Key figures for the selected year.
The model's causal graph for 2021. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Cost of Revenue | 0 |
| Depreciation and Amortization | 154 |
| General and Administrative Expense | 0 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 326 |
| Liabilities, Current | 200 |
| Liabilities, Long-term | 0 |
| Other Assets | 735 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investment Property, Accumulated Depreciation | -2.22 |
| Real Estate Investments, Net | 5.53 |
| Assets | 2.49 |
| Real Estate Investment Property, at Cost | 126 |
| Liabilities, Long-term | 10.4 |
| Liabilities | 35.3 |
| Stockholders Equity | 47.2 |
| ECR before LimitedLiability | 47.4 |
| Liabilities, Current | 6.03 |
| Other Liabilities | 24.9 |
| Depreciation and Amortization | -7.07 |
| Expenses | 3.13 |
| Other Net Income | -1.35 |
| Net Income | 2.86 |
| Cost of Revenue | 4.56 |
| Other Expenses | 2.04 |
| General and Administrative Expense | 3.44 |
| Comprehensive Net Income | 2.64 |
| Other Revenues | -13.8 |
| Lease Income | 14.0 |
| Economic Capital Ratio | 45.7 |
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.
