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 | 3,895 |
| Cost of Goods and Services Sold | 14,305 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 15,673 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 2,223 |
| Liabilities, Current | 2,990 |
| Long-term Debt | 801 |
| Oil and Gas Property | 144,384 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities | 19.2 |
| Assets | 6.00 |
| Stockholders Equity | 32.6 |
| ECR before LimitedLiability | 24.9 |
| Deferred Tax Liab., Net | 2.44 |
| Long-term Debt | 11.5 |
| Liabilities, Current | 7.67 |
| Property, Plant and Equipment | -4.04 |
| Oil and Gas Property | 57.2 |
| Revenues | -7.07 |
| Net Income | -6.26 |
| Other Revenues | 10.9 |
| Revenue from Contract with Customer | -17.0 |
| Operating Expenses | 17.0 |
| Expenses | 1.68 |
| General and Administrative Expense | 3.67 |
| Cost of Goods and Services Sold | -10.9 |
| Other Expenses | 3.18 |
| Depreciation, Depletion, Amortization | -9.26 |
| Comprehensive Net Income | -6.36 |
| Economic Capital Ratio | 21.8 |
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.
