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 | 8,434 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 2,703 |
| Liabilities, Current | 336 |
| Liabilities, Non-Current | 0 |
| Other Assets | 0 |
| Other Compr. Net Income | 0 |
| Other Expenses | 0 |
| Other Liabilities | 0 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | -26.2 |
| Assets | 81.4 |
| Liabilities | 394 |
| Stockholders Equity | 640 |
| ECR before LimitedLiability | 641 |
| Assets, Current | 377 |
| Assets, Non-Current | 0 |
| Other Liabilities | 187 |
| Liabilities, Current | 263 |
| Liabilities, Non-Current | 0 |
| Other Expenses | 23.0 |
| Expenses | -5.22 |
| Revenues | -2.99 |
| Net Income | -11.3 |
| General And Administrative Expense | -29.3 |
| Professional Fees | 0.681 |
| Other Revenues | -2.99 |
| Comprehensive Net Income | -11.6 |
| Other Net Income | -3.05 |
| Other Compr. Net Income | -0.312 |
| Economic Capital Ratio | 525 |
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.
