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 | 54,052 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 52,926 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 18,356 |
| Liabilities, Current | 77,664 |
| Long-term Debt | 0 |
| Oil and Gas Property | 368,005 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 5.47 |
| Liabilities | 18.2 |
| Property, Plant and Equipment | -9.95 |
| Stockholders Equity | 8.24 |
| ECR before LimitedLiability | 14.4 |
| Liabilities, Current | -2.98 |
| Long-term Debt | 13.7 |
| Deferred Tax Liab., Net | 2.69 |
| Revenues | 18.1 |
| Net Income | -6.57 |
| Revenue from Contract with Customer | 46.0 |
| Other Revenues | -21.2 |
| Cost of Goods and Services Sold | 5.26 |
| Expenses | -16.6 |
| Operating Expenses | 12.5 |
| Other Expenses | -27.3 |
| Depreciation, Depletion, Amortization | -9.05 |
| Oil and Gas Property | 35.1 |
| Comprehensive Net Income | -6.41 |
| Other Net Income | -6.24 |
| Economic Capital Ratio | 5.57 |
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.
