Base Carbon (FRA:7OS) Beneish M-Score: 413.21 (As of Jun. 26, 2026) — 4169% Above Median


FRA:7OS Base Carbon Inc FRA:7OS
17 GF Score
Price €0.39
! 2 Warning Signs
View Full Analysis

What is Base Carbon Beneish M-Score?

Base Carbon FRA:7OS +3.02% 17 Beneish M-Score is 413.21 as of Jun. 26, 2026, which is 4169% above its 10-year median of 9.68. GuruFocus rates FRA:7OS with a GF Score™ of 17/100. The stock has 2 warning signs investors should review. Among 954 Asset Management companies, Base Carbon ranks worse than 99.48% 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 413.21 higher than -1.78, which implies that the company might have manipulated its financial results.

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

FRA:7OS' s Beneish M-Score Range Over the Past 10 Years
Min: -61.92   Med: 9.68   Max: 413.21
Current: 413.21

During the past 5 years, the highest Beneish M-Score of Base Carbon was 413.21. The lowest was -61.92. And the median was 9.68.


Base Carbon Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Base Carbon'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.

Base Carbon Beneish M-Score Chart

Base Carbon Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 -1.38 34.43

Base Carbon Quarterly Data
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 26.97 7.90 11.45 34.43 413.21

FRA:7OS vs BLK, BX, KKR: Beneish M-Score Comparison

For the Asset Management subindustry, Base Carbon'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.


Base Carbon Beneish M-Score vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Base Carbon's Beneish M-Score distribution charts can be found below:

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


FRA:7OS
17GF Score
Base Carbon Inc FRA:7OS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Base Carbon 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 Base Carbon 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 * 721.1587+0.528 * -0.0232+0.404 * 1.049+0.892 * 0.0009+0.115 * 0.6633
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 722.0913+4.679 * 0.151489-0.327 * 0.2009
=535.56

* 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 €0.89 Mil.
Revenue was -0.004 + -7.131 + 6.304 + 0.886 = €0.06 Mil.
Gross Profit was -0.465 + -7.556 + 5.856 + -0.047 = €-2.21 Mil.
Total Current Assets was €35.65 Mil.
Total Assets was €91.78 Mil.
Property, Plant and Equipment(Net PPE) was €0.03 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.04 Mil.
Selling, General, & Admin. Expense(SGA) was €2.32 Mil.
Total Current Liabilities was €0.24 Mil.
Long-Term Debt & Capital Lease Obligation was €0.01 Mil.
Net Income was -0.919 + -1.813 + 1.373 + 0.207 = €-1.15 Mil.
Non Operating Income was -3.951 + -1.495 + -4.195 + 0.01 = €-9.63 Mil.
Cash Flow from Operations was -1.495 + -1.77 + -1.222 + -0.938 = €-5.43 Mil.
Total Receivables was €1.33 Mil.
Revenue was 0.731 + 55.21 + -7.997 + 11.62 = €59.56 Mil.
Gross Profit was -0.168 + 54.626 + -8.969 + 10.151 = €55.64 Mil.
Total Current Assets was €43.26 Mil.
Total Assets was €103.86 Mil.
Property, Plant and Equipment(Net PPE) was €0.08 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.05 Mil.
Selling, General, & Admin. Expense(SGA) was €3.48 Mil.
Total Current Liabilities was €1.37 Mil.
Long-Term Debt & Capital Lease Obligation was €0.05 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)
=(0.887 / 0.055) / (1.332 / 59.564)
=16.127273 / 0.022363
=721.1587

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)
=(55.64 / 59.564) / (-2.212 / 0.055)
=0.934121 / -40.218182
=-0.0232

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 - (35.645 + 0.032) / 91.782) / (1 - (43.257 + 0.077) / 103.858)
=0.611285 / 0.582757
=1.049

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
=0.055 / 59.564
=0.0009

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))
=(0.048 / (0.048 + 0.077)) / (0.044 / (0.044 + 0.032))
=0.384 / 0.578947
=0.6633

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)
=(2.319 / 0.055) / (3.478 / 59.564)
=42.163636 / 0.058391
=722.0913

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)
=((0.009 + 0.242) / 91.782) / ((0.048 + 1.366) / 103.858)
=0.002735 / 0.013615
=0.2009

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
=(-1.152 - -9.631 - -5.425) / 91.782
=0.151489

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.

Base Carbon has a M-score of 535.56 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 413.21 mean?
Base Carbon (FRA:7OS) has a Beneish M-Score of 413.21 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Base Carbon and its competitors. This is 4169% above median its historical median of 9.68. According to the industry distribution chart, Base Carbon ranks #949 out of 954 companies in the Asset Management industry, placing it in the top 99.5%.
Is Base Carbon's Beneish M-Score too high?
Base Carbon's current Beneish M-Score of 413.21 is 4169% above median its 10-year median of 9.68. Based on the distribution chart, Base Carbon ranks #949 out of 954 companies in the Asset Management industry, which is in the bottom quartile relative to peers. Overall, Base Carbon has a GF Score™ of 17/100, reflecting its overall financial health beyond just this single metric.
How does Base Carbon's Beneish M-Score compare to BLK and BX?
According to the Asset Management industry distribution chart, Base Carbon ranks #949 out of 954 companies for Beneish M-Score. This places Base Carbon 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 Asset Management company?
A good Beneish M-Score depends on the Asset Management 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 Base Carbon and its competitors. Base Carbon's current Beneish M-Score is 413.21, which is 4169% above median its own 10-year median of 9.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Base Carbon stock overvalued right now?
Base Carbon (FRA:7OS) has a current Beneish M-Score of 413.21. The current Beneish M-Score is 413.21, which is 4169% above median its 10-year median of 9.68. Base Carbon's overall GF Score™ is 17/100 with 2 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 Base Carbon (FRA:7OS), the current Beneish M-Score is 413.21 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.

Base Carbon Business Description

Other Exchanges BCBNF:USABCBN:Canada
Address 96 Riverdale Avenue, Ottawa, ON, CAN, M4M 3G3
Base Carbon Inc is engaged in the business of providing capital, development expertise, and management operating resources to projects involved predominantly in the voluntary carbon markets and the broader environmental markets. The company also utilizes technologies within the evolving carbon industry to enhance efficiencies, commercial credibility, and trading transparency. It is curating a diversified project portfolio, balancing removal and reduction credits, varied project types, jurisdictions, and carbon standards. The company has been involved in projects like the Rwanda Cookstoves Project, Vietnam Household Devices Project, and India Afforestation, Reforestation, and Revegetation (ARR) Project.
17GF Score

Get the complete analysis for FRA:7OS

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

€0.39
Price