GURUFOCUS.COM » STOCK LIST » Technology » Software » eEducation Albert AB (OSTO:ALBERT) » Definitions » Beneish M-Score

eEducation Albert AB (OSTO:ALBERT) Beneish M-Score : -4.19 (As of Apr. 23, 2025)


View and export this data going back to 2021. Start your Free Trial

What is eEducation Albert 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 -4.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:ALBERT' s Beneish M-Score Range Over the Past 10 Years
Min: -4.19   Med: -2.78   Max: 4.72
Current: -4.19

During the past 7 years, the highest Beneish M-Score of eEducation Albert AB was 4.72. The lowest was -4.19. And the median was -2.78.


eEducation Albert AB Beneish M-Score Historical Data

The historical data trend for eEducation Albert 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.

eEducation Albert AB Beneish M-Score Chart

eEducation Albert AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial -2.78 -1.01 4.72 -3.43 -4.19

eEducation Albert AB Quarterly Data
Dec18 Dec19 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -3.43 -3.41 -3.25 -4.00 -4.19

Competitive Comparison of eEducation Albert AB's Beneish M-Score

For the Software - Application subindustry, eEducation Albert 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.


eEducation Albert AB's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, eEducation Albert AB's Beneish M-Score distribution charts can be found below:

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


;
;

eEducation Albert 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 eEducation Albert 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 * 1.2149+0.528 * 1.0335+0.404 * 0.9589+0.892 * 0.9994+0.115 * 0.9973
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.365829-0.327 * 1.5941
=-4.19

* 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 kr28.8 Mil.
Revenue was kr177.8 Mil.
Gross Profit was kr84.9 Mil.
Total Current Assets was kr78.5 Mil.
Total Assets was kr212.9 Mil.
Property, Plant and Equipment(Net PPE) was kr0.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr84.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr87.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr6.3 Mil.
Net Income was kr-104.8 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-26.9 Mil.
Total Receivables was kr23.7 Mil.
Revenue was kr177.9 Mil.
Gross Profit was kr87.8 Mil.
Total Current Assets was kr107.7 Mil.
Total Assets was kr315.5 Mil.
Property, Plant and Equipment(Net PPE) was kr0.5 Mil.
Depreciation, Depletion and Amortization(DDA) was kr80.5 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr77.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr9.3 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)
=(28.761 / 177.791) / (23.687 / 177.893)
=0.161769 / 0.133153
=1.2149

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)
=(87.821 / 177.893) / (84.926 / 177.791)
=0.493673 / 0.477673
=1.0335

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 - (78.473 + 0.264) / 212.87) / (1 - (107.725 + 0.468) / 315.529)
=0.630117 / 0.657106
=0.9589

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
=177.791 / 177.893
=0.9994

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))
=(80.499 / (80.499 + 0.468)) / (84.359 / (84.359 + 0.264))
=0.99422 / 0.99688
=0.9973

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 / 177.791) / (0 / 177.893)
=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)
=((6.336 + 87.071) / 212.87) / ((9.271 + 77.585) / 315.529)
=0.438798 / 0.275271
=1.5941

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
=(-104.789 - 0 - -26.915) / 212.87
=-0.365829

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.

eEducation Albert AB has a M-score of -4.19 suggests that the company is unlikely to be a manipulator.


eEducation Albert AB Beneish M-Score Related Terms

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


eEducation Albert AB Business Description

Traded in Other Exchanges
N/A
Address
Polhemsplatsen 5 - 7, Gothenburg, SWE, 411 03
eEducation Albert AB is an application-based education platform for children aged 3-16 years. The company offers digital education services on a subscription basis. The services are provided for a fixed monthly fee through apps, which are available on the Apple App Store and Google Play.

eEducation Albert AB Headlines

No Headlines