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 |
|---|---|
| Assets, Current | 4,809 |
| General and administrative Expense | 17,642 |
| Intangible Assets | 724 |
| Liabilities, Current | 11,879 |
| Liabilities, Long Term | 0 |
| Other Assets | 4,677 |
| Other Compr. Net Income | -180 |
| Other Expenses | 3,021 |
| Other Liabilities | 500 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Property and equipment | -1.15 |
| Assets | -2.79 |
| Liabilities | 0.104 |
| Stockholders Equity | -0.886 |
| ECR before LimitedLiability | -127 |
| Assets, Current | -0.0354 |
| Other Assets | 0.124 |
| Intangible Assets | -2.19 |
| Liabilities, Current | 0.127 |
| Other Liabilities | -0.0506 |
| Liabilities, Long Term | -0.181 |
| Other Expenses | 0.127 |
| Expenses | -0.700 |
| Revenues | -10.5 |
| Net Income | -75.8 |
| Selling and Marketing Expense | 0.0369 |
| General and administrative Expense | -23.8 |
| Other Revenues | -10.5 |
| Comprehensive Net Income | -76.5 |
| Other Net Income | -3.80 |
| Economic Capital Ratio | -140 |
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.
