Vetted Assets AB (OSTO:VETT) Beneish M-Score: -1.31 (As of Jun. 25, 2026)


OSTO:VETT Vetted Assets AB OSTO:VETT
26 GF Score
Price kr4.10
GF Value kr0.45
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Vetted Assets AB Beneish M-Score?

Vetted Assets AB OSTO:VETT 26 Beneish M-Score is -1.31 as of Jun. 25, 2026. GuruFocus rates OSTO:VETT with a GF Score™ of 26/100 and a GF Value™ of kr0.45 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Vetted Assets AB ranks worse than 88.22% 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.

Warning Sign:

Beneish M-Score -1.31 higher than -1.78, which implies that the company might have manipulated its financial results.

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

OSTO:VETT' s Beneish M-Score Range Over the Past 10 Years
Min: -6.83   Med: 0.62   Max: 10.64
Current: -1.31

During the past 6 years, the highest Beneish M-Score of Vetted Assets AB was 10.64. The lowest was -6.83. And the median was 0.62.


Vetted Assets AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Vetted Assets 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.

Vetted Assets AB Beneish M-Score Chart

Vetted Assets AB Annual Data
Trend Aug19 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 9.59 -6.61 -6.28 -1.31

Vetted Assets 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 -1.31 0.00

OSTO:VETT vs AMZN, BABA, PDD: Beneish M-Score Comparison

For the Internet Retail subindustry, Vetted Assets 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.


Vetted Assets AB Beneish M-Score vs Retail - Cyclical Industry

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

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


OSTO:VETT
26GF Score
Vetted Assets AB OSTO:VETT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vetted Assets 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 Vetted Assets 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 * 2.1378+0.528 * 0.9529+0.404 * 0.9206+0.892 * 0.5165+0.115 * 1.0003
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.096011-0.327 * 0.493
=-1.31

* 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 kr12.0 Mil.
Revenue was kr126.5 Mil.
Gross Profit was kr55.5 Mil.
Total Current Assets was kr39.8 Mil.
Total Assets was kr145.0 Mil.
Property, Plant and Equipment(Net PPE) was kr1.1 Mil.
Depreciation, Depletion and Amortization(DDA) was kr66.5 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr41.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.0 Mil.
Net Income was kr-2.7 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-16.6 Mil.
Total Receivables was kr10.9 Mil.
Revenue was kr244.9 Mil.
Gross Profit was kr102.3 Mil.
Total Current Assets was kr46.1 Mil.
Total Assets was kr218.0 Mil.
Property, Plant and Equipment(Net PPE) was kr1.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr115.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr102.2 Mil.
Long-Term Debt & Capital Lease Obligation was kr24.6 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)
=(12.004 / 126.519) / (10.871 / 244.942)
=0.094879 / 0.044382
=2.1378

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)
=(102.345 / 244.942) / (55.475 / 126.519)
=0.417834 / 0.438472
=0.9529

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 - (39.843 + 1.093) / 145.046) / (1 - (46.147 + 1.868) / 217.966)
=0.717772 / 0.779713
=0.9206

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
=126.519 / 244.942
=0.5165

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))
=(115.872 / (115.872 + 1.868)) / (66.52 / (66.52 + 1.093))
=0.984135 / 0.983834
=1.0003

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 / 126.519) / (0 / 244.942)
=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)
=((0 + 41.584) / 145.046) / ((24.583 + 102.174) / 217.966)
=0.286695 / 0.581545
=0.493

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
=(-2.713 - 0 - -16.639) / 145.046
=0.096011

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.

Vetted Assets AB has a M-score of -1.31 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.31 mean?
Vetted Assets AB (OSTO:VETT) has a Beneish M-Score of -1.31 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vetted Assets AB and its competitors. According to the industry distribution chart, Vetted Assets AB ranks #959 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 88.2%.
Is Vetted Assets AB's Beneish M-Score too high?
Vetted Assets AB's current Beneish M-Score is -1.31. Based on the distribution chart, Vetted Assets AB ranks #959 out of 1087 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Vetted Assets AB has a GF Score™ of 26/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Vetted Assets AB's Beneish M-Score compare to AMZN and BABA?
According to the Retail - Cyclical industry distribution chart, Vetted Assets AB ranks #959 out of 1087 companies for Beneish M-Score. This places Vetted Assets 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Vetted Assets AB and its competitors. Vetted Assets AB's current Beneish M-Score is -1.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vetted Assets AB stock overvalued right now?
Based on GuruFocus' analysis, Vetted Assets AB (OSTO:VETT) is currently considered Significantly Overvalued. The stock's GF Value™ is kr0.45, compared to a current price of kr4.10 — trading 811.1% above its estimated fair value. The current Beneish M-Score is -1.31. Vetted Assets AB's overall GF Score™ is 26/100 with 7 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 Vetted Assets AB (OSTO:VETT), the current Beneish M-Score is -1.31 as of Jun. 25, 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.

Is Vetted Assets AB (OSTO:VETT) Overvalued in 2026?

Based on GuruFocus' analysis, Vetted Assets AB stock appears to be overvalued. The current stock price of kr4.10 is trading 811.1% above its estimated GF Value™ of kr0.45. GuruFocus considers Vetted Assets AB to be Significantly Overvalued.

Key valuation signals for OSTO:VETT:

  • Beneish M-Score: -1.31
  • GF Value™: kr0.45 vs. price of kr4.10 (811.1% above fair value)
  • GF Score™: 26/100 with 7 warning signs

No single metric tells the full story. See the OSTO:VETT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vetted Assets AB Business Description

Address Eriksbergsgatan 8A, Stockholm, SWE, 114 30
Vetted Assets AB is an investment company focused on the acquisition and development of founder-led direct-to-consumer (DTC) brands. Its activities include investing in and operating a portfolio of consumer brands with digital retail operations and international expansion potential.
26GF Score

Get the complete analysis for OSTO:VETT

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

kr4.10
Price
kr0.45
GF Value