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 | 58,944 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 66,300 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 0 |
| Liabilities, Current | 3,794 |
| Long-term Debt | 521 |
| Oil and Gas Property | 249,896 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 5.85 |
| Liabilities | 39.2 |
| Stockholders Equity | 26.3 |
| Oil and Gas Property | -42.5 |
| ECR before LimitedLiability | 70.8 |
| Deferred Tax Liab., Net | 4.75 |
| Long-term Debt | 21.4 |
| Liabilities, Current | 16.1 |
| Revenues | 35.0 |
| Net Income | 34.3 |
| Other Revenues | -25.9 |
| Revenue from Contract with Customer | 58.7 |
| Other Assets | 3.02 |
| Property, Plant and Equipment | 8.87 |
| Comprehensive Net Income | 34.2 |
| Operating Expenses | 17.1 |
| Cost of Goods and Services Sold | 5.77 |
| General and Administrative Expense | 8.44 |
| Depreciation, Depletion, Amortization | -29.2 |
| Other Expenses | -3.09 |
| Economic Capital Ratio | 67.7 |
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.
