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 | 147,858 |
| Cost of Goods and Services Sold | 0 |
| Deferred Tax Liab., Net | 0 |
| Depreciation, Depletion, Amortization | 36,439 |
| Gains/Losses on Derivatives | 0 |
| General and Administrative Expense | 0 |
| Liabilities, Current | 68,040 |
| Long-term Debt | 65,110 |
| Oil and Gas Property | 340,639 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Liabilities | 3.01 |
| Liabilities | 7.11 |
| Assets | 1.74 |
| Stockholders Equity | 16.3 |
| ECR before LimitedLiability | 33.9 |
| Deferred Tax Liab., Net | 2.43 |
| Long-term Debt | 2.50 |
| Property, Plant and Equipment | -1.29 |
| Oil and Gas Property | 2.91 |
| Operating Expenses | 7.57 |
| Expenses | 16.4 |
| Net Income | 17.7 |
| Other Revenues | -15.8 |
| General and Administrative Expense | 5.58 |
| Cost of Goods and Services Sold | 3.79 |
| Other Expenses | 1.37 |
| Depreciation, Depletion, Amortization | -0.964 |
| Taxes | -1.22 |
| Comprehensive Net Income | 17.6 |
| Revenue from Contract with Customer | 17.3 |
| Economic Capital Ratio | 30.8 |
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.
