.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MSN' s Beneish M-Score Range Over the Past 10 Years
Min: -4.47   Med: -2.55   Max: 4.64
Current: -2.66

During the past 13 years, the highest Beneish M-Score of Emerson Radio was 4.64. The lowest was -4.47. And the median was -2.55.


Emerson Radio Beneish M-Score Historical Data

The historical data trend for Emerson Radio'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.

Emerson Radio Beneish M-Score Chart

Emerson Radio Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.51 -2.30 -1.45 4.64 -1.45

Emerson Radio 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 -0.82 -0.83 -1.45 -1.60 -2.66

Competitive Comparison of Emerson Radio's Beneish M-Score

For the Consumer Electronics subindustry, Emerson Radio'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.


Emerson Radio's Beneish M-Score Distribution in the Hardware Industry

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

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



Emerson Radio 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 Emerson Radio 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 * 0.9608+0.528 * 1.5489+0.404 * 1.1209+0.892 * 1.2123+0.115 * -4.2025
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1877+4.679 * 0.028905-0.327 * 1.5473
=-2.66

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was $2.15 Mil.
Revenue was 2.738 + 2.198 + 2.201 + 2.622 = $9.76 Mil.
Gross Profit was 0.272 + 0.194 + 0.349 + 0.478 = $1.29 Mil.
Total Current Assets was $25.73 Mil.
Total Assets was $26.57 Mil.
Property, Plant and Equipment(Net PPE) was $0.76 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.05 Mil.
Selling, General, & Admin. Expense(SGA) was $5.51 Mil.
Total Current Liabilities was $1.79 Mil.
Long-Term Debt & Capital Lease Obligation was $0.40 Mil.
Net Income was -0.881 + -0.962 + -0.883 + -0.421 = $-3.15 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -2.129 + -0.84 + -2.239 + 1.293 = $-3.92 Mil.
Total Receivables was $1.85 Mil.
Revenue was 2.438 + 1.809 + 1.871 + 1.932 = $8.05 Mil.
Gross Profit was 0.398 + 0.339 + 0.344 + 0.571 = $1.65 Mil.
Total Current Assets was $29.25 Mil.
Total Assets was $29.78 Mil.
Property, Plant and Equipment(Net PPE) was $0.45 Mil.
Depreciation, Depletion and Amortization(DDA) was $-0.10 Mil.
Selling, General, & Admin. Expense(SGA) was $3.82 Mil.
Total Current Liabilities was $1.37 Mil.
Long-Term Debt & Capital Lease Obligation was $0.22 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)
=(2.149 / 9.759) / (1.845 / 8.05)
=0.220207 / 0.229193
=0.9608

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)
=(1.652 / 8.05) / (1.293 / 9.759)
=0.205217 / 0.132493
=1.5489

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 - (25.726 + 0.76) / 26.57) / (1 - (29.25 + 0.448) / 29.782)
=0.003161 / 0.00282
=1.1209

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
=9.759 / 8.05
=1.2123

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))
=(-0.095 / (-0.095 + 0.448)) / (0.052 / (0.052 + 0.76))
=-0.269122 / 0.064039
=-4.2025

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)
=(5.506 / 9.759) / (3.824 / 8.05)
=0.564197 / 0.475031
=1.1877

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)
=((0.403 + 1.785) / 26.57) / ((0.219 + 1.366) / 29.782)
=0.082349 / 0.05322
=1.5473

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
=(-3.147 - 0 - -3.915) / 26.57
=0.028905

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.

Emerson Radio has a M-score of -2.66 suggests that the company is unlikely to be a manipulator.


Emerson Radio Beneish M-Score Related Terms

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


Emerson Radio Business Description

Traded in Other Exchanges
N/A
Address
959 Route 46 East, Suite 210, Parsippany, NJ, USA, 07054
Emerson Radio Corp operates in the consumer electronics industry. The company designs, sources, imports, and markets a variety of houseware and consumer electronic products, and licenses the Emerson trademark domestically and internationally. Its products are offered to encompass televisions, digital versatile disc players and video cassette recorders, audio accessories, microwave ovens, home theatres, high-end audio products, office products, mobile stereo, and wireless products. geographically, it derives a majority of its revenue from the United States.
Executives
Richard Li officer: Chief Financial Officer C/O EMERSON RADIO CORP., 35 WATERVIEW BLVD., SUITE 140, PARSIPPANY NJ 07054
Omen Charm Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Bingzhao Tan 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Guichai He 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Ocean Rose Global Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Wealth Warrior Global Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Praisewise Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Merchant Link Holdings Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Splendid Brilliance (ptc) Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Aurizon Enterprises Ltd 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Rise Vision Global Ltd director, 10 percent owner UNIT C, 32/F., TML TOWER, NO. 3 HOI SHING ROAD, TSUEN WAN, NEW TERRITORIES K3 NO ZIP
Ho Wing On Christopher director 146 ROBINSON ROAD, #01-01, SINGAPORE U0 068909
Kin S Yuen director C/O EMERSON RADIO CORP., 3 UNIVERSITY PLAZA, SUITE 405, HACKENSACK NJ 07601
Ho Family Trust 10 percent owner 146 ROBINSON ROAD, #01-01, SINGAPORE U0 068909
John Howard Batchelor director C/O EMERSON RADIO CORP., 3 UNIVERSITY PLAZA, SUITE 405, HACKENSACK NJ 07601

Emerson Radio Headlines

From GuruFocus

A Stock Where Neither the Business nor the Price Matters

By Geoff Gannon Geoff Gannon 04-18-2012

Emerson Radio Corp Reports Operating Results (10-Q)

By gurufocus 10qk 11-12-2009

Emerson Radio Corp Reports Operating Results (10-K)

By gurufocus 10qk 07-14-2010

Emerson Radio Corp Reports Operating Results (10-Q)

By gurufocus 10qk 08-16-2010

Emerson Radio Corp Reports Operating Results (10-Q)

By gurufocus 10qk 02-11-2010

A Net Net Stock Trading at 10% of Book

By Rupert Hargreaves Rupert Hargreaves 08-30-2017

5 More Deep-Value Stocks for 2020

By Rupert Hargreaves Rupert Hargreaves 01-06-2020