GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Raketech Group Holding PLC (OSTO:RAKE) » Definitions » Beneish M-Score

Raketech Group Holding (OSTO:RAKE) Beneish M-Score : -6.57 (As of Apr. 08, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Raketech Group Holding 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 -6.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:RAKE' s Beneish M-Score Range Over the Past 10 Years
Min: -6.57   Med: -2.44   Max: -1.41
Current: -6.57

During the past 10 years, the highest Beneish M-Score of Raketech Group Holding was -1.41. The lowest was -6.57. And the median was -2.44.


Raketech Group Holding Beneish M-Score Historical Data

The historical data trend for Raketech Group Holding'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.

Raketech Group Holding Beneish M-Score Chart

Raketech Group Holding 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 -2.71 -2.92 -2.42 -2.38 -6.57

Raketech Group Holding Quarterly Data
Mar20 Jun20 Sep20 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 -2.38 - - - -6.57

Competitive Comparison of Raketech Group Holding's Beneish M-Score

For the Advertising Agencies subindustry, Raketech Group Holding'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.


Raketech Group Holding's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Raketech Group Holding's Beneish M-Score distribution charts can be found below:

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


;
;

Raketech Group Holding 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 Raketech Group Holding 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 * 0.9298+0.528 * 1.0172+0.404 * 0.9818+0.892 * 0.8097+0.115 * 1.0676
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.873839-0.327 * 0.8463
=-6.57

* 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 kr99.7 Mil.
Revenue was kr703.7 Mil.
Gross Profit was kr400.1 Mil.
Total Current Assets was kr151.8 Mil.
Total Assets was kr961.2 Mil.
Property, Plant and Equipment(Net PPE) was kr10.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr124.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr152.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr20.1 Mil.
Net Income was kr-650.5 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr189.5 Mil.
Total Receivables was kr132.4 Mil.
Revenue was kr869.0 Mil.
Gross Profit was kr502.6 Mil.
Total Current Assets was kr282.9 Mil.
Total Assets was kr1,856.9 Mil.
Property, Plant and Equipment(Net PPE) was kr2.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr133.6 Mil.
Selling, General, & Admin. Expense(SGA) was kr80.1 Mil.
Total Current Liabilities was kr394.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.0 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)
=(99.67 / 703.684) / (132.387 / 869.021)
=0.14164 / 0.15234
=0.9298

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)
=(502.566 / 869.021) / (400.05 / 703.684)
=0.578313 / 0.568508
=1.0172

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 - (151.777 + 10.674) / 961.239) / (1 - (282.94 + 2.271) / 1856.861)
=0.830998 / 0.846402
=0.9818

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
=703.684 / 869.021
=0.8097

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))
=(133.584 / (133.584 + 2.271)) / (124.447 / (124.447 + 10.674))
=0.983284 / 0.921004
=1.0676

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 / 703.684) / (80.137 / 869.021)
=0 / 0.092215
=0

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)
=((20.141 + 152.605) / 961.239) / ((0 + 394.308) / 1856.861)
=0.179712 / 0.212352
=0.8463

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
=(-650.462 - 0 - 189.506) / 961.239
=-0.873839

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.

Raketech Group Holding has a M-score of -6.57 suggests that the company is unlikely to be a manipulator.


Raketech Group Holding Beneish M-Score Related Terms

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


Raketech Group Holding Business Description

Traded in Other Exchanges
N/A
Address
Fawwara building, Soho office, The Strand, Triq l-Imsida, Gzira, MLT, GZR 1401
Raketech Group Holding PLC operates as an online affiliate and performance marketing company. Its primary business involves offering products that guide users in the iGaming market who are interested in sports and gambling, to gambling services. Its portfolio includes Casinos, Sports, and Crypto. It also offers its services as a software (sub-affiliation) and provides data-driven betting advice to consumers and its primary goal is to generate high-quality leads and targeted advertisement space by providing relevant and engaging content to users interested in sports, casinos, and betting. Its Services include Affiliation-as-a service, Affiliation marketing, and Betting tips & subscription.

Raketech Group Holding Headlines

No Headlines