Key figures for the selected year.
The model's causal graph for 2022. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 477,991 |
| Cost of Goods Sold | 0 |
| Intangible Assets | 0 |
| Liabilities, Current | 19,481 |
| Liabilities, Non-Current | 0 |
| Other Assets | 4,468 |
| Other Compr. Net Income | -266 |
| Other Expenses | 0 |
| Other Liabilities | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Intangible Assets | -1.63 |
| Assets | 37.2 |
| Liabilities | 77.9 |
| Stockholders Equity | 184 |
| ECR before LimitedLiability | 192 |
| Assets, Current | 55.6 |
| Other Assets | -2.24 |
| Property and Equipment | -0.883 |
| Other Liabilities | 26.6 |
| Liabilities, Current | 38.1 |
| Liabilities, Non-Current | 23.8 |
| Other Expenses | 4.59 |
| Expenses | 24.9 |
| Revenues | -10.8 |
| Net Income | 15.3 |
| Selling, General and Administrative Expense | 12.2 |
| Cost of Goods Sold | 2.71 |
| Research and Development | 5.81 |
| Other Revenues | -10.8 |
| Comprehensive Net Income | 15.4 |
| Economic Capital Ratio | 172 |
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.
