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 | 0 |
| 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 |
|---|---|
| Assets | -4.01 |
| Stockholders Equity | 40.8 |
| ECR before LimitedLiability | 73.6 |
| Other Assets | -11.7 |
| Securities Repurchase Agreements | 7.47 |
| Liabilities | 37.3 |
| Payables | 8.49 |
| Long-term Liabilities | 6.47 |
| Liabilities, Current | 18.7 |
| Other Expenses | 4.85 |
| Expenses | 12.5 |
| Revenues | -13.6 |
| Net Income | 31.1 |
| General and Administrative Expense | 2.89 |
| Labor Expense | 3.07 |
| Trading Gains and Losses | -3.64 |
| Other Revenues | -4.45 |
| Revenue from Contract with Customer | -3.46 |
| Comprehensive Net Income | 31.3 |
| Other Net Income | 31.8 |
| Economic Capital Ratio | 63.5 |
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.
