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 |
|---|---|
| Cost of Revenue | 0 |
| Depreciation and Amortization | 605 |
| General and Administrative Expense | 0 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 1,571 |
| Liabilities, Current | 3,253 |
| Liabilities, Long-term | 0 |
| Other Assets | 4,227 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investments, Net | 1.60 |
| Stockholders Equity | 15.8 |
| ECR before LimitedLiability | 51.4 |
| Real Estate Investment Property, Accumulated Depreciation | -1.17 |
| Real Estate Investment Property, at Cost | 6.11 |
| Liabilities, Current | -38.1 |
| Liabilities | 15.3 |
| Other Liabilities | 29.2 |
| Liabilities, Long-term | 10.8 |
| Lease Income | 13.9 |
| Revenues | 22.5 |
| Net Income | 37.3 |
| Other Revenues | 9.23 |
| Depreciation and Amortization | -4.89 |
| Expenses | 15.9 |
| Other Expenses | 7.27 |
| Cost of Revenue | 9.37 |
| General and Administrative Expense | 4.35 |
| Comprehensive Net Income | 37.3 |
| Other Net Income | 1.26 |
| Economic Capital Ratio | 48.4 |
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.
