GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Purefun Group AB (OSTO:PURE) » Definitions » Beneish M-Score

Purefun Group AB (OSTO:PURE) Beneish M-Score : -2.91 (As of Mar. 31, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Purefun Group 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 -2.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:PURE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Med: -2.72   Max: 2.17
Current: -2.91

During the past 4 years, the highest Beneish M-Score of Purefun Group AB was 2.17. The lowest was -2.91. And the median was -2.72.


Purefun Group AB Beneish M-Score Historical Data

The historical data trend for Purefun Group 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.

Purefun Group AB Beneish M-Score Chart

Purefun Group AB Annual Data
Trend Apr20 Apr21 Apr22 Apr23
Beneish M-Score
- - - -0.85

Purefun Group AB Quarterly Data
Apr20 Oct20 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24
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 -2.41 -2.73 -2.83 -2.82 -2.91

Competitive Comparison of Purefun Group AB's Beneish M-Score

For the Internet Retail subindustry, Purefun Group 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.


Purefun Group AB's Beneish M-Score Distribution in the Retail - Cyclical Industry

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

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


;
;

Purefun Group 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 Purefun Group 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 * 1.0381+0.528 * 0.9782+0.404 * 0.9129+0.892 * 1.0293+0.115 * 0.8305
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2987+4.679 * -0.111246-0.327 * 1.0839
=-2.91

* 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 (Oct24) TTM:Last Year (Oct23) TTM:
Total Receivables was kr7.8 Mil.
Revenue was 53.1 + 49.2 + 43.722 + 62 = kr208.0 Mil.
Gross Profit was 31.5 + 21.5 + 21.294 + 28.3 = kr102.6 Mil.
Total Current Assets was kr79.2 Mil.
Total Assets was kr142.8 Mil.
Property, Plant and Equipment(Net PPE) was kr23.8 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.2 Mil.
Selling, General, & Admin. Expense(SGA) was kr33.7 Mil.
Total Current Liabilities was kr32.7 Mil.
Long-Term Debt & Capital Lease Obligation was kr10.1 Mil.
Net Income was 1.1 + 1.8 + -3.212 + 2.3 = kr2.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was 3 + 6.3 + 0.374 + 8.2 = kr17.9 Mil.
Total Receivables was kr7.3 Mil.
Revenue was 50 + 48.7 + 44.4 + 59 = kr202.1 Mil.
Gross Profit was 28.8 + 21.3 + 20.3 + 27.1 = kr97.5 Mil.
Total Current Assets was kr65.0 Mil.
Total Assets was kr132.0 Mil.
Property, Plant and Equipment(Net PPE) was kr26.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr109.6 Mil.
Total Current Liabilities was kr24.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr12.2 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)
=(7.8 / 208.022) / (7.3 / 202.1)
=0.037496 / 0.036121
=1.0381

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)
=(97.5 / 202.1) / (102.594 / 208.022)
=0.482434 / 0.493188
=0.9782

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 - (79.2 + 23.8) / 142.8) / (1 - (65 + 26.7) / 132)
=0.278711 / 0.305303
=0.9129

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
=208.022 / 202.1
=1.0293

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))
=(6.4 / (6.4 + 26.7)) / (7.223 / (7.223 + 23.8))
=0.193353 / 0.232827
=0.8305

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)
=(33.7 / 208.022) / (109.6 / 202.1)
=0.162002 / 0.542306
=0.2987

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)
=((10.1 + 32.7) / 142.8) / ((12.2 + 24.3) / 132)
=0.29972 / 0.276515
=1.0839

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
=(1.988 - 0 - 17.874) / 142.8
=-0.111246

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.

Purefun Group AB has a M-score of -2.91 suggests that the company is unlikely to be a manipulator.


Purefun Group AB Beneish M-Score Related Terms

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


Purefun Group AB Business Description

Traded in Other Exchanges
N/A
Address
Henckels torg 3, Helsingborg, SWE, 252 36
Purefun Group AB is a group focusing on e-commerce with non-durable goods in the Nordic region. The company is active in the Nordic e-commerce market, primarily in the adult toys segment, and the company operates the well-established e-commerce platform Vuxen.