Key figures for the selected year.
The model's causal graph for 2024. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 0 |
| Cost of Goods Sold | 0 |
| Intangible Assets | 470 |
| Liabilities, Current | 124 |
| Liabilities, Non-Current | 0 |
| Other Assets | -3.6 |
| Other Compr. Net Income | 0 |
| Other Expenses | 203 |
| Other Liabilities | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | -63.5 |
| Assets | 58.7 |
| Liabilities | 34.8 |
| Stockholders Equity | 103 |
| ECR before LimitedLiability | 79.6 |
| Property and Equipment | -4.46 |
| Other Assets | -18.1 |
| Intangible Assets | 249 |
| Liabilities, Non-Current | 28.8 |
| Other Liabilities | 23.6 |
| Liabilities, Current | -18.1 |
| Research and Development | 8.53 |
| Expenses | -15.5 |
| Revenues | -20.8 |
| Net Income | -34.8 |
| Cost of Goods Sold | 5.37 |
| Other Expenses | -42.9 |
| Selling, General and Administrative Expense | 15.9 |
| Other Revenues | -20.8 |
| Comprehensive Net Income | -34.8 |
| Economic Capital Ratio | 38.1 |
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.
