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 | 22 |
| Assets, Non-Current | 0 |
| General And Administrative Expense | 0 |
| Liabilities, Current | 2,653 |
| Liabilities, Non-Current | 0 |
| Other Assets | 19,233 |
| Other Compr. Net Income | 0 |
| Other Expenses | 167 |
| Other Liabilities | 2,415 |
Calculated by the valuation model.
| Variable | × 1,000 USD |
|---|---|
| Other Assets | 366 |
| Assets | 199 |
| Liabilities | 151 |
| Stockholders Equity | 442 |
| ECR before LimitedLiability | 458 |
| Assets, Current | -32.4 |
| Assets, Non-Current | 0 |
| Other Liabilities | 36.6 |
| Liabilities, Current | 119 |
| Liabilities, Non-Current | 0 |
| Other Expenses | 16.0 |
| Expenses | 26.3 |
| Revenues | -2.17 |
| Net Income | 23.8 |
| General And Administrative Expense | 9.79 |
| Professional Fees | 0.495 |
| Other Revenues | -2.17 |
| Comprehensive Net Income | 23.6 |
| Other Net Income | -0.287 |
| Other Compr. Net Income | -0.227 |
| Economic Capital Ratio | 343 |
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.
