Key figures for the selected year.
The model's causal graph for 2023. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 41,129 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 11,554 |
| Depreciation, Depletion, Amortization | 7,685 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 0 |
| Liabilities, Current | 7,896 |
| Long-term Debt | 3,980 |
| Oil and Gas Property | 79,258 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities, Current | 7.34 |
| Liabilities | 11.8 |
| Oil and Gas Property | 7.36 |
| Stockholders Equity | 18.9 |
| ECR before LimitedLiability | 30.4 |
| Deferred Tax Liab., Net | -8.03 |
| Long-term Debt | 7.62 |
| Other Liabilities | 4.45 |
| Operating Expenses | 15.5 |
| Expenses | 4.98 |
| Other Revenues | -12.1 |
| Net Income | 9.97 |
| Other Expenses | -16.6 |
| General and Administrative Expense | 6.04 |
| Depreciation, Depletion, Amortization | -2.69 |
| Other Assets | -4.87 |
| Property, Plant and Equipment | 4.53 |
| Comprehensive Net Income | 10.1 |
| Other Net Income | 7.19 |
| Revenue from Contract with Customer | 11.4 |
| Economic Capital Ratio | 21.6 |
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.
