Goodbye Kansas Group AB (FRA:3MB) Beneish M-Score: 1.00 (As of Jun. 27, 2026)


FRA:3MB Goodbye Kansas Group AB FRA:3MB
36 GF Score
Price €0.10
GF Value €0.06
! 5 Warning Signs
View Full Analysis

What is Goodbye Kansas Group AB Beneish M-Score?

Goodbye Kansas Group AB FRA:3MB -0.78% 36 Beneish M-Score is 1.00 as of Jun. 27, 2026. GuruFocus rates FRA:3MB with a GF Score™ of 36/100 and a GF Value™ of €0.06. The stock has 5 warning signs investors should review. Among 989 Media - Diversified companies, Goodbye Kansas Group AB ranks worse than 95.15% 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.

Warning Sign:

Beneish M-Score 1 higher than -1.78, which implies that the company might have manipulated its financial results.

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

FRA:3MB' s Beneish M-Score Range Over the Past 10 Years
Min: -12.82   Med: -2.1   Max: 29.23
Current: 1

During the past 10 years, the highest Beneish M-Score of Goodbye Kansas Group AB was 29.23. The lowest was -12.82. And the median was -2.10.


Goodbye Kansas Group AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Goodbye Kansas Group 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.

Goodbye Kansas Group AB Beneish M-Score Chart

Goodbye Kansas Group 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 -2.55 -4.11 -5.31 -5.14 1.00

Goodbye Kansas Group 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 1.00 0.00

FRA:3MB vs NFLX, DIS, WBD: Beneish M-Score Comparison

For the Entertainment subindustry, Goodbye Kansas Group 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.


Goodbye Kansas Group AB Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Goodbye Kansas Group AB's Beneish M-Score distribution charts can be found below:

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


FRA:3MB
36GF Score
Goodbye Kansas Group AB FRA:3MB
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Goodbye Kansas Group 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 Goodbye Kansas Group 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 * 4.3757+0.528 * 1.0288+0.404 * 6.2465+0.892 * 1.0717+0.115 * 2.2438
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.393173-0.327 * 1.2358
=1.05

* 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 €2.42 Mil.
Revenue was €16.08 Mil.
Gross Profit was €12.52 Mil.
Total Current Assets was €4.26 Mil.
Total Assets was €4.63 Mil.
Property, Plant and Equipment(Net PPE) was €0.29 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.15 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €6.60 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €-3.23 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-1.41 Mil.
Total Receivables was €0.52 Mil.
Revenue was €15.00 Mil.
Gross Profit was €12.02 Mil.
Total Current Assets was €3.60 Mil.
Total Assets was €3.79 Mil.
Property, Plant and Equipment(Net PPE) was €0.18 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.62 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €4.37 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 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)
=(2.415 / 16.077) / (0.515 / 15.002)
=0.150215 / 0.034329
=4.3757

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)
=(12.017 / 15.002) / (12.517 / 16.077)
=0.801027 / 0.778566
=1.0288

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 - (4.256 + 0.289) / 4.629) / (1 - (3.6 + 0.176) / 3.787)
=0.018146 / 0.002905
=6.2465

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
=16.077 / 15.002
=1.0717

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))
=(0.624 / (0.624 + 0.176)) / (0.154 / (0.154 + 0.289))
=0.78 / 0.34763
=2.2438

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 / 16.077) / (0 / 15.002)
=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 + 6.601) / 4.629) / ((0 + 4.37) / 3.787)
=1.42601 / 1.153948
=1.2358

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
=(-3.227 - 0 - -1.407) / 4.629
=-0.393173

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.

Goodbye Kansas Group AB has a M-score of 1.05 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 1.00 mean?
Goodbye Kansas Group AB (FRA:3MB) has a Beneish M-Score of 1.00 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Goodbye Kansas Group AB and its competitors. According to the industry distribution chart, Goodbye Kansas Group AB ranks #941 out of 989 companies in the Media - Diversified industry, placing it in the top 95.1%.
Is Goodbye Kansas Group AB's Beneish M-Score too high?
Goodbye Kansas Group AB's current Beneish M-Score is 1.00. Based on the distribution chart, Goodbye Kansas Group AB ranks #941 out of 989 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, Goodbye Kansas Group AB has a GF Score™ of 36/100, reflecting its overall financial health beyond just this single metric.
How does Goodbye Kansas Group AB's Beneish M-Score compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Goodbye Kansas Group AB ranks #941 out of 989 companies for Beneish M-Score. This places Goodbye Kansas Group AB 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 a Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Goodbye Kansas Group AB and its competitors. Goodbye Kansas Group AB's current Beneish M-Score is 1.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Goodbye Kansas Group AB stock overvalued right now?
Goodbye Kansas Group AB (FRA:3MB) has a current Beneish M-Score of 1.00. The stock's GF Value™ is €0.06, compared to a current price of €0.10 — trading 69% above its estimated fair value. The current Beneish M-Score is 1.00. Goodbye Kansas Group AB's overall GF Score™ is 36/100 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 Goodbye Kansas Group AB (FRA:3MB), the current Beneish M-Score is 1.00 as of Jun. 27, 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 Goodbye Kansas Group AB (FRA:3MB) Overvalued in 2026?

Based on GuruFocus' analysis, Goodbye Kansas Group AB stock appears to be overvalued. The current stock price of €0.10 is trading 69% above its estimated GF Value™ of €0.06.

Key valuation signals for FRA:3MB:

  • Beneish M-Score: 1.00
  • GF Value™: €0.06 vs. price of €0.10 (69% above fair value)
  • GF Score™: 36/100 with 5 warning signs

No single metric tells the full story. See the FRA:3MB stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Goodbye Kansas Group AB Business Description

Other Exchanges GBK:Sweden
Address Hammarbyterrassen 3, Stockholm, SWE, SE-120 30
Goodbye Kansas Group AB specializes in visual content and technology. The company develops products and solutions based on the latest technology with a focus on Visual Effects (VFX), Animation, Game Trailers, and In-Game. The group is organized in two parts: Goodbye Kansas Studios and Other Operations. Goodbye Kansas Studios includes the studio business, which offers visual content to film, TV, and gaming. Other operations include the company Vobling, which offers virtual training through VR, and Plotagon Production, which offers an app for 3D animation.
36GF Score

Get the complete analysis for FRA:3MB

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

€0.10
Price
€0.06
GF Value