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 | 8,827,000 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 7,533,000 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 986,000 |
| Liabilities, Current | 9,428,000 |
| Long-term Debt | 0 |
| Oil and Gas Property | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.32 |
| Liabilities | 17.3 |
| Assets | 1.98 |
| Stockholders Equity | 23.1 |
| ECR before LimitedLiability | 32.6 |
| Deferred Tax Liab., Net | 2.68 |
| Long-term Debt | 13.1 |
| Liabilities, Current | -1.04 |
| Property, Plant and Equipment | 5.00 |
| Oil and Gas Property | -1.45 |
| Revenues | 2.13 |
| Net Income | 6.93 |
| Other Revenues | 21.3 |
| Revenue from Contract with Customer | -17.9 |
| Operating Expenses | 2.67 |
| Expenses | 4.02 |
| General and Administrative Expense | 4.51 |
| Cost of Goods and Services Sold | 4.25 |
| Depreciation, Depletion, Amortization | -5.67 |
| Comprehensive Net Income | 6.78 |
| Economic Capital Ratio | 29.5 |
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.
