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 | 74,068 |
| General and Administrative Expense | 33,735 |
| Goodwill and Intangible Assets | 0 |
| Lease Income | 265,486 |
| Liabilities, Current | 0 |
| Liabilities, Long-term | 0 |
| Other Assets | 257,410 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investments, Net | 19.9 |
| Assets | 5.28 |
| Other Assets | -5.74 |
| Real Estate Investment Property, Accumulated Depreciation | -1.32 |
| Real Estate Investment Property, at Cost | 25.4 |
| Liabilities, Current | 6.97 |
| Liabilities | 7.50 |
| Stockholders Equity | 19.4 |
| ECR before LimitedLiability | 25.5 |
| Other Liabilities | -7.57 |
| Liabilities, Long-term | 7.16 |
| Lease Income | 12.9 |
| Revenues | -1.61 |
| Net Income | 10.4 |
| Other Revenues | -16.1 |
| Depreciation and Amortization | -2.77 |
| Expenses | 11.0 |
| Other Expenses | 5.93 |
| Cost of Revenue | 7.03 |
| Comprehensive Net Income | 10.5 |
| Economic Capital Ratio | 22.6 |
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.
