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 | 2,067 |
| Depreciation and Amortization | 543 |
| General and Administrative Expense | 0 |
| Goodwill and Intangible Assets | 11,766 |
| Lease Income | 0 |
| Liabilities, Current | 3,626 |
| Liabilities, Long-term | 0 |
| Other Assets | 9,952 |
| Other Compr. Net Income | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Real Estate Investments, Net | -1.47 |
| Real Estate Investments, Net | -23.1 |
| Assets | -21.9 |
| Real Estate Investment Property, Accumulated Depreciation | 5.16 |
| Real Estate Investment Property, at Cost | -24.2 |
| Liabilities | 0.743 |
| Stockholders Equity | -14.7 |
| ECR before LimitedLiability | -69.9 |
| Other Liabilities | 0.503 |
| Liabilities, Long-term | 0.567 |
| Goodwill and Intangible Assets | 7.59 |
| Other Assets | -15.2 |
| Lease Income | -2.89 |
| Revenues | -2.65 |
| Net Income | -62.6 |
| Expenses | -56.9 |
| Other Expenses | -62.2 |
| General and Administrative Expense | 1.61 |
| Comprehensive Net Income | -62.5 |
| Other Net Income | 0.490 |
| Economic Capital Ratio | -72.9 |
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.
