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 |
|---|---|
| Amortization of Intangible Assets | 0 |
| Assets, Current | 6,541 |
| Assets, Non-Current | 44 |
| Intangible Assets | 0 |
| Liabilities, Current | 973 |
| Liabilities, Non-Current | 1,196 |
| Other Assets | 3,085 |
| Other Compr. Net Income | 0 |
| Other Expenses | 60 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities, Non-Current | -3.96 |
| Liabilities | 31.3 |
| Stockholders Equity | 23.8 |
| ECR before LimitedLiability | -68.7 |
| Other Liabilities | 12.0 |
| Liabilities, Current | 23.4 |
| Selling, General and Administrative Expense | -39.8 |
| Expenses | -61.8 |
| Net Income | -111 |
| Other Expenses | 34.2 |
| Research and Development | -53.1 |
| Other Revenues | -49.2 |
| Revenues | -49.2 |
| Assets, Current | 19.1 |
| Intangible Assets | -26.2 |
| Assets, Non-Current | -4.20 |
| Property, Plant and Equipment | -22.9 |
| Other Assets | 57.5 |
| Comprehensive Net Income | -111 |
| Other Net Income | 4.41 |
| Economic Capital Ratio | -73.3 |
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.
