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 | 1,167 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 0 |
| Liabilities, Current | 2,422 |
| Liabilities, Non-Current | 0 |
| Other Assets | 2,882 |
| Other Compr. Net Income | 0 |
| Other Expenses | 5,951 |
| Other Liabilities | 624 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | -105 |
| Assets | -169 |
| Liabilities | 56.3 |
| Stockholders Equity | 35.5 |
| Assets, Current | -90.5 |
| Assets, Non-Current | 0 |
| Other Liabilities | 41.6 |
| ECR before LimitedLiability | 35.1 |
| Liabilities, Current | 38.0 |
| Liabilities, Non-Current | 0 |
| Other Expenses | -105 |
| Expenses | -76.6 |
| Revenues | 33.9 |
| Net Income | -17.8 |
| General And Administrative Expense | 30.4 |
| Professional Fees | 1.52 |
| Other Revenues | 33.9 |
| Comprehensive Net Income | -18.4 |
| Other Net Income | 7.70 |
| Other Compr. Net Income | -0.697 |
| Economic Capital Ratio | -80.1 |
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.
