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 |
|---|---|
| Assets, Current | 915 |
| Assets, Noncurrent | 0 |
| General and Administrative Exp. | 0 |
| Intangible Assets | 7,125 |
| Liabilities, Current | 6,441 |
| Long-term Debt | 0 |
| Other Assets | 1,353 |
| Other Compr. Net Income | 0 |
| Other Expenses | 6,627 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities | -21.3 |
| Stockholders Equity | -32.4 |
| Long-term Debt | 8.64 |
| Liabilities, Current | -86.0 |
| Assets, Noncurrent | -1.96 |
| Assets | -1.22 |
| ECR before LimitedLiability | -165 |
| Assets, Current | -83.9 |
| Intangible Assets | 55.4 |
| Other Assets | 4.28 |
| Property, Plant and Equipment, Net | -1.53 |
| General and Administrative Exp. | 2.45 |
| Expenses | -2.73 |
| Revenues | -13.7 |
| Net Income | -66.4 |
| Other Expenses | -15.9 |
| Research and Development Exp. | -1.83 |
| Selling and Marketing Exp. | 2.29 |
| Other Revenues | -13.7 |
| Comprehensive Net Income | -66.5 |
| Economic Capital Ratio | -173 |
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.
