Key figures for the selected year.
The model's causal graph for 2021. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 661,799 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 0 |
| Liabilities, Current | 490,976 |
| Liabilities, Non-Current | 0 |
| Other Assets | 237,954 |
| Other Compr. Net Income | 0 |
| Other Expenses | 2,743,630 |
| Other Liabilities | 371,520 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | -466 |
| Assets | -443 |
| Liabilities | 28.7 |
| Stockholders Equity | -782 |
| Assets, Non-Current | 0 |
| Assets, Current | 39.3 |
| Liabilities, Non-Current | 0 |
| ECR before LimitedLiability | -163 |
| Other Liabilities | 21.7 |
| Liabilities, Current | 12.9 |
| General And Administrative Expense | 12.1 |
| Expenses | -105 |
| Revenues | 28.8 |
| Net Income | 14.4 |
| Professional Fees | 11.8 |
| Other Expenses | -173 |
| Other Revenues | 28.8 |
| Comprehensive Net Income | 14.4 |
| Other Net Income | -7.97 |
| Other Compr. Net Income | 0 |
| Economic Capital Ratio | -259 |
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.
