CNPRF (Condor Energies) Beneish M-Score: -2.19 (As of Jun. 24, 2026)


CNPRF Condor Energies Inc CNPRF
67 GF Score
Price $1.81
GF Value $2.56
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Condor Energies Beneish M-Score?

Condor Energies CNPRF -2.69% 67 Beneish M-Score is -2.19 as of Jun. 24, 2026. GuruFocus rates CNPRF with a GF Score™ of 67/100 and a GF Value™ of $2.56 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 822 Oil & Gas companies, Condor Energies ranks worse than 77.62% 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CNPRF' s Beneish M-Score Range Over the Past 10 Years
Min: -3113.87   Med: -2.18   Max: 424.88
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Condor Energies was 424.88. The lowest was -3113.87. And the median was -2.18.


Condor Energies Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Condor Energies'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.

Condor Energies Beneish M-Score Chart

Condor Energies 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 -3.81 -1.94 -6.73 85.38 -3.96

Condor Energies 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 4.33 -2.16 -3.67 -3.96 -2.19

CNPRF vs COP, EOG, OXY: Beneish M-Score Comparison

For the Oil & Gas E&P subindustry, Condor Energies'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.


Condor Energies Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Condor Energies's Beneish M-Score distribution charts can be found below:

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


CNPRF
67GF Score
Condor Energies Inc CNPRF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Condor Energies 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 Condor Energies 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 * 2.6999+0.528 * 1.4817+0.404 * 1.079+0.892 * 1.0097+0.115 * 1.3959
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0782+4.679 * -0.288822-0.327 * 1.4662
=-2.09

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was $15.97 Mil.
Revenue was 16.458 + 14.773 + 13.552 + 14.115 = $58.90 Mil.
Gross Profit was 4.155 + 2.989 + 3.309 + 3.556 = $14.01 Mil.
Total Current Assets was $24.29 Mil.
Total Assets was $78.85 Mil.
Property, Plant and Equipment(Net PPE) was $53.16 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.21 Mil.
Selling, General, & Admin. Expense(SGA) was $10.67 Mil.
Total Current Liabilities was $35.35 Mil.
Long-Term Debt & Capital Lease Obligation was $8.89 Mil.
Net Income was -2.383 + -1.811 + -0.347 + -0.841 = $-5.38 Mil.
Non Operating Income was -0.531 + -0.132 + 0.559 + 0.007 = $-0.10 Mil.
Cash Flow from Operations was 1.316 + 2.556 + 10.951 + 2.665 = $17.49 Mil.
Total Receivables was $5.86 Mil.
Revenue was 15.513 + 14.727 + 14.18 + 13.91 = $58.33 Mil.
Gross Profit was 4.781 + 3.746 + 6.031 + 5.999 = $20.56 Mil.
Total Current Assets was $30.30 Mil.
Total Assets was $47.66 Mil.
Property, Plant and Equipment(Net PPE) was $16.58 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.38 Mil.
Selling, General, & Admin. Expense(SGA) was $9.80 Mil.
Total Current Liabilities was $14.81 Mil.
Long-Term Debt & Capital Lease Obligation was $3.43 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)
=(15.97 / 58.898) / (5.858 / 58.33)
=0.271147 / 0.100429
=2.6999

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)
=(20.557 / 58.33) / (14.009 / 58.898)
=0.352426 / 0.237852
=1.4817

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 - (24.294 + 53.16) / 78.848) / (1 - (30.299 + 16.584) / 47.664)
=0.01768 / 0.016386
=1.079

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
=58.898 / 58.33
=1.0097

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))
=(6.379 / (6.379 + 16.584)) / (13.208 / (13.208 + 53.16))
=0.277795 / 0.199012
=1.3959

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)
=(10.668 / 58.898) / (9.799 / 58.33)
=0.181127 / 0.167992
=1.0782

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)
=((8.889 + 35.352) / 78.848) / ((3.434 + 14.806) / 47.664)
=0.561092 / 0.382679
=1.4662

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
=(-5.382 - -0.097 - 17.488) / 78.848
=-0.288822

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.

Condor Energies has a M-score of -2.09 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 -2.19 mean?
Condor Energies (CNPRF) has a Beneish M-Score of -2.19 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Condor Energies and its competitors. According to the industry distribution chart, Condor Energies ranks #638 out of 822 companies in the Oil & Gas industry, placing it in the top 77.6%.
Is Condor Energies' Beneish M-Score too high?
Condor Energies' current Beneish M-Score is -2.19. Based on the distribution chart, Condor Energies ranks #638 out of 822 companies in the Oil & Gas industry, which is in the bottom quartile relative to peers. Overall, Condor Energies has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Condor Energies' Beneish M-Score compare to COP and EOG?
According to the Oil & Gas industry distribution chart, Condor Energies ranks #638 out of 822 companies for Beneish M-Score. This places Condor Energies in the lower half of its industry. 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 Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas 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 Condor Energies and its competitors. Condor Energies's current Beneish M-Score is -2.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Condor Energies stock overvalued right now?
Based on GuruFocus' analysis, Condor Energies (CNPRF) is currently considered Modestly Undervalued. The stock's GF Value™ is $2.56, compared to a current price of $1.81 — trading 29.3% below its estimated fair value. The current Beneish M-Score is -2.19. Condor Energies' overall GF Score™ is 67/100 with 6 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 Condor Energies (CNPRF), the current Beneish M-Score is -2.19 as of Jun. 24, 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 Condor Energies (CNPRF) Overvalued in 2026?

Based on GuruFocus' analysis, Condor Energies stock appears to be undervalued. The current stock price of $1.81 is trading 29.3% below its estimated GF Value™ of $2.56. GuruFocus considers Condor Energies to be Modestly Undervalued.

Key valuation signals for CNPRF:

  • Beneish M-Score: -2.19
  • GF Value™: $2.56 vs. price of $1.81 (29.3% below fair value)
  • GF Score™: 67/100 with 6 warning signs

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


Condor Energies Business Description

Industry EnergyOil & Gas
Other Exchanges WQ6:GermanyCDR:Canada
Address 500 - 4th Avenue SW, Suite 1810, Calgary, AB, CAN, T2P 2V6
Condor Energies Inc is an energy company focused on the production activities at various conventional natural gas-condensate fields (the PEC Project) in Uzbekistan. It is also active in an LNG initiative in Kazakhstan and is constructing a liquefied natural gas (LNG) facility to produce, distribute, and sell LNG to displace diesel fuel usage in the country. Additionally, Condor holds a hundred percent interest in and operates the Poyraz Ridge and Destan operating licenses and gas fields in Turkiye; and the Sayakbay and Kolkuduk exploration licenses in Kazakhstan. The company's reporting and operating segments are: Uzbekistan, which generates maximum revenue, Kazakhstan, Turkiye, and Corporate. The majority of its revenue is generated from the sale of natural gas.
67GF Score

Get the complete analysis for CNPRF

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

$1.81
Price
$2.56
GF Value