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 | 13,215 |
| Cost of Goods and Services Sold | 23,319 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 28,031 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 1,360 |
| Liabilities, Current | 6,021 |
| Long-term Debt | 2,235 |
| Oil and Gas Property | 315,539 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.33 |
| Liabilities | 24.0 |
| Stockholders Equity | 35.5 |
| ECR before LimitedLiability | 42.8 |
| Deferred Tax Liab., Net | 2.69 |
| Long-term Debt | 12.3 |
| Liabilities, Current | 8.47 |
| Revenues | -1.35 |
| Net Income | 6.81 |
| Other Revenues | 15.8 |
| Revenue from Contract with Customer | -16.9 |
| Operating Expenses | 15.8 |
| Expenses | 8.52 |
| General and Administrative Expense | 5.10 |
| Cost of Goods and Services Sold | -7.43 |
| Other Expenses | 3.04 |
| Depreciation, Depletion, Amortization | -6.65 |
| Taxes | -1.33 |
| Oil and Gas Property | -3.41 |
| Comprehensive Net Income | 6.71 |
| Economic Capital Ratio | 39.7 |
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.
