New Bubbleroom Sweden AB (FRA:K3N) Beneish M-Score: -2.07 (As of Jun. 27, 2026)


FRA:K3N New Bubbleroom Sweden AB FRA:K3N
52 GF Score
Price €0.79
GF Value €0.38
! 7 Warning Signs
View Full Analysis

What is New Bubbleroom Sweden AB Beneish M-Score?

New Bubbleroom Sweden AB FRA:K3N 52 Beneish M-Score is -2.07 as of Jun. 27, 2026. GuruFocus rates FRA:K3N with a GF Score™ of 52/100 and a GF Value™ of €0.38. The stock has 7 warning signs investors should review. Among 1,087 Retail - Cyclical companies, New Bubbleroom Sweden AB ranks worse than 77.28% 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:K3N' s Beneish M-Score Range Over the Past 10 Years
Min: -3.55   Med: -2.09   Max: 0.05
Current: -2.07

During the past 7 years, the highest Beneish M-Score of New Bubbleroom Sweden AB was 0.05. The lowest was -3.55. And the median was -2.09.


New Bubbleroom Sweden AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for New Bubbleroom Sweden 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.

New Bubbleroom Sweden AB Beneish M-Score Chart

New Bubbleroom Sweden AB Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -1.36 0.05 -3.38 -3.55 -2.07

New Bubbleroom Sweden 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 -2.07 0.00

FRA:K3N vs AMZN, BABA, PDD: Beneish M-Score Comparison

For the Internet Retail subindustry, New Bubbleroom Sweden 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.


New Bubbleroom Sweden AB Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, New Bubbleroom Sweden AB's Beneish M-Score distribution charts can be found below:

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


FRA:K3N
52GF Score
New Bubbleroom Sweden AB FRA:K3N
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

New Bubbleroom Sweden 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 New Bubbleroom Sweden 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 * 1.694+0.528 * 1.032+0.404 * 1.4422+0.892 * 1.0207+0.115 * 0.8524
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.07497-0.327 * 1.0822
=-2.02

* 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 €2.20 Mil.
Revenue was €39.01 Mil.
Gross Profit was €24.76 Mil.
Total Current Assets was €12.24 Mil.
Total Assets was €16.86 Mil.
Property, Plant and Equipment(Net PPE) was €3.65 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.92 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €8.39 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €-2.16 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-0.90 Mil.
Total Receivables was €1.27 Mil.
Revenue was €38.22 Mil.
Gross Profit was €25.03 Mil.
Total Current Assets was €13.94 Mil.
Total Assets was €18.73 Mil.
Property, Plant and Equipment(Net PPE) was €4.04 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.84 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €8.62 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)
=(2.196 / 39.013) / (1.27 / 38.221)
=0.056289 / 0.033228
=1.694

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)
=(25.029 / 38.221) / (24.755 / 39.013)
=0.654849 / 0.634532
=1.032

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 - (12.238 + 3.651) / 16.86) / (1 - (13.944 + 4.039) / 18.731)
=0.057592 / 0.039934
=1.4422

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
=39.013 / 38.221
=1.0207

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))
=(0.84 / (0.84 + 4.039)) / (0.924 / (0.924 + 3.651))
=0.172166 / 0.201967
=0.8524

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 / 39.013) / (0 / 38.221)
=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 + 8.393) / 16.86) / ((0 + 8.616) / 18.731)
=0.497805 / 0.459986
=1.0822

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
=(-2.16 - 0 - -0.896) / 16.86
=-0.07497

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.

New Bubbleroom Sweden AB has a M-score of -2.02 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 -2.07 mean?
New Bubbleroom Sweden AB (FRA:K3N) has a Beneish M-Score of -2.07 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on New Bubbleroom Sweden AB and its competitors. According to the industry distribution chart, New Bubbleroom Sweden AB ranks #840 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 77.3%.
Is New Bubbleroom Sweden AB's Beneish M-Score too high?
New Bubbleroom Sweden AB's current Beneish M-Score is -2.07. Based on the distribution chart, New Bubbleroom Sweden AB ranks #840 out of 1087 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, New Bubbleroom Sweden AB has a GF Score™ of 52/100, reflecting its overall financial health beyond just this single metric.
How does New Bubbleroom Sweden AB's Beneish M-Score compare to AMZN and BABA?
According to the Retail - Cyclical industry distribution chart, New Bubbleroom Sweden AB ranks #840 out of 1087 companies for Beneish M-Score. This places New Bubbleroom Sweden 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 New Bubbleroom Sweden AB and its competitors. New Bubbleroom Sweden AB's current Beneish M-Score is -2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is New Bubbleroom Sweden AB stock overvalued right now?
New Bubbleroom Sweden AB (FRA:K3N) has a current Beneish M-Score of -2.07. The stock's GF Value™ is €0.38, compared to a current price of €0.79 — trading 107.9% above its estimated fair value. The current Beneish M-Score is -2.07. New Bubbleroom Sweden AB's overall GF Score™ is 52/100 with 7 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 New Bubbleroom Sweden AB (FRA:K3N), the current Beneish M-Score is -2.07 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 New Bubbleroom Sweden AB (FRA:K3N) Overvalued in 2026?

Based on GuruFocus' analysis, New Bubbleroom Sweden AB stock appears to be overvalued. The current stock price of €0.79 is trading 107.9% above its estimated GF Value™ of €0.38.

Key valuation signals for FRA:K3N:

  • Beneish M-Score: -2.07
  • GF Value™: €0.38 vs. price of €0.79 (107.9% above fair value)
  • GF Score™: 52/100 with 7 warning signs

No single metric tells the full story. See the FRA:K3N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


New Bubbleroom Sweden AB Business Description

Other Exchanges BBROOM:Sweden
Address Prognosgatan 11, Boras, SWE, 504 64
New Bubbleroom Sweden AB is a e-retailer in fashion. It offers luxurious, glamorous and feminine fashion for women. The company sells clothes, underwear, shoes and accessories for the conscious woman.
52GF Score

Get the complete analysis for FRA:K3N

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

€0.79
Price
€0.38
GF Value