Thinc Collective AB (NGM:THINC) Beneish M-Score: -2.54 (As of Jun. 26, 2026)


NGM:THINC Thinc Collective AB NGM:THINC
27 GF Score
Price kr2.08
! 6 Warning Signs
View Full Analysis

What is Thinc Collective AB Beneish M-Score?

Thinc Collective AB NGM:THINC -6.73% 27 Beneish M-Score is -2.54 as of Jun. 26, 2026. GuruFocus rates NGM:THINC with a GF Score™ of 27/100. The stock has 6 warning signs investors should review. Among 989 Media - Diversified companies, Thinc Collective AB ranks worse than 52.58% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGM:THINC' s Beneish M-Score Range Over the Past 10 Years
Min: -5.05   Med: -2.4   Max: 58.68
Current: -2.54

During the past 9 years, the highest Beneish M-Score of Thinc Collective AB was 58.68. The lowest was -5.05. And the median was -2.40.


Thinc Collective AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Thinc Collective 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.

Thinc Collective AB Beneish M-Score Chart

Thinc Collective AB Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.05 -3.07 -2.76 -2.61 -2.54

Thinc Collective 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 -2.54 0.00

NGM:THINC vs APP, OMC, TTD: Beneish M-Score Comparison

For the Advertising Agencies subindustry, Thinc Collective 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.


Thinc Collective AB Beneish M-Score vs Media - Diversified Industry

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

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


NGM:THINC
27GF Score
Thinc Collective AB NGM:THINC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thinc Collective 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 Thinc Collective 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 * 1.0712+0.528 * 0.7442+0.404 * 1.0202+0.892 * 0.9354+0.115 * 1.0013
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.010643-0.327 * 0.9737
=-2.54

* 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 kr57.1 Mil.
Revenue was kr305.4 Mil.
Gross Profit was kr44.0 Mil.
Total Current Assets was kr64.2 Mil.
Total Assets was kr156.1 Mil.
Property, Plant and Equipment(Net PPE) was kr15.4 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.8 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr90.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr9.9 Mil.
Net Income was kr1.2 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-0.5 Mil.
Total Receivables was kr57.0 Mil.
Revenue was kr326.5 Mil.
Gross Profit was kr35.0 Mil.
Total Current Assets was kr69.8 Mil.
Total Assets was kr159.2 Mil.
Property, Plant and Equipment(Net PPE) was kr13.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr5.8 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr95.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr9.4 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)
=(57.112 / 305.448) / (57 / 326.549)
=0.186978 / 0.174553
=1.0712

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)
=(35.03 / 326.549) / (44.028 / 305.448)
=0.107273 / 0.144142
=0.7442

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 - (64.206 + 15.418) / 156.072) / (1 - (69.766 + 13.019) / 159.238)
=0.489825 / 0.480118
=1.0202

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
=305.448 / 326.549
=0.9354

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))
=(5.784 / (5.784 + 13.019)) / (6.837 / (6.837 + 15.418))
=0.30761 / 0.307212
=1.0013

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 / 305.448) / (0 / 326.549)
=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)
=((9.934 + 90.263) / 156.072) / ((9.355 + 95.635) / 159.238)
=0.641992 / 0.659328
=0.9737

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
=(1.203 - 0 - -0.458) / 156.072
=0.010643

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.

Thinc Collective AB has a M-score of -2.54 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 -2.54 mean?
Thinc Collective AB (NGM:THINC) has a Beneish M-Score of -2.54 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Thinc Collective AB and its competitors. According to the industry distribution chart, Thinc Collective AB ranks #520 out of 989 companies in the Media - Diversified industry, placing it in the top 52.6%.
Is Thinc Collective AB's Beneish M-Score too high?
Thinc Collective AB's current Beneish M-Score is -2.54. Based on the distribution chart, Thinc Collective AB ranks #520 out of 989 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, Thinc Collective AB has a GF Score™ of 27/100, reflecting its overall financial health beyond just this single metric.
How does Thinc Collective AB's Beneish M-Score compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Thinc Collective AB ranks #520 out of 989 companies for Beneish M-Score. This places Thinc Collective 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 Thinc Collective AB and its competitors. Thinc Collective AB's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thinc Collective AB stock overvalued right now?
Thinc Collective AB (NGM:THINC) has a current Beneish M-Score of -2.54. The current Beneish M-Score is -2.54. Thinc Collective AB's overall GF Score™ is 27/100 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 Thinc Collective AB (NGM:THINC), the current Beneish M-Score is -2.54 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.

Thinc Collective AB Business Description

Address Sodra Hamngatan 35, Gothenburg, SWE, 411 10
Thinc Collective AB is a Swedish software as a service company that develops event management systems. The group offers a group of companies within systems, communication and structure. The companies thinks up and implements ideas for its customers. Its areas of expertise range from data, analysis, technology development, SaaS systems for communication, media, PR, brand experience and financial information. The group targets customers regardless of industry with a need for coherent communication. Thinc Collective operates within the Nordic region.
27GF Score

Get the complete analysis for NGM:THINC

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

kr2.08
Price