Key figures for the selected year.
The model's causal graph for 2023. 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 | 0 |
| General and Administrative Expense | 3,309 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 0 |
| Liabilities, Current | 0 |
| Liabilities, Long-term | 0 |
| Other Assets | 25,539 |
| Other Compr. Net Income | -6.0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investment Property, Accumulated Depreciation | 0.130 |
| Real Estate Investments, Net | -17.6 |
| Other Assets | 0.0819 |
| Assets | -16.7 |
| Real Estate Investment Property, at Cost | -14.3 |
| Other Real Estate Investments, Net | -2.13 |
| Liabilities | -0.104 |
| Stockholders Equity | -1.88 |
| ECR before LimitedLiability | -77.1 |
| Goodwill and Intangible Assets | -0.0757 |
| Other Revenues | -0.306 |
| Revenues | -0.720 |
| Net Income | -79.8 |
| Lease Income | -0.151 |
| Other Expenses | -16.4 |
| Expenses | -14.3 |
| Cost of Revenue | 0.0919 |
| General and Administrative Expense | -0.241 |
| Comprehensive Net Income | -79.7 |
| Other Net Income | -9.32 |
| Economic Capital Ratio | -81.3 |
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.
