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 | 695 |
| Cost of Goods Sold | 0 |
| Intangible Assets | 2,039 |
| Liabilities, Current | 4,044 |
| Liabilities, Non-Current | 29 |
| Other Assets | 67 |
| Other Compr. Net Income | -54 |
| Other Expenses | 0 |
| Other Liabilities | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | -104 |
| Assets | -106 |
| Stockholders Equity | -99.1 |
| Liabilities, Current | 1.61 |
| ECR before LimitedLiability | -181 |
| Other Assets | -34.4 |
| Intangible Assets | 21.7 |
| Property and Equipment | -8.64 |
| Other Expenses | 2.66 |
| Expenses | -45.4 |
| Revenues | -11.9 |
| Net Income | -76.8 |
| Cost of Goods Sold | 2.17 |
| Research and Development | -21.7 |
| Selling, General and Administrative Expense | -24.9 |
| Other Revenues | -11.9 |
| Liabilities, Non-Current | -0.414 |
| Other Liabilities | -0.423 |
| Comprehensive Net Income | -77.2 |
| Other Net Income | -8.39 |
| Economic Capital Ratio | -203 |
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.
