Key figures for the selected year.
The model's causal graph for 2025. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Administrative and Marketing Exp. | 1,368 |
| Assets, Current | 239 |
| Assets, Non-Current | 0 |
| Costs of Goods Sold | 0 |
| Goodwill | 0 |
| Liabilities, Current | 2,957 |
| Liabilities, Non-Current | 176 |
| Other Assets | 20 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities, Current | 0.0347 |
| Liabilities | 0.0347 |
| Stockholders Equity | -0.0990 |
| ECR before LimitedLiability | -184 |
| Other Liabilities | -0.0161 |
| Liabilities, Non-Current | -0.0706 |
| Goodwill | -0.280 |
| Assets | -8.38 |
| Assets, Non-Current | -0.0709 |
| Assets, Current | -1.01 |
| Other Assets | -0.177 |
| Costs of Goods Sold | 0.0335 |
| Expenses | -5.27 |
| Net Income | -175 |
| Administrative and Marketing Exp. | -3.93 |
| Research and Development Exp. | -0.988 |
| Other Revenues | -13.0 |
| Revenues | -13.0 |
| Comprehensive Net Income | -176 |
| Other Net Income | -0.200 |
| Economic Capital Ratio | -258 |
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.
