GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Acroud AB (OSTO:ACROUD) » Definitions » Beneish M-Score

Acroud AB (OSTO:ACROUD) Beneish M-Score : -3.55 (As of Jul. 14, 2025)


View and export this data going back to 2009. Start your Free Trial

What is Acroud AB Beneish M-Score?

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 -3.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:ACROUD' s Beneish M-Score Range Over the Past 10 Years
Min: -7.6   Med: -2.75   Max: 22.43
Current: -3.55

During the past 13 years, the highest Beneish M-Score of Acroud AB was 22.43. The lowest was -7.60. And the median was -2.75.


Acroud AB Beneish M-Score Historical Data

The historical data trend for Acroud 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.

* Premium members only.

Acroud AB Beneish M-Score Chart

Acroud AB Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.04 -1.39 -3.89 -5.78 -3.55

Acroud AB Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -5.60 -3.65 -3.69 -3.55 -

Competitive Comparison of Acroud AB's Beneish M-Score

For the Gambling subindustry, Acroud 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.


Acroud AB's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Acroud AB's Beneish M-Score distribution charts can be found below:

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


;
;

Acroud 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 Acroud 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 * 0.8171+0.528 * 1.0002+0.404 * 1.0283+0.892 * 1.0083+0.115 * 0.9747
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8754+4.679 * -0.190843-0.327 * 1.1372
=-3.55

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was kr61.0 Mil.
Revenue was kr443.9 Mil.
Gross Profit was kr443.9 Mil.
Total Current Assets was kr89.4 Mil.
Total Assets was kr459.8 Mil.
Property, Plant and Equipment(Net PPE) was kr2.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr54.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr143.1 Mil.
Total Current Liabilities was kr282.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.7 Mil.
Net Income was kr-39.1 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr48.6 Mil.
Total Receivables was kr74.0 Mil.
Revenue was kr440.2 Mil.
Gross Profit was kr440.3 Mil.
Total Current Assets was kr120.3 Mil.
Total Assets was kr559.4 Mil.
Property, Plant and Equipment(Net PPE) was kr3.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr52.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr162.2 Mil.
Total Current Liabilities was kr103.4 Mil.
Long-Term Debt & Capital Lease Obligation was kr199.7 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)
=(60.964 / 443.852) / (73.996 / 440.215)
=0.137352 / 0.168091
=0.8171

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)
=(440.294 / 440.215) / (443.852 / 443.852)
=1.000179 / 1
=1.0002

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 - (89.398 + 2.657) / 459.76) / (1 - (120.339 + 3.949) / 559.358)
=0.799776 / 0.777802
=1.0283

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
=443.852 / 440.215
=1.0083

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))
=(52.25 / (52.25 + 3.949)) / (54.879 / (54.879 + 2.657))
=0.929732 / 0.95382
=0.9747

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)
=(143.116 / 443.852) / (162.153 / 440.215)
=0.322441 / 0.36835
=0.8754

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)
=((0.69 + 282.596) / 459.76) / ((199.66 + 103.415) / 559.358)
=0.616161 / 0.541827
=1.1372

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
=(-39.132 - 0 - 48.61) / 459.76
=-0.190843

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.

Acroud AB has a M-score of -3.55 suggests that the company is unlikely to be a manipulator.


Acroud AB Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Acroud AB's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Acroud AB Business Description

Traded in Other Exchanges
Address
PO Box 7385, Stockholm, SWE, SE-103 91
Acroud AB operates comparison sites mainly within iGaming affiliation to help its partners by directing users to gaming operators. The company generates revenue through internal group services in IT, marketing, financial services, and management. Its operating business segments consist of iGaming affiliation and SaaS. The iGaming Affiliation Segment includes traditional business areas such as Poker, Sports Betting, and Casino. The SaaS segment provides B2B software solutions to other affiliates to help them grow and increase profits using technology.

Acroud AB Headlines

No Headlines