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 | 236 |
| General and Administrative Expense | 0 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 417 |
| Liabilities, Current | 149 |
| Liabilities, Long-term | 0 |
| Other Assets | 473 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investments, Net | -5.70 |
| Assets | -1.68 |
| Real Estate Investment Property, at Cost | -11.0 |
| Liabilities, Current | 4.09 |
| Liabilities | 39.1 |
| Stockholders Equity | 52.2 |
| ECR before LimitedLiability | 60.9 |
| Other Liabilities | 29.7 |
| Liabilities, Long-term | 10.7 |
| Lease Income | 12.6 |
| Revenues | 2.43 |
| Net Income | 13.9 |
| Other Revenues | -10.6 |
| Depreciation and Amortization | -7.80 |
| Expenses | 10.5 |
| Other Expenses | 5.06 |
| Cost of Revenue | 8.96 |
| General and Administrative Expense | 4.14 |
| Comprehensive Net Income | 14.0 |
| Other Net Income | 1.20 |
| Economic Capital Ratio | 57.9 |
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.
