GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Universal Security Instruments Inc (AMEX:UUU) » Definitions » Beneish M-Score

Universal Security Instruments (Universal Security Instruments) Beneish M-Score : -3.19 (As of Apr. 27, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Universal Security Instruments 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 -3.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

UUU' s Beneish M-Score Range Over the Past 10 Years
Min: -4.77   Med: -2.66   Max: 0.74
Current: -3.19

During the past 13 years, the highest Beneish M-Score of Universal Security Instruments was 0.74. The lowest was -4.77. And the median was -2.66.


Universal Security Instruments Beneish M-Score Historical Data

The historical data trend for Universal Security Instruments'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.

Universal Security Instruments Beneish M-Score Chart

Universal Security Instruments Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.67 -3.96 -3.28 -1.52 -2.75

Universal Security Instruments Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.52 -2.75 -2.65 -3.68 -3.19

Competitive Comparison of Universal Security Instruments's Beneish M-Score

For the Security & Protection Services subindustry, Universal Security Instruments'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.


Universal Security Instruments's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Universal Security Instruments's Beneish M-Score distribution charts can be found below:

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



Universal Security Instruments 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 Universal Security Instruments 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 * 0.8219+0.528 * 1.0181+0.404 * 0.8243+0.892 * 1.0222+0.115 * 0.7646
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9927+4.679 * -0.112758-0.327 * 0.8517
=-3.19

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $3.35 Mil.
Revenue was 4.655 + 3.717 + 6.699 + 5.928 = $21.00 Mil.
Gross Profit was 1.502 + 1.308 + 1.708 + 1.669 = $6.19 Mil.
Total Current Assets was $8.67 Mil.
Total Assets was $8.90 Mil.
Property, Plant and Equipment(Net PPE) was $0.20 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.16 Mil.
Selling, General, & Admin. Expense(SGA) was $5.29 Mil.
Total Current Liabilities was $3.41 Mil.
Long-Term Debt & Capital Lease Obligation was $0.05 Mil.
Net Income was 0.102 + -0.186 + 0.165 + 0.285 = $0.37 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was -0.425 + 0.472 + 0.178 + 1.145 = $1.37 Mil.
Total Receivables was $3.99 Mil.
Revenue was 5.759 + 5.857 + 4.635 + 4.291 = $20.54 Mil.
Gross Profit was 1.698 + 1.562 + 1.421 + 1.481 = $6.16 Mil.
Total Current Assets was $8.94 Mil.
Total Assets was $9.34 Mil.
Property, Plant and Equipment(Net PPE) was $0.36 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.19 Mil.
Selling, General, & Admin. Expense(SGA) was $5.22 Mil.
Total Current Liabilities was $4.06 Mil.
Long-Term Debt & Capital Lease Obligation was $0.21 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)
=(3.353 / 20.999) / (3.991 / 20.542)
=0.159674 / 0.194285
=0.8219

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)
=(6.162 / 20.542) / (6.187 / 20.999)
=0.299971 / 0.294633
=1.0181

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 - (8.672 + 0.199) / 8.904) / (1 - (8.942 + 0.358) / 9.342)
=0.003706 / 0.004496
=0.8243

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
=20.999 / 20.542
=1.0222

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))
=(0.187 / (0.187 + 0.358)) / (0.162 / (0.162 + 0.199))
=0.343119 / 0.448753
=0.7646

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)
=(5.292 / 20.999) / (5.215 / 20.542)
=0.252012 / 0.25387
=0.9927

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)
=((0.053 + 3.411) / 8.904) / ((0.21 + 4.057) / 9.342)
=0.389039 / 0.456754
=0.8517

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
=(0.366 - 0 - 1.37) / 8.904
=-0.112758

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.

Universal Security Instruments has a M-score of -3.19 suggests that the company is unlikely to be a manipulator.


Universal Security Instruments Beneish M-Score Related Terms

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


Universal Security Instruments (Universal Security Instruments) Business Description

Traded in Other Exchanges
N/A
Address
11407 Cronhill Drive, Suite A, Owings Mills, MD, USA, 21117
Universal Security Instruments Inc is a U.S based manufacturer and distributor of safety and security devices in the Peoples Republic of China . The company markets a line of residential smoke and carbon monoxide alarms under the trade names UNIVERSAL and USI Electric. It also markets products to the electrical distribution trade such as electrical and lighting distributors as well as manufactured housing companies. Its product portfolio consists of smoke and fire alarms, carbon monoxide alarms, multi-gas alarms, universal smoke sensing technology, and plug-in alarms.
Executives
Bitnile Holdings, Inc. 10 percent owner 11411 SOUTHERN HIGHLANDS PARKWAY, SUITE 240, LAS VEGAS NV 89141
North Star Investment Management Corp. other: SEE NOTE 2 BELOW 20 N. WACKER DRIVE, SUITE # 1416, CHICAGO IL 60606
North Star Micro Cap Fund 10 percent owner 80 ARKAY DRIVE, SUITE 110, HAUPPAUGE NY 11788
Ira Bormel director 11407 CRONHILL DRIVE, SUITE A, OWINGS MILLS MD 21117
Harvey B Grossblatt director, officer: President, CEO 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Ronald A Seff director 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Howard B Silverman director 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Cary Luskin director 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Michael L Kovens 10 percent owner 6 REGENCY CT, BALTIMORE MD 21208
James Ballard Huff officer: Chief Financial Officer 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Ronald S Lazarus 10 percent owner 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117
Stephen C Knepper director, 10 percent owner, officer: Chairman, CEO 7-A GWYNNS MILL COURT, OWINGS MILLS MD 21117

Universal Security Instruments (Universal Security Instruments) Headlines

From GuruFocus

Universal Security Instruments Reports First-Quarter Results

By PRNewswire PRNewswire 08-19-2021