Beyond Frames Entertainment AB (XSAT:BEYOND) Beneish M-Score: -4.43 (As of Jul. 13, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSAT:BEYOND Beyond Frames Entertainment AB XSAT:BEYOND
54 GF Score
Price kr2.11
GF Value kr8.43
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Beyond Frames Entertainment AB Beneish M-Score?

Beyond Frames Entertainment AB XSAT:BEYOND -12.45% 54 Beneish M-Score is -4.43 as of Jul. 13, 2026. GuruFocus rates XSAT:BEYOND with a GF Score™ of 54/100 and a GF Value™ of kr8.43 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 532 Interactive Media companies, Beyond Frames Entertainment AB ranks better than 90.41% 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.

Good Sign:

Beneish M-Score -4.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSAT:BEYOND' s Beneish M-Score Range Over the Past 10 Years
Min: -4.43   Med: -2.44   Max: 1.08
Current: -4.43

During the past 8 years, the highest Beneish M-Score of Beyond Frames Entertainment AB was 1.08. The lowest was -4.43. And the median was -2.44.


Beyond Frames Entertainment AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Beyond Frames Entertainment 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.

Beyond Frames Entertainment AB Beneish M-Score Chart

Beyond Frames Entertainment AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -2.32 -3.02 1.08 -4.35 -4.43

Beyond Frames Entertainment 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 -4.43 0.00

XSAT:BEYOND vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Beyond Frames Entertainment 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.


Beyond Frames Entertainment AB Beneish M-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Beyond Frames Entertainment AB's Beneish M-Score distribution charts can be found below:

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


XSAT:BEYOND
54GF Score
Beyond Frames Entertainment AB XSAT:BEYOND
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Beyond Frames Entertainment 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 Beyond Frames Entertainment 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 * 0.9054+0.528 * 0.6535+0.404 * 1.0861+0.892 * 0.7392+0.115 * 0.9678
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.310852-0.327 * 1.0783
=-4.43

* 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 kr11.4 Mil.
Revenue was kr130.0 Mil.
Gross Profit was kr66.2 Mil.
Total Current Assets was kr20.8 Mil.
Total Assets was kr96.1 Mil.
Property, Plant and Equipment(Net PPE) was kr0.6 Mil.
Depreciation, Depletion and Amortization(DDA) was kr24.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr27.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr3.3 Mil.
Net Income was kr-10.0 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr19.8 Mil.
Total Receivables was kr17.0 Mil.
Revenue was kr175.8 Mil.
Gross Profit was kr58.5 Mil.
Total Current Assets was kr25.2 Mil.
Total Assets was kr93.1 Mil.
Property, Plant and Equipment(Net PPE) was kr1.2 Mil.
Depreciation, Depletion and Amortization(DDA) was kr20.6 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr27.7 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)
=(11.357 / 129.98) / (16.968 / 175.834)
=0.087375 / 0.0965
=0.9054

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)
=(58.532 / 175.834) / (66.207 / 129.98)
=0.332882 / 0.509363
=0.6535

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 - (20.753 + 0.576) / 96.094) / (1 - (25.22 + 1.187) / 93.1)
=0.77804 / 0.716359
=1.0861

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
=129.98 / 175.834
=0.7392

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))
=(20.557 / (20.557 + 1.187)) / (24.299 / (24.299 + 0.576))
=0.94541 / 0.976844
=0.9678

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 / 129.98) / (0 / 175.834)
=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)
=((3.333 + 27.483) / 96.094) / ((0 + 27.689) / 93.1)
=0.320686 / 0.297411
=1.0783

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
=(-10.038 - 0 - 19.833) / 96.094
=-0.310852

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.

Beyond Frames Entertainment AB has a M-score of -4.43 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -4.43 mean?
Beyond Frames Entertainment AB (XSAT:BEYOND) has a Beneish M-Score of -4.43 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Beyond Frames Entertainment AB and its competitors. According to the industry distribution chart, Beyond Frames Entertainment AB ranks #51 out of 532 companies in the Interactive Media industry, placing it in the top 9.6%.
Is Beyond Frames Entertainment AB's Beneish M-Score too high?
Beyond Frames Entertainment AB's current Beneish M-Score is -4.43. Based on the distribution chart, Beyond Frames Entertainment AB ranks #51 out of 532 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Beyond Frames Entertainment AB has a GF Score™ of 54/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Beyond Frames Entertainment AB's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Beyond Frames Entertainment AB ranks #51 out of 532 companies for Beneish M-Score. This places Beyond Frames Entertainment AB in the top 10% of its industry — outperforming the majority of peers. 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 an Interactive Media company?
A good Beneish M-Score depends on the Interactive Media 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 Beyond Frames Entertainment AB and its competitors. Beyond Frames Entertainment AB's current Beneish M-Score is -4.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Beyond Frames Entertainment AB stock overvalued right now?
Based on GuruFocus' analysis, Beyond Frames Entertainment AB (XSAT:BEYOND) is currently considered Possible Value Trap. The stock's GF Value™ is kr8.43, compared to a current price of kr2.11 — trading 75% below its estimated fair value. The current Beneish M-Score is -4.43. Beyond Frames Entertainment AB's overall GF Score™ is 54/100 with 3 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 Beyond Frames Entertainment AB (XSAT:BEYOND), the current Beneish M-Score is -4.43 as of Jul. 13, 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 Beyond Frames Entertainment AB (XSAT:BEYOND) Overvalued in 2026?

Based on GuruFocus' analysis, Beyond Frames Entertainment AB stock appears to be undervalued. The current stock price of kr2.11 is trading 75% below its estimated GF Value™ of kr8.43. GuruFocus considers Beyond Frames Entertainment AB to be Possible Value Trap.

Key valuation signals for XSAT:BEYOND:

  • Beneish M-Score: -4.43
  • GF Value™: kr8.43 vs. price of kr2.11 (75% below fair value)
  • GF Score™: 54/100 with 3 warning signs

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


Beyond Frames Entertainment AB Business Description

Address Svarvargatan 14D, Stockholm, SWE, 112 49
Beyond Frames Entertainment AB is a games company focused on PC, console, Virtual Reality (VR), Augmented Reality (AR), Mixed Reality (MR), and spatial computing technologies. The Company operates through Game and IP Development, Publishing, and App Development with a focus on XR technologies. It is an XR-focused publisher with development studios Cortopia, Moon Mode, and partner studio Odd Raven Studios. Through creative and technical consulting, funding, and publishing services, the Company partners with studios to develop XR products. Its studio creations include Escaping Wonderland, Wands Alliances, and Spacefolk City.
54GF Score

Get the complete analysis for XSAT:BEYOND

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

kr2.11
Price
kr8.43
GF Value