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 | 209 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 0 |
| Liabilities, Current | 2,084 |
| Liabilities, Non-Current | 0 |
| Other Assets | 107 |
| Other Compr. Net Income | 0 |
| Other Expenses | 3,811 |
| Other Liabilities | 3,401 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | -200 |
| Assets | -245 |
| Liabilities | 5.81 |
| Stockholders Equity | -263 |
| ECR before LimitedLiability | -270 |
| Assets, Current | -104 |
| Assets, Non-Current | 0 |
| Other Liabilities | 7.96 |
| Liabilities, Current | -1.02 |
| Liabilities, Non-Current | 0 |
| Other Expenses | -21.3 |
| Expenses | -22.1 |
| Revenues | -1.41 |
| Net Income | -25.3 |
| General And Administrative Expense | 6.19 |
| Professional Fees | -7.24 |
| Other Revenues | -1.41 |
| Comprehensive Net Income | -25.5 |
| Other Net Income | -1.39 |
| Other Compr. Net Income | -0.147 |
| Economic Capital Ratio | -385 |
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.
