Key figures for the selected year.
The model's causal graph for 2022. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Cost of Revenue | 3,942 |
| Depreciation and Amortization | 18,370 |
| General and Administrative Expense | 12,387 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 49,195 |
| Liabilities, Current | 0 |
| Liabilities, Long-term | 79,653 |
| Other Assets | 596,807 |
| Other Compr. Net Income | 10,193 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Real Estate Investments, Net | -4.51 |
| Real Estate Investments, Net | -10.2 |
| Assets | 4.55 |
| Other Assets | 30.2 |
| Real Estate Investment Property, at Cost | -8.81 |
| Real Estate Investment Property, Accumulated Depreciation | 3.07 |
| Stockholders Equity | 8.12 |
| Economic Capital Ratio | -4.03 |
| Other Revenues | -13.6 |
| Revenues | -7.29 |
| Net Income | -3.01 |
| Lease Income | 5.85 |
| Cost of Revenue | 2.83 |
| Expenses | 5.68 |
| Depreciation and Amortization | -1.95 |
| Other Expenses | 5.16 |
| Liabilities, Long-term | -9.56 |
| Liabilities, Current | 7.89 |
| Comprehensive Net Income | -1.81 |
| Other Net Income | -1.61 |
| Other Compr. Net Income | 1.19 |
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.
