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 | 47,814,000 |
| Assets, Non-Current | 0 |
| Claims Reserve and LAE | 0 |
| Deferred Acquisition Costs Amortization | 0 |
| Deferred Policy Acquisition Costs | 0 |
| General and Administrative Expense | 248,585,349 |
| Insurance Commissions and Fees | 0 |
| Intangible Assets | 73,484,000 |
| Investment Income | 1,038,071 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Separate Account Asset | -3.03 |
| Assets | -51.7 |
| Liabilities | 18.6 |
| Stockholders Equity | -73.1 |
| ECR before LimitedLiability | -4.84 |
| Other Assets | -25.9 |
| Investments | -46.2 |
| Deferred Policy Acquisition Costs | -5.86 |
| Reinsurance Recoverables | -12.7 |
| Assets, Current | 4.03 |
| Assets, Non-Current | -7.90 |
| Premiums Receivable | -11.2 |
| Intangible Assets | 11.0 |
| Unearned Premiums | 11.7 |
| Liabilities Current | -22.2 |
| Other Liabilities | 12.1 |
| Reinsurance Payable | 6.51 |
| Claims Reserve and LAE | 14.6 |
| Policyholder Contract Deposits | 11.1 |
| Economic Capital Ratio | -4.30 |
| Other Revenues | -1.92 |
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.
