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 | 118,883 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 87,330 |
| Depreciation, Depletion, Amortization | 0 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 31,009 |
| Liabilities, Current | 95,181 |
| Long-term Debt | 379,800 |
| Oil and Gas Property | 1,039,556 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.10 |
| Liabilities | -6.28 |
| Assets | -3.47 |
| Stockholders Equity | -10.2 |
| Economic Capital Ratio | -4.35 |
| Deferred Tax Liab., Net | -3.04 |
| Long-term Debt | -11.4 |
| Liabilities, Current | 4.41 |
| Other Assets | -3.82 |
| Property, Plant and Equipment | -11.9 |
| Oil and Gas Property | 34.3 |
| Revenues | 6.22 |
| Net Income | 6.29 |
| Operating Expenses | -22.8 |
| Other Revenues | -20.6 |
| Revenue from Contract with Customer | 32.1 |
| Comprehensive Net Income | 6.15 |
| Cost of Goods and Services Sold | 5.37 |
| General and Administrative Expense | 4.30 |
| Depreciation, Depletion, Amortization | 9.70 |
| Other Expenses | 6.89 |
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.
