Key figures for the selected year.
The model's causal graph for 2022. Inputs synthesize into the Economic Capital Ratio.
Impact on ECR in % points.
From the public annual report.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | 336 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 0 |
| Liabilities, Current | 5,232 |
| Liabilities, Non-Current | 0 |
| Other Assets | 5,514 |
| Other Compr. Net Income | 0 |
| Other Expenses | 4,821 |
| Other Liabilities | 4,698 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Assets, Current | -19.7 |
| Assets | -306 |
| Liabilities | -255 |
| Stockholders Equity | -767 |
| ECR before LimitedLiability | -502 |
| Other Assets | -270 |
| Assets, Non-Current | 0 |
| Liabilities, Non-Current | 0 |
| Liabilities, Current | -23.2 |
| Other Liabilities | -23.8 |
| Other Expenses | -8.90 |
| Expenses | -7.14 |
| Revenues | -0.690 |
| Net Income | 2.72 |
| General And Administrative Expense | 1.88 |
| Professional Fees | 0.256 |
| Other Revenues | -0.690 |
| Comprehensive Net Income | 2.72 |
| Other Net Income | 12.1 |
| Other Compr. Net Income | 0 |
| Economic Capital Ratio | -526 |
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.
