Key figures for the selected year.
The model's causal graph for 2024. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 0 |
| Brokerage and Advisory Commissions | 0 |
| Commissions and Advisory Fees | 188 |
| 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 |
|---|---|
| Assets | -9.24 |
| Stockholders Equity | 73.0 |
| ECR before LimitedLiability | 70.0 |
| Other Assets | -22.1 |
| Assets, Current | 1.78 |
| Long-term Liabilities | 6.15 |
| Liabilities | 52.3 |
| Other Liabilities | 9.74 |
| Liabilities, Current | 24.5 |
| Securities Repurchase Agreements | 13.2 |
| Payables | 9.79 |
| Expenses | 15.1 |
| Revenues | -15.0 |
| Net Income | 9.42 |
| Other Expenses | 8.57 |
| Labor Expense | 3.66 |
| Revenue from Contract with Customer | -4.61 |
| Other Revenues | -6.87 |
| Other Net Income | 8.85 |
| Comprehensive Net Income | 9.52 |
| Economic Capital Ratio | 64.2 |
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.
