Key figures for the selected year.
The model's causal graph for 2024. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 9,912 |
| Assets, Noncurrent | 9.0 |
| General and Administrative Exp. | 0 |
| Intangible Assets | 10,476 |
| Liabilities, Current | 3,186 |
| Long-term Debt | 0 |
| Other Assets | 0 |
| Other Compr. Net Income | 0 |
| Other Expenses | 17,341 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Liabilities, Current | 176 |
| Liabilities | 287 |
| Stockholders Equity | 179 |
| ECR before LimitedLiability | 255 |
| Long-term Debt | 124 |
| Other Liabilities | 54.8 |
| Assets | -17.7 |
| Assets, Noncurrent | -10.9 |
| Intangible Assets | 18.6 |
| Other Assets | -7.56 |
| Assets, Current | -12.9 |
| General and Administrative Exp. | 30.2 |
| Expenses | -39.5 |
| Revenues | 60.5 |
| Net Income | 27.0 |
| Research and Development Exp. | -10.5 |
| Selling and Marketing Exp. | 28.8 |
| Other Expenses | -93.6 |
| Other Revenues | 60.5 |
| Comprehensive Net Income | 27.0 |
| Economic Capital Ratio | 233 |
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.
