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 | 1,312,143 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 893,463 |
| Depreciation, Depletion, Amortization | 0 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 186,471 |
| Liabilities, Current | 1,677,832 |
| Long-term Debt | 3,807,007 |
| Oil and Gas Property | 16,249,387 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 2.88 |
| Liabilities | -2.37 |
| Assets | 1.95 |
| Stockholders Equity | 2.95 |
| ECR before LimitedLiability | 13.9 |
| Long-term Debt | -5.59 |
| Liabilities, Current | 1.93 |
| Other Assets | -1.93 |
| Property, Plant and Equipment | -6.77 |
| Oil and Gas Property | 32.0 |
| Operating Expenses | -8.94 |
| Expenses | 11.6 |
| Net Income | 11.1 |
| Other Revenues | -17.1 |
| General and Administrative Expense | 4.99 |
| Cost of Goods and Services Sold | 4.32 |
| Other Expenses | 5.53 |
| Depreciation, Depletion, Amortization | 7.77 |
| Comprehensive Net Income | 11.0 |
| Revenue from Contract with Customer | 20.1 |
| Economic Capital Ratio | 10.8 |
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.
