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 | 442,435 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 437,757 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 97,038 |
| Liabilities, Current | 288,030 |
| Long-term Debt | 615,889 |
| Oil and Gas Property | 2,424,152 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.56 |
| Liabilities | 5.91 |
| ECR before LimitedLiability | 24.2 |
| Deferred Tax Liab., Net | 2.87 |
| Long-term Debt | -3.78 |
| Liabilities, Current | 3.19 |
| Revenues | 17.3 |
| Net Income | 18.9 |
| Other Revenues | 42.7 |
| Revenue from Contract with Customer | -20.1 |
| Operating Expenses | -18.7 |
| Expenses | 2.83 |
| General and Administrative Expense | 2.86 |
| Cost of Goods and Services Sold | 4.90 |
| Other Expenses | 29.5 |
| Depreciation, Depletion, Amortization | -10.5 |
| Taxes | -2.27 |
| Comprehensive Net Income | 18.1 |
| Property, Plant and Equipment | -4.78 |
| Economic Capital Ratio | 21.1 |
| Oil and Gas Property | 13.8 |
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.
