Jumpgate AB (NGM:GATE) Beneish M-Score: -2.98 (As of Jun. 25, 2026)


NGM:GATE Jumpgate AB NGM:GATE
49 GF Score
Price kr1.76
GF Value kr1.21
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Jumpgate AB Beneish M-Score?

Jumpgate AB NGM:GATE -8.57% 49 Beneish M-Score is -2.98 as of Jun. 25, 2026. GuruFocus rates NGM:GATE with a GF Score™ of 49/100 and a GF Value™ of kr1.21 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 532 Interactive Media companies, Jumpgate AB ranks better than 67.29% 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 -2.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGM:GATE' s Beneish M-Score Range Over the Past 10 Years
Min: -5.3   Med: -2.25   Max: 17.27
Current: -2.98

During the past 12 years, the highest Beneish M-Score of Jumpgate AB was 17.27. The lowest was -5.30. And the median was -2.25.


Jumpgate AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Jumpgate 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.

Jumpgate AB Beneish M-Score Chart

Jumpgate 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 -2.84 -5.24 -3.66 -1.33 -2.98

Jumpgate 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 -2.98 0.00

NGM:GATE vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Jumpgate 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.


Jumpgate AB Beneish M-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Jumpgate AB's Beneish M-Score distribution charts can be found below:

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


NGM:GATE
49GF Score
Jumpgate AB NGM:GATE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Jumpgate 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 Jumpgate 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 * 1.3555+0.528 * 1.2609+0.404 * 0.9979+0.892 * 0.623+0.115 * 0.9218
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.087582-0.327 * 1.6462
=-2.98

* 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 kr6.13 Mil.
Revenue was kr42.43 Mil.
Gross Profit was kr23.82 Mil.
Total Current Assets was kr10.09 Mil.
Total Assets was kr96.66 Mil.
Property, Plant and Equipment(Net PPE) was kr0.81 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3.23 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr45.48 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 Mil.
Net Income was kr-22.07 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-13.60 Mil.
Total Receivables was kr7.25 Mil.
Revenue was kr68.10 Mil.
Gross Profit was kr48.21 Mil.
Total Current Assets was kr10.26 Mil.
Total Assets was kr107.97 Mil.
Property, Plant and Equipment(Net PPE) was kr1.71 Mil.
Depreciation, Depletion and Amortization(DDA) was kr4.79 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr30.86 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.00 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)
=(6.125 / 42.426) / (7.253 / 68.1)
=0.144369 / 0.106505
=1.3555

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)
=(48.208 / 68.1) / (23.819 / 42.426)
=0.7079 / 0.561425
=1.2609

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 - (10.092 + 0.811) / 96.664) / (1 - (10.263 + 1.713) / 107.973)
=0.887207 / 0.889083
=0.9979

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
=42.426 / 68.1
=0.623

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))
=(4.79 / (4.79 + 1.713)) / (3.225 / (3.225 + 0.811))
=0.736583 / 0.799058
=0.9218

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 / 42.426) / (0 / 68.1)
=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 + 45.475) / 96.664) / ((0 + 30.856) / 107.973)
=0.470444 / 0.285775
=1.6462

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
=(-22.065 - 0 - -13.599) / 96.664
=-0.087582

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.

Jumpgate AB has a M-score of -2.98 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 -2.98 mean?
Jumpgate AB (NGM:GATE) has a Beneish M-Score of -2.98 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Jumpgate AB and its competitors. According to the industry distribution chart, Jumpgate AB ranks #174 out of 532 companies in the Interactive Media industry, placing it in the top 32.7%.
Is Jumpgate AB's Beneish M-Score too high?
Jumpgate AB's current Beneish M-Score is -2.98. Based on the distribution chart, Jumpgate AB ranks #174 out of 532 companies in the Interactive Media industry, which is above the industry midpoint. Overall, Jumpgate AB has a GF Score™ of 49/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Jumpgate AB's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Jumpgate AB ranks #174 out of 532 companies for Beneish M-Score. This puts Jumpgate AB in the upper 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 Interactive Media company?
A good Beneish M-Score depends on the Interactive Media 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 Jumpgate AB and its competitors. Jumpgate AB's current Beneish M-Score is -2.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Jumpgate AB stock overvalued right now?
Based on GuruFocus' analysis, Jumpgate AB (NGM:GATE) is currently considered Significantly Overvalued. The stock's GF Value™ is kr1.21, compared to a current price of kr1.76 — trading 45.5% above its estimated fair value. The current Beneish M-Score is -2.98. Jumpgate AB's overall GF Score™ is 49/100 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 Jumpgate AB (NGM:GATE), the current Beneish M-Score is -2.98 as of Jun. 25, 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 Jumpgate AB (NGM:GATE) Overvalued in 2026?

Based on GuruFocus' analysis, Jumpgate AB stock appears to be overvalued. The current stock price of kr1.76 is trading 45.5% above its estimated GF Value™ of kr1.21. GuruFocus considers Jumpgate AB to be Significantly Overvalued.

Key valuation signals for NGM:GATE:

  • Beneish M-Score: -2.98
  • GF Value™: kr1.21 vs. price of kr1.76 (45.5% above fair value)
  • GF Score™: 49/100 with 7 warning signs

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


Jumpgate AB Business Description

Address c/o the Lundin Group, Hovslagargatan 5, 3 tr, Stockholm, SWE, 111 48
Jumpgate AB is a gaming-focused holding company comprising four game studios: Nukklear (Hamburg), Tivola Games (Hamburg), gameXcite (Hamburg) and Funatics (Düsseldorf). The company develops, produces, and publishes games and other digital products across multiple distribution platforms. Geographically, the maximum revenue is derived from Europe, and the rest from Sweden, the USA, and Other countries.
49GF Score

Get the complete analysis for NGM:GATE

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

kr1.76
Price
kr1.21
GF Value