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 | 288 |
| General and Administrative Expense | 13,781 |
| Goodwill and Intangible Assets | 20,933 |
| Lease Income | 0 |
| Liabilities, Current | 11,600 |
| Liabilities, Long-term | 27 |
| Other Assets | 93,176 |
| Other Compr. Net Income | 471 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Real Estate Investments, Net | -15.6 |
| Assets | 12.0 |
| Real Estate Investment Property, Accumulated Depreciation | 5.63 |
| Real Estate Investment Property, at Cost | -17.6 |
| Liabilities, Current | -5.07 |
| Liabilities | 14.9 |
| Stockholders Equity | 30.2 |
| ECR before LimitedLiability | -13.4 |
| Other Liabilities | 14.1 |
| Liabilities, Long-term | 5.68 |
| Goodwill and Intangible Assets | 10.8 |
| Other Assets | 32.5 |
| Revenues | -19.2 |
| Net Income | -40.3 |
| Other Revenues | -14.5 |
| Expenses | -16.0 |
| Other Expenses | -9.56 |
| Cost of Revenue | 7.57 |
| General and Administrative Expense | -15.5 |
| Comprehensive Net Income | -39.8 |
| Economic Capital Ratio | -16.4 |
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.
