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 | 95,636 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 36,887 |
| Gains/Losses on Derivatives | 47,591 |
| General and Administrative Expense | 55,463 |
| Liabilities, Current | 24,623 |
| Long-term Debt | 176,716 |
| Oil and Gas Property | 1,224,008 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.37 |
| Liabilities | 15.4 |
| Stockholders Equity | 18.7 |
| ECR before LimitedLiability | 56.0 |
| Deferred Tax Liab., Net | 3.15 |
| Liabilities, Current | 10.1 |
| Gains/Losses on Derivatives | 4.72 |
| Revenues | 15.1 |
| Net Income | 34.8 |
| Other Revenues | -18.3 |
| Revenue from Contract with Customer | 27.6 |
| Expenses | 20.8 |
| Cost of Goods and Services Sold | 4.18 |
| Other Expenses | 17.2 |
| Depreciation, Depletion, Amortization | 3.43 |
| Taxes | -3.33 |
| Oil and Gas Property | -24.0 |
| Other Assets | 6.68 |
| Property, Plant and Equipment | -13.5 |
| Comprehensive Net Income | 34.7 |
| Economic Capital Ratio | 52.9 |
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.
