Key figures for the selected year.
The model's causal graph for 2021. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 54,703 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 0 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 22,475 |
| Liabilities, Current | 21,651 |
| Long-term Debt | 0 |
| Oil and Gas Property | 732,139 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities | 30.4 |
| Assets | -7.17 |
| Stockholders Equity | 46.8 |
| ECR before LimitedLiability | 59.4 |
| Liabilities, Current | 17.3 |
| Other Liabilities | 4.26 |
| Long-term Debt | 12.3 |
| Property, Plant and Equipment | 1.88 |
| Oil and Gas Property | -22.4 |
| Expenses | 12.8 |
| Other Revenues | 19.6 |
| Net Income | 14.5 |
| Other Expenses | 5.00 |
| Cost of Goods and Services Sold | 2.92 |
| Depreciation, Depletion, Amortization | 4.84 |
| Operating Expenses | -1.65 |
| Comprehensive Net Income | 14.8 |
| Gains/Losses on Derivatives | 2.34 |
| Other Net Income | 2.91 |
| Revenue from Contract with Customer | -24.4 |
| Economic Capital Ratio | 53.4 |
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.
