CLMOF (Climeon AB) Beneish M-Score: -5.34 (As of Jun. 26, 2026)


CLMOF Climeon AB CLMOF
62 GF Score
Price $0.24
GF Value $0.18
! 5 Warning Signs
View Full Analysis

What is Climeon AB Beneish M-Score?

Climeon AB CLMOF -76.00% 62 Beneish M-Score is -5.34 as of Jun. 26, 2026. GuruFocus rates CLMOF with a GF Score™ of 62/100 and a GF Value™ of $0.18. The stock has 5 warning signs investors should review. Among 390 Utilities - Independent Power Producers companies, Climeon AB ranks better than 97.95% on this metric.

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 -5.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CLMOF' s Beneish M-Score Range Over the Past 10 Years
Min: -5.34   Med: -1.49   Max: 37.06
Current: -5.34

During the past 11 years, the highest Beneish M-Score of Climeon AB was 37.06. The lowest was -5.34. And the median was -1.49.


Climeon AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Climeon AB'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.

Climeon AB Beneish M-Score Chart

Climeon AB Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.74 -3.98 -0.61 0.01 -5.34

Climeon AB Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.00 0.00 0.00 -5.34 0.00

Climeon AB Beneish M-Score Competitor Comparison

For the Utilities - Renewable subindustry, Climeon AB'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.


Climeon AB Beneish M-Score vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Climeon AB's Beneish M-Score distribution charts can be found below:

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


CLMOF
62GF Score
Climeon AB CLMOF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Climeon AB 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 Climeon AB 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 * 1.3336+0.528 * 0.1672+0.404 * 1.1023+0.892 * 0.3712+0.115 * 0.8268
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.428036-0.327 * 1.3951
=-5.28

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was $1.28 Mil.
Revenue was $1.44 Mil.
Gross Profit was $-1.86 Mil.
Total Current Assets was $8.86 Mil.
Total Assets was $25.09 Mil.
Property, Plant and Equipment(Net PPE) was $1.35 Mil.
Depreciation, Depletion and Amortization(DDA) was $7.07 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $2.57 Mil.
Long-Term Debt & Capital Lease Obligation was $0.70 Mil.
Net Income was $-15.39 Mil.
Gross Profit was $0.00 Mil.
Cash Flow from Operations was $-4.65 Mil.
Total Receivables was $2.59 Mil.
Revenue was $3.88 Mil.
Gross Profit was $-0.84 Mil.
Total Current Assets was $12.25 Mil.
Total Assets was $29.41 Mil.
Property, Plant and Equipment(Net PPE) was $1.33 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.03 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $2.69 Mil.
Long-Term Debt & Capital Lease Obligation was $0.06 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)
=(1.283 / 1.439) / (2.592 / 3.877)
=0.891591 / 0.668558
=1.3336

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)
=(-0.838 / 3.877) / (-1.86 / 1.439)
=-0.216147 / -1.292564
=0.1672

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 - (8.857 + 1.348) / 25.089) / (1 - (12.247 + 1.332) / 29.405)
=0.593248 / 0.538208
=1.1023

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
=1.439 / 3.877
=0.3712

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))
=(3.027 / (3.027 + 1.332)) / (7.073 / (7.073 + 1.348))
=0.694425 / 0.839924
=0.8268

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)
=(0 / 1.439) / (0 / 3.877)
=0 / 0
=1

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)
=((0.7 + 2.571) / 25.089) / ((0.055 + 2.693) / 29.405)
=0.130376 / 0.093453
=1.3951

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
=(-15.393 - 0 - -4.654) / 25.089
=-0.428036

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.

Climeon AB has a M-score of -5.28 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -5.34 mean?
Climeon AB (CLMOF) has a Beneish M-Score of -5.34 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Climeon AB and its competitors. According to the industry distribution chart, Climeon AB ranks #8 out of 390 companies in the Utilities - Independent Power Producers industry, placing it in the top 2.1%.
Is Climeon AB's Beneish M-Score too high?
Climeon AB's current Beneish M-Score is -5.34. Based on the distribution chart, Climeon AB ranks #8 out of 390 companies in the Utilities - Independent Power Producers industry, which is in the top quartile — a strong position relative to peers. Overall, Climeon AB has a GF Score™ of 62/100, reflecting its overall financial health beyond just this single metric.
How does Climeon AB's Beneish M-Score compare to competitors?
According to the Utilities - Independent Power Producers industry distribution chart, Climeon AB ranks #8 out of 390 companies for Beneish M-Score. This places Climeon AB in the top 2% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Utilities - Independent Power Producers company?
A good Beneish M-Score depends on the Utilities - Independent Power Producers industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Climeon AB and its competitors. Climeon AB's current Beneish M-Score is -5.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Climeon AB stock overvalued right now?
Climeon AB (CLMOF) has a current Beneish M-Score of -5.34. The stock's GF Value™ is $0.18, compared to a current price of $0.24 — trading 33.3% above its estimated fair value. The current Beneish M-Score is -5.34. Climeon AB's overall GF Score™ is 62/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Climeon AB (CLMOF), the current Beneish M-Score is -5.34 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Climeon AB (CLMOF) Overvalued in 2026?

Based on GuruFocus' analysis, Climeon AB stock appears to be overvalued. The current stock price of $0.24 is trading 33.3% above its estimated GF Value™ of $0.18.

Key valuation signals for CLMOF:

  • Beneish M-Score: -5.34
  • GF Value™: $0.18 vs. price of $0.24 (33.3% above fair value)
  • GF Score™: 62/100 with 5 warning signs

No single metric tells the full story. See the CLMOF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Climeon AB Business Description

Address Torshamnsgatan 44, Kista, Stockholm, SWE, SE-164 40
Climeon AB is engaged in the development and sales of technical solutions for the recycling and conversion of low-temperature heat into renewable electricity. Its proprietary technology, Climeon HeatPower, utilizes an Organic Rankine Cycle process (ORC) to convert low-temperature heat into sustainable electricity. Its customers are mainly found in the maritime, energy and industrial sectors, in Europe and Asia.
62GF Score

Get the complete analysis for CLMOF

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.24
Price
$0.18
GF Value