MindArk PE AB (XSAT:MNDRK) Beneish M-Score: -1.66 (As of Jun. 28, 2026)


XSAT:MNDRK MindArk PE AB XSAT:MNDRK
60 GF Score
Price kr1.02
GF Value kr1.38
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is MindArk PE AB Beneish M-Score?

MindArk PE AB XSAT:MNDRK -4.67% 60 Beneish M-Score is -1.66 as of Jun. 28, 2026. GuruFocus rates XSAT:MNDRK with a GF Score™ of 60/100 and a GF Value™ of kr1.38 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 2,632 Software companies, MindArk PE AB ranks worse than 83.02% 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 -1.66 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XSAT:MNDRK' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.16   Max: -1.66
Current: -1.66

During the past 4 years, the highest Beneish M-Score of MindArk PE AB was -1.66. The lowest was -2.65. And the median was -2.16.


MindArk PE AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for MindArk PE 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.

MindArk PE AB Beneish M-Score Chart

MindArk PE AB Annual Data
Trend Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -2.65 -1.66

MindArk PE AB Quarterly Data
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 0.00 0.00 0.00 -1.66 0.00

XSAT:MNDRK vs CRM, SHOP, UBER: Beneish M-Score Comparison

For the Software - Application subindustry, MindArk PE 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.


MindArk PE AB Beneish M-Score vs Software Industry

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

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


XSAT:MNDRK
60GF Score
MindArk PE AB XSAT:MNDRK
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MindArk PE 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 MindArk PE 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 * 1.502+0.528 * 1.1922+0.404 * 1.043+0.892 * 0.8645+0.115 * 0.991
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.069254-0.327 * 0.8959
=-1.66

* 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 kr6.77 Mil.
Revenue was kr78.38 Mil.
Gross Profit was kr51.88 Mil.
Total Current Assets was kr36.02 Mil.
Total Assets was kr150.62 Mil.
Property, Plant and Equipment(Net PPE) was kr4.02 Mil.
Depreciation, Depletion and Amortization(DDA) was kr22.10 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr15.17 Mil.
Long-Term Debt & Capital Lease Obligation was kr31.07 Mil.
Net Income was kr2.18 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr-8.25 Mil.
Total Receivables was kr5.21 Mil.
Revenue was kr90.67 Mil.
Gross Profit was kr71.55 Mil.
Total Current Assets was kr42.49 Mil.
Total Assets was kr155.49 Mil.
Property, Plant and Equipment(Net PPE) was kr3.55 Mil.
Depreciation, Depletion and Amortization(DDA) was kr18.42 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr18.07 Mil.
Long-Term Debt & Capital Lease Obligation was kr35.20 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)
=(6.77 / 78.379) / (5.214 / 90.668)
=0.086375 / 0.057507
=1.502

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)
=(71.55 / 90.668) / (51.879 / 78.379)
=0.789143 / 0.661899
=1.1922

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 - (36.015 + 4.021) / 150.62) / (1 - (42.49 + 3.55) / 155.489)
=0.734192 / 0.703902
=1.043

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
=78.379 / 90.668
=0.8645

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))
=(18.42 / (18.42 + 3.55)) / (22.097 / (22.097 + 4.021))
=0.838416 / 0.846045
=0.991

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 / 78.379) / (0 / 90.668)
=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)
=((31.065 + 15.165) / 150.62) / ((35.204 + 18.068) / 155.489)
=0.306931 / 0.342609
=0.8959

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
=(2.181 - 0 - -8.25) / 150.62
=0.069254

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.

MindArk PE AB has a M-score of -1.66 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 -1.66 mean?
MindArk PE AB (XSAT:MNDRK) has a Beneish M-Score of -1.66 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on MindArk PE AB and its competitors. According to the industry distribution chart, MindArk PE AB ranks #2185 out of 2632 companies in the Software industry, placing it in the top 83%.
Is MindArk PE AB's Beneish M-Score too high?
MindArk PE AB's current Beneish M-Score is -1.66. Based on the distribution chart, MindArk PE AB ranks #2185 out of 2632 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, MindArk PE AB has a GF Score™ of 60/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does MindArk PE AB's Beneish M-Score compare to CRM and SHOP?
According to the Software industry distribution chart, MindArk PE AB ranks #2185 out of 2632 companies for Beneish M-Score. This places MindArk PE 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 Software company?
A good Beneish M-Score depends on the Software 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 MindArk PE AB and its competitors. MindArk PE AB's current Beneish M-Score is -1.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MindArk PE AB stock overvalued right now?
Based on GuruFocus' analysis, MindArk PE AB (XSAT:MNDRK) is currently considered Modestly Undervalued. The stock's GF Value™ is kr1.38, compared to a current price of kr1.02 — trading 26.1% below its estimated fair value. The current Beneish M-Score is -1.66. MindArk PE AB's overall GF Score™ is 60/100 with 4 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 MindArk PE AB (XSAT:MNDRK), the current Beneish M-Score is -1.66 as of Jun. 28, 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 MindArk PE AB (XSAT:MNDRK) Overvalued in 2026?

Based on GuruFocus' analysis, MindArk PE AB stock appears to be undervalued. The current stock price of kr1.02 is trading 26.1% below its estimated GF Value™ of kr1.38. GuruFocus considers MindArk PE AB to be Modestly Undervalued.

Key valuation signals for XSAT:MNDRK:

  • Beneish M-Score: -1.66
  • GF Value™: kr1.38 vs. price of kr1.02 (26.1% below fair value)
  • GF Score™: 60/100 with 4 warning signs

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


MindArk PE AB Business Description

Other Exchanges Z7R:Germany
Address Masthamnsgatan 5, Gothenburg, SWE, SE 413 29
MindArk PE AB develops and operates Entropia Universe and the Entropia Platform. Entropia Universe is a 3D internet virtual universe with an integrated economic system and stunning graphics. The client software is free of charge and available to anyone with internet access. The Entropia Platform is a secure entertainment and business platform, enabling companies and organizations all over the world to build content on themed planets inside the Entropia Universe.
60GF Score

Get the complete analysis for XSAT:MNDRK

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

kr1.02
Price
kr1.38
GF Value