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 | 199 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 335 |
| Liabilities, Current | 12 |
| Liabilities, Non-Current | 0 |
| Other Assets | 0 |
| Other Compr. Net Income | 0 |
| Other Expenses | 383 |
| Other Liabilities | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | -297 |
| Assets | -242 |
| Liabilities | 292 |
| Stockholders Equity | 316 |
| ECR before LimitedLiability | 191 |
| Assets, Current | 222 |
| Assets, Non-Current | 0 |
| Other Liabilities | 213 |
| Liabilities, Current | 248 |
| Liabilities, Non-Current | 0 |
| Other Expenses | -190 |
| Expenses | -357 |
| Revenues | -11.5 |
| Net Income | -354 |
| General And Administrative Expense | -190 |
| Professional Fees | 2.64 |
| Other Revenues | -11.5 |
| Comprehensive Net Income | -355 |
| Other Net Income | 16.4 |
| Other Compr. Net Income | -1.21 |
| Economic Capital Ratio | 76.2 |
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.
