Key figures for the selected year.
The model's causal graph for 2022. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 661 |
| Brokerage and Advisory Commissions | 0 |
| Commissions and Advisory Fees | 0 |
| Financial Securities | 0 |
| General and Administrative Expense | 0 |
| Goodwill And Intangible Assets | 0 |
| Interest Income | 0 |
| Labor Expense | 0 |
| Liabilities, Current | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Securities Repurchase Agreements | 10.1 |
| Liabilities | 56.6 |
| Stockholders Equity | 27.4 |
| Other Assets | -14.1 |
| ECR before LimitedLiability | 103 |
| Payables | 11.4 |
| Long-term Liabilities | 8.72 |
| Other Liabilities | 10.5 |
| Liabilities, Current | 25.2 |
| Other Expenses | -5.25 |
| Expenses | 4.51 |
| Net Income | 54.3 |
| Labor Expense | 3.84 |
| Trading Gains and Losses | -4.54 |
| Revenues | -16.8 |
| Other Revenues | -5.54 |
| Revenue from Contract with Customer | -4.31 |
| Assets, Current | 5.94 |
| Comprehensive Net Income | 54.5 |
| Other Net Income | 65.2 |
| Economic Capital Ratio | 93.1 |
Charts generated by the RealRate valuation model for this report year.
Distribution of each variable's impact on financial strength — green strengthens, red weakens.
How the company's key drivers have shifted across years.
Model-forecast valuation vs. observed market value.
