{
"company_details": [
{
"company_id": "0001172358",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001172358.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001172358.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001172358.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001172358_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001172358_main_keyfigs.svg",
"name": "Dorchester Minerals L P",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001172358.svg",
"report_text": "The relative strengths and weaknesses of Dorchester Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dorchester Minerals L P compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 160% points.The greatest weakness of Dorchester Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 354%, being 226% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001172358_2024_Dorchester_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "57.3",
"Liabilities": "116",
"Assets": "-9.33",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "199",
"Other Liabilities": "31.0",
"Long-term Debt": "45.8",
"Other Assets": "4.50",
"Oil and Gas Property": "-52.6",
"Property, Plant and Equipment": "12.5",
"Revenues": "-32.0",
"Net Income": "74.4",
"Other Revenues": "-31.9",
"Operating Expenses": "25.1",
"Expenses": "18.7",
"General and Administrative Expense": "8.04",
"Depreciation, Depletion, Amortization": "6.63",
"Other Expenses": "-18.7",
"Comprehensive Net Income": "74.5",
"Other Net Income": "87.7",
"Economic Capital Ratio": "176"
},
"2012": {
"Liabilities, Current": "63.1",
"Liabilities": "131",
"Assets": "-11.9",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "230",
"Long-term Debt": "51.8",
"Other Liabilities": "39.5",
"Assets, Current": "-6.05",
"Property, Plant and Equipment": "13.4",
"Oil and Gas Property": "-44.7",
"Other Revenues": "-30.2",
"Revenues": "-30.3",
"Net Income": "90.6",
"Expenses": "25.2",
"Operating Expenses": "23.8",
"Other Expenses": "-13.3",
"Depreciation, Depletion, Amortization": "7.88",
"General and Administrative Expense": "9.12",
"Other Net Income": "95.7",
"Comprehensive Net Income": "90.5",
"Economic Capital Ratio": "201"
},
"2013": {
"Other Liabilities": "47.7",
"Liabilities": "144",
"Assets": "-10.0",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "235",
"Liabilities, Current": "67.7",
"Long-term Debt": "56.8",
"Oil and Gas Property": "-37.7",
"Assets, Current": "-10.2",
"Property, Plant and Equipment": "16.4",
"Revenues": "-30.9",
"Net Income": "96.1",
"Other Revenues": "-31.0",
"Expenses": "23.3",
"Operating Expenses": "21.9",
"Depreciation, Depletion, Amortization": "9.07",
"Other Expenses": "-10.0",
"General and Administrative Expense": "5.38",
"Comprehensive Net Income": "95.8",
"Other Net Income": "104",
"Economic Capital Ratio": "205"
},
"2020": {
"Other Liabilities": "26.3",
"Liabilities": "128",
"Assets": "-5.73",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "222",
"Liabilities, Current": "62.0",
"Deferred Tax Liab., Net": "5.01",
"Long-term Debt": "58.1",
"Property, Plant and Equipment": "7.16",
"Oil and Gas Property": "-23.5",
"Revenues": "59.9",
"Net Income": "86.1",
"Other Revenues": "-16.1",
"Revenue from Contract with Customer": "77.0",
"Depreciation, Depletion, Amortization": "-15.2",
"Expenses": "25.2",
"Operating Expenses": "19.5",
"General and Administrative Expense": "-6.81",
"Other Expenses": "26.8",
"Comprehensive Net Income": "86.4",
"Economic Capital Ratio": "197"
},
"2021": {
"Liabilities": "160",
"Assets": "-19.2",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "250",
"Long-term Debt": "62.3",
"Liabilities, Current": "100",
"Other Liabilities": "23.7",
"Property, Plant and Equipment": "19.1",
"Oil and Gas Property": "-50.6",
"Assets, Current": "-13.5",
"Revenue from Contract with Customer": "84.0",
"Revenues": "67.7",
"Net Income": "94.8",
"Other Revenues": "-20.3",
"Expenses": "21.7",
"Depreciation, Depletion, Amortization": "-5.67",
"Other Expenses": "6.54",
"Operating Expenses": "17.0",
"Other Net Income": "5.42",
"Comprehensive Net Income": "95.2",
"Economic Capital Ratio": "226"
},
"2022": {
"Deferred Tax Liab., Net": "10.1",
"Liabilities": "184",
"Assets": "-7.29",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "278",
"Long-term Debt": "74.3",
"Other Liabilities": "33.5",
"Liabilities, Current": "108",
"Property, Plant and Equipment": "36.1",
"Assets, Current": "-21.5",
"Oil and Gas Property": "-64.7",
"Revenues": "106",
"Net Income": "132",
"Revenue from Contract with Customer": "126",
"Other Revenues": "-24.4",
"Expenses": "23.4",
"Other Expenses": "9.17",
"Operating Expenses": "22.6",
"Depreciation, Depletion, Amortization": "-11.9",
"Comprehensive Net Income": "131",
"Economic Capital Ratio": "256"
},
"2023": {
"Deferred Tax Liab., Net": "13.1",
"Liabilities": "160",
"Stockholders Equity": "87.0",
"ECR before LimitedLiability": "250",
"Other Liabilities": "31.7",
"Liabilities, Current": "79.2",
"Long-term Debt": "70.3",
"Revenue from Contract with Customer": "125",
"Revenues": "101",
"Net Income": "120",
"Other Revenues": "-21.8",
"Operating Expenses": "25.1",
"Expenses": "15.4",
"Depreciation, Depletion, Amortization": "-16.3",
"Other Expenses": "6.98",
"Oil and Gas Property": "-51.9",
"Other Assets": "7.09",
"Property, Plant and Equipment": "30.5",
"Assets, Current": "-18.1",
"Comprehensive Net Income": "120",
"Economic Capital Ratio": "226"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001172358_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "28,456",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,088",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "114,136",
"Operating Expenses": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "20,793",
"Other Liabilities": "90",
"Other Net Income": "69,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,430"
},
"output_variables": {
"Liabilities": "658",
"Assets": "142,769",
"Revenues": "0",
"Expenses": "27,311",
"Stockholders Equity": "142,111",
"Net Income": "42,215",
"Comprehensive Net Income": "42,215",
"BaseVar": "120,132",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "309%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,070",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,815",
"Liabilities, Current": "487",
"Long-term Debt": "0",
"Oil and Gas Property": "97,601",
"Operating Expenses": "0",
"Other Assets": "129",
"Other Compr. Net Income": "0",
"Other Expenses": "19,364",
"Other Liabilities": "50",
"Other Net Income": "63,215",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,014"
},
"output_variables": {
"Liabilities": "537",
"Assets": "123,800",
"Revenues": "0",
"Expenses": "25,193",
"Stockholders Equity": "123,263",
"Net Income": "38,022",
"Comprehensive Net Income": "38,022",
"BaseVar": "106,372",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "311%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,198",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,196",
"Liabilities, Current": "950",
"Long-term Debt": "0",
"Oil and Gas Property": "84,507",
"Operating Expenses": "0",
"Other Assets": "80",
"Other Compr. Net Income": "0",
"Other Expenses": "15,798",
"Other Liabilities": "11",
"Other Net Income": "66,045",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,475"
},
"output_variables": {
"Liabilities": "961",
"Assets": "112,785",
"Revenues": "0",
"Expenses": "22,469",
"Stockholders Equity": "111,824",
"Net Income": "43,576",
"Comprehensive Net Income": "43,576",
"BaseVar": "101,130",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "324%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,221",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,459",
"Liabilities, Current": "1,878",
"Long-term Debt": "1,885",
"Oil and Gas Property": "67,963",
"Operating Expenses": "3,880",
"Other Assets": "2,143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "46,928",
"Taxes": "1,813"
},
"output_variables": {
"Liabilities": "3,763",
"Assets": "88,327",
"Revenues": "46,928",
"Expenses": "25,061",
"Stockholders Equity": "84,564",
"Net Income": "21,867",
"Comprehensive Net Income": "21,867",
"BaseVar": "82,040",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "279%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,661",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,464",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,189",
"Liabilities, Current": "2,803",
"Long-term Debt": "1,594",
"Oil and Gas Property": "98,319",
"Operating Expenses": "3,929",
"Other Assets": "1,827",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "93,423",
"Taxes": "3,667"
},
"output_variables": {
"Liabilities": "4,397",
"Assets": "146,807",
"Revenues": "93,423",
"Expenses": "23,249",
"Stockholders Equity": "142,410",
"Net Income": "70,174",
"Comprehensive Net Income": "70,174",
"BaseVar": "133,938",
"ECR before LimitedLiability": "330%",
"Economic Capital Ratio": "330%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "62,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,221",
"Liabilities, Current": "3,412",
"Long-term Debt": "1,313",
"Oil and Gas Property": "112,250",
"Operating Expenses": "6,307",
"Other Assets": "1,526",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "170,800",
"Taxes": "6,582"
},
"output_variables": {
"Liabilities": "4,725",
"Assets": "176,243",
"Revenues": "170,800",
"Expenses": "40,193",
"Stockholders Equity": "171,518",
"Net Income": "130,607",
"Comprehensive Net Income": "130,607",
"BaseVar": "195,980",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "383%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "69,707",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,307",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,164",
"Liabilities, Current": "4,467",
"Long-term Debt": "1,041",
"Oil and Gas Property": "120,118",
"Operating Expenses": "6,435",
"Other Assets": "1,240",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "163,799",
"Taxes": "5,776"
},
"output_variables": {
"Liabilities": "5,508",
"Assets": "191,065",
"Revenues": "163,799",
"Expenses": "49,682",
"Stockholders Equity": "185,557",
"Net Income": "114,117",
"Comprehensive Net Income": "114,117",
"BaseVar": "205,027",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "354%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 3.539843416949428,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001172358.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001172358.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001172358.svg"
},
{
"company_id": "0001621434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001621434.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001621434.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001621434.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001621434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001621434_main_keyfigs.svg",
"name": "Black Stone Minerals L P",
"rank": 2,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Black Stone Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Black Stone Minerals L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Black Stone Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 297%, being 170% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001621434_2024_Black_Stone_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "67.7",
"Assets": "19.3",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "37.7",
"Other Liabilities": "21.2",
"Long-term Debt": "16.6",
"Property, Plant and Equipment": "90.1",
"Other Assets": "-34.8",
"Oil and Gas Property": "71.8",
"Revenues": "43.4",
"Net Income": "63.5",
"Other Revenues": "29.9",
"Gains/Losses on Derivatives": "13.6",
"Expenses": "26.8",
"Other Expenses": "87.2",
"Depreciation, Depletion, Amortization": "-5.76",
"Operating Expenses": "-51.5",
"Other Net Income": "-6.47",
"Comprehensive Net Income": "64.4",
"Economic Capital Ratio": "113"
},
"2016": {
"Oil and Gas Property": "76.1",
"Assets": "11.5",
"Other Liabilities": "14.5",
"Stockholders Equity": "23.0",
"ECR before LimitedLiability": "48.0",
"Other Assets": "-51.9",
"Assets, Current": "-9.45",
"Property, Plant and Equipment": "78.8",
"Other Revenues": "19.6",
"Revenues": "15.4",
"Net Income": "28.6",
"Gains/Losses on Derivatives": "-4.21",
"Other Expenses": "39.3",
"Expenses": "19.5",
"Operating Expenses": "-13.2",
"Depreciation, Depletion, Amortization": "-5.19",
"Long-term Debt": "-40.5",
"Liabilities, Current": "23.2",
"Comprehensive Net Income": "28.7",
"Other Net Income": "-6.16",
"Economic Capital Ratio": "24.0"
},
"2017": {
"Liabilities, Current": "31.7",
"Liabilities": "15.6",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "58.3",
"Long-term Debt": "-35.3",
"Other Liabilities": "12.9",
"Oil and Gas Property": "77.9",
"Assets": "9.34",
"Property, Plant and Equipment": "70.9",
"Other Assets": "-43.0",
"Assets, Current": "-6.03",
"Other Revenues": "17.3",
"Revenues": "19.1",
"Net Income": "27.5",
"General and Administrative Expense": "4.11",
"Expenses": "16.1",
"Operating Expenses": "-5.48",
"Other Expenses": "24.6",
"Other Net Income": "-7.58",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "35.5"
},
"2018": {
"Other Liabilities": "12.1",
"Liabilities": "16.9",
"Assets": "7.69",
"Stockholders Equity": "29.8",
"ECR before LimitedLiability": "61.6",
"Liabilities, Current": "33.0",
"Long-term Debt": "-35.3",
"Oil and Gas Property": "64.9",
"Property, Plant and Equipment": "55.5",
"Other Assets": "-37.8",
"Revenue from Contract with Customer": "34.0",
"Revenues": "15.1",
"Net Income": "31.5",
"Other Revenues": "-20.0",
"Expenses": "16.5",
"Taxes": "-4.62",
"Operating Expenses": "-4.76",
"Other Expenses": "26.6",
"Depreciation, Depletion, Amortization": "-3.79",
"Comprehensive Net Income": "31.5",
"Economic Capital Ratio": "37.5"
},
"2019": {
"Liabilities": "14.4",
"Stockholders Equity": "38.9",
"ECR before LimitedLiability": "68.1",
"Liabilities, Current": "36.3",
"Other Liabilities": "8.08",
"Long-term Debt": "-38.8",
"Oil and Gas Property": "80.6",
"Assets": "12.3",
"Assets, Current": "-4.82",
"Property, Plant and Equipment": "62.2",
"Other Assets": "-38.0",
"Other Revenues": "-16.3",
"Revenues": "11.5",
"Net Income": "33.1",
"Revenue from Contract with Customer": "28.0",
"Operating Expenses": "-5.02",
"Expenses": "23.9",
"Other Expenses": "33.4",
"Taxes": "-4.99",
"Comprehensive Net Income": "33.6",
"Economic Capital Ratio": "52.8"
},
"2020": {
"Other Liabilities": "16.4",
"Liabilities": "59.6",
"Assets": "16.7",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "38.2",
"Long-term Debt": "6.31",
"Other Assets": "-21.7",
"Property, Plant and Equipment": "55.8",
"Oil and Gas Property": "74.3",
"Gains/Losses on Derivatives": "5.73",
"Revenues": "15.1",
"Expenses": "32.9",
"Net Income": "47.3",
"Other Revenues": "-12.6",
"Revenue from Contract with Customer": "22.0",
"Operating Expenses": "-7.63",
"Taxes": "-5.36",
"Other Expenses": "44.6",
"Comprehensive Net Income": "47.5",
"Economic Capital Ratio": "121"
},
"2021": {
"Liabilities": "73.4",
"Assets": "14.6",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "132",
"Long-term Debt": "13.1",
"Liabilities, Current": "50.5",
"Other Liabilities": "13.7",
"Property, Plant and Equipment": "46.3",
"Other Assets": "-17.6",
"Oil and Gas Property": "56.9",
"Revenue from Contract with Customer": "40.0",
"Revenues": "6.80",
"Expenses": "16.7",
"Net Income": "27.0",
"Gains/Losses on Derivatives": "-17.4",
"Other Revenues": "-15.7",
"Other Expenses": "27.4",
"Taxes": "-5.65",
"Operating Expenses": "-6.79",
"Comprehensive Net Income": "27.3",
"Economic Capital Ratio": "108"
},
"2022": {
"Deferred Tax Liab., Net": "6.66",
"Liabilities": "122",
"Assets": "-16.7",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "196",
"Long-term Debt": "44.2",
"Other Liabilities": "20.3",
"Liabilities, Current": "70.3",
"Property, Plant and Equipment": "-54.5",
"Other Assets": "22.1",
"Oil and Gas Property": "-71.5",
"Gains/Losses on Derivatives": "-14.6",
"Revenues": "37.3",
"Expenses": "24.1",
"Net Income": "61.9",
"Revenue from Contract with Customer": "70.5",
"Other Revenues": "-18.5",
"Taxes": "-7.91",
"Other Expenses": "32.1",
"Comprehensive Net Income": "61.1",
"Economic Capital Ratio": "173"
},
"2023": {
"Deferred Tax Liab., Net": "9.06",
"Liabilities": "112",
"Assets": "-12.5",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "193",
"Other Liabilities": "20.3",
"Liabilities, Current": "55.0",
"Long-term Debt": "44.8",
"Property, Plant and Equipment": "-42.8",
"Oil and Gas Property": "-68.3",
"Other Assets": "21.0",
"Revenue from Contract with Customer": "44.4",
"Revenues": "40.3",
"Expenses": "24.3",
"Net Income": "67.0",
"Gains/Losses on Derivatives": "12.4",
"Other Revenues": "-16.5",
"Other Expenses": "28.7",
"Taxes": "-7.17",
"Comprehensive Net Income": "67.2",
"Economic Capital Ratio": "170"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001621434_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "103,595",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "104,298",
"Gains/Losses on Derivatives": "90,288",
"General and Administrative Expense": "77,175",
"Liabilities, Current": "63,039",
"Long-term Debt": "76,585",
"Oil and Gas Property": "938,415",
"Operating Expenses": "488,779",
"Other Assets": "-919,168",
"Other Compr. Net Income": "0",
"Other Expenses": "-217,240",
"Other Liabilities": "11,159",
"Other Net Income": "-5,450",
"Other Revenues": "302,636",
"Property, Plant and Equipment": "938,594",
"Revenue from Contract with Customer": "0",
"Taxes": "35,767"
},
"output_variables": {
"Liabilities": "150,783",
"Assets": "1,061,436",
"Revenues": "392,924",
"Expenses": "488,779",
"Stockholders Equity": "910,653",
"Net Income": "-101,305",
"Comprehensive Net Income": "-101,305",
"BaseVar": "1,049,686",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "173%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "78,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "102,487",
"Gains/Losses on Derivatives": "-36,464",
"General and Administrative Expense": "73,139",
"Liabilities, Current": "71,331",
"Long-term Debt": "329,832",
"Oil and Gas Property": "1,044,143",
"Operating Expenses": "233,364",
"Other Assets": "-1,038,976",
"Other Compr. Net Income": "0",
"Other Expenses": "-211,090",
"Other Liabilities": "2,003",
"Other Net Income": "-7,281",
"Other Revenues": "297,297",
"Property, Plant and Equipment": "1,044,671",
"Revenue from Contract with Customer": "0",
"Taxes": "35,464"
},
"output_variables": {
"Liabilities": "403,166",
"Assets": "1,128,827",
"Revenues": "260,833",
"Expenses": "233,364",
"Stockholders Equity": "725,661",
"Net Income": "20,188",
"Comprehensive Net Income": "20,188",
"BaseVar": "1,016,736",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,534",
"Gains/Losses on Derivatives": "26,902",
"General and Administrative Expense": "77,574",
"Liabilities, Current": "59,734",
"Long-term Debt": "403,355",
"Oil and Gas Property": "1,480,771",
"Operating Expenses": "257,575",
"Other Assets": "-1,473,293",
"Other Compr. Net Income": "0",
"Other Expenses": "-239,582",
"Other Liabilities": "22,819",
"Other Net Income": "-14,931",
"Other Revenues": "402,757",
"Property, Plant and Equipment": "1,481,330",
"Revenue from Contract with Customer": "0",
"Taxes": "47,474"
},
"output_variables": {
"Liabilities": "485,908",
"Assets": "1,576,451",
"Revenues": "429,659",
"Expenses": "257,575",
"Stockholders Equity": "1,090,543",
"Net Income": "157,153",
"Comprehensive Net Income": "157,153",
"BaseVar": "1,382,262",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "148%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "157,533",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,653",
"Gains/Losses on Derivatives": "14,831",
"General and Administrative Expense": "76,712",
"Liabilities, Current": "64,766",
"Long-term Debt": "424,948",
"Oil and Gas Property": "1,575,496",
"Operating Expenses": "291,187",
"Other Assets": "-1,558,786",
"Other Compr. Net Income": "0",
"Other Expenses": "-263,729",
"Other Liabilities": "57,786",
"Other Net Income": "-22,821",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,575,881",
"Revenue from Contract with Customer": "594,737",
"Taxes": "64,364"
},
"output_variables": {
"Liabilities": "547,500",
"Assets": "1,750,124",
"Revenues": "609,568",
"Expenses": "291,187",
"Stockholders Equity": "1,202,624",
"Net Income": "295,560",
"Comprehensive Net Income": "295,560",
"BaseVar": "1,610,600",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "102,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "109,584",
"Gains/Losses on Derivatives": "-4,955",
"General and Administrative Expense": "63,353",
"Liabilities, Current": "29,803",
"Long-term Debt": "409,671",
"Oil and Gas Property": "1,431,928",
"Operating Expenses": "252,649",
"Other Assets": "-1,423,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-233,470",
"Other Liabilities": "8,930",
"Other Net Income": "-20,804",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,434,228",
"Revenue from Contract with Customer": "492,776",
"Taxes": "60,533"
},
"output_variables": {
"Liabilities": "448,404",
"Assets": "1,545,208",
"Revenues": "487,821",
"Expenses": "252,649",
"Stockholders Equity": "1,096,804",
"Net Income": "214,368",
"Comprehensive Net Income": "214,368",
"BaseVar": "1,377,443",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "160%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "66,521",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "82,018",
"Gains/Losses on Derivatives": "46,111",
"General and Administrative Expense": "42,983",
"Liabilities, Current": "39,947",
"Long-term Debt": "140,225",
"Oil and Gas Property": "1,170,486",
"Operating Expenses": "210,642",
"Other Assets": "-1,165,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,474",
"Other Liabilities": "4,839",
"Other Net Income": "-10,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,172,136",
"Revenue from Contract with Customer": "296,640",
"Taxes": "43,473"
},
"output_variables": {
"Liabilities": "185,011",
"Assets": "1,243,978",
"Revenues": "342,751",
"Expenses": "210,642",
"Stockholders Equity": "1,058,967",
"Net Income": "121,819",
"Comprehensive Net Income": "121,819",
"BaseVar": "996,336",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "107,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "61,019",
"Gains/Losses on Derivatives": "-146,474",
"General and Administrative Expense": "48,746",
"Liabilities, Current": "77,140",
"Long-term Debt": "103,562",
"Oil and Gas Property": "1,131,896",
"Operating Expenses": "171,935",
"Other Assets": "-1,125,285",
"Other Compr. Net Income": "0",
"Other Expenses": "-159,574",
"Other Liabilities": "3,590",
"Other Net Income": "-5,338",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,133,336",
"Revenue from Contract with Customer": "505,734",
"Taxes": "49,809"
},
"output_variables": {
"Liabilities": "184,292",
"Assets": "1,247,921",
"Revenues": "359,260",
"Expenses": "171,935",
"Stockholders Equity": "1,063,629",
"Net Income": "181,987",
"Comprehensive Net Income": "181,987",
"BaseVar": "984,373",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "173,381",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,804",
"Gains/Losses on Derivatives": "-120,680",
"General and Administrative Expense": "53,652",
"Liabilities, Current": "30,734",
"Long-term Debt": "25,046",
"Oil and Gas Property": "1,086,988",
"Operating Expenses": "181,106",
"Other Assets": "-1,077,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-167,689",
"Other Liabilities": "5,490",
"Other Net Income": "-6,018",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,088,247",
"Revenue from Contract with Customer": "784,284",
"Taxes": "66,233"
},
"output_variables": {
"Liabilities": "61,270",
"Assets": "1,271,082",
"Revenues": "663,604",
"Expenses": "181,106",
"Stockholders Equity": "1,209,812",
"Net Income": "476,480",
"Comprehensive Net Income": "476,480",
"BaseVar": "1,091,540",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "300%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "193,127",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "45,683",
"Gains/Losses on Derivatives": "91,117",
"General and Administrative Expense": "51,455",
"Liabilities, Current": "25,836",
"Long-term Debt": "19,111",
"Oil and Gas Property": "1,064,495",
"Operating Expenses": "168,620",
"Other Assets": "-1,056,240",
"Other Compr. Net Income": "0",
"Other Expenses": "-154,117",
"Other Liabilities": "4,592",
"Other Net Income": "-1,047",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,065,502",
"Revenue from Contract with Customer": "501,099",
"Taxes": "56,979"
},
"output_variables": {
"Liabilities": "49,539",
"Assets": "1,266,884",
"Revenues": "592,216",
"Expenses": "168,620",
"Stockholders Equity": "1,217,345",
"Net Income": "422,549",
"Comprehensive Net Income": "422,549",
"BaseVar": "1,039,153",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "297%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.972302519782775,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001621434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001621434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001621434.svg"
},
{
"company_id": "0000066418",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000066418.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000066418.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000066418.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000066418_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000066418_main_keyfigs.svg",
"name": "Mexco Energy CORP",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000066418.svg",
"report_text": "The relative strengths and weaknesses of Mexco Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mexco Energy CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Mexco Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 148% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000066418_2024_Mexco_Energy_CORP.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "35.3",
"Liabilities": "13.3",
"Assets": "10.7",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "32.7",
"Long-term Debt": "-23.3",
"Other Liabilities": "-5.06",
"Oil and Gas Property": "-28.0",
"Property, Plant and Equipment": "79.9",
"Assets, Current": "-8.91",
"Other Revenues": "8.34",
"Revenues": "7.54",
"Net Income": "4.07",
"Expenses": "4.43",
"Operating Expenses": "19.3",
"Depreciation, Depletion, Amortization": "-6.78",
"Taxes": "0.888",
"Other Expenses": "-9.46",
"Other Net Income": "-7.93",
"Comprehensive Net Income": "4.07",
"Economic Capital Ratio": "9.95"
},
"2018": {
"Other Liabilities": "22.9",
"Liabilities": "48.6",
"Assets": "12.1",
"Expenses": "-3.75",
"Stockholders Equity": "63.9",
"ECR before LimitedLiability": "69.6",
"Liabilities, Current": "32.7",
"Long-term Debt": "-6.41",
"Deferred Tax Liab., Net": "1.77",
"Oil and Gas Property": "-19.3",
"Property, Plant and Equipment": "54.8",
"Other Assets": "1.96",
"Revenue from Contract with Customer": "25.2",
"Revenues": "4.09",
"Other Revenues": "-20.9",
"General and Administrative Expense": "-6.31",
"Taxes": "1.02",
"Operating Expenses": "21.5",
"Other Expenses": "-13.9",
"Depreciation, Depletion, Amortization": "-7.01",
"Economic Capital Ratio": "45.4"
},
"2019": {
"Liabilities": "72.2",
"Assets": "11.0",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "43.8",
"Other Liabilities": "11.9",
"Long-term Debt": "21.4",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-2.94",
"Property, Plant and Equipment": "48.0",
"Other Revenues": "-17.8",
"Revenues": "10.3",
"Net Income": "12.5",
"Revenue from Contract with Customer": "27.9",
"Operating Expenses": "-28.9",
"Comprehensive Net Income": "13.0",
"Cost of Goods and Services Sold": "3.74",
"Other Expenses": "43.7",
"Depreciation, Depletion, Amortization": "-6.44",
"General and Administrative Expense": "-10.5",
"Economic Capital Ratio": "95.3"
},
"2020": {
"Other Liabilities": "17.7",
"Liabilities": "56.2",
"Assets": "19.5",
"Stockholders Equity": "89.1",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "42.8",
"Long-term Debt": "-4.72",
"Assets, Current": "-6.16",
"Property, Plant and Equipment": "75.7",
"Oil and Gas Property": "-13.7",
"Revenues": "11.8",
"Net Income": "30.3",
"Other Revenues": "-13.3",
"Revenue from Contract with Customer": "25.9",
"Depreciation, Depletion, Amortization": "-5.71",
"Expenses": "18.3",
"Operating Expenses": "-24.5",
"General and Administrative Expense": "-9.33",
"Other Expenses": "53.7",
"Comprehensive Net Income": "30.5",
"Economic Capital Ratio": "95.0"
},
"2021": {
"Liabilities": "62.4",
"Assets": "21.7",
"Stockholders Equity": "96.9",
"ECR before LimitedLiability": "95.1",
"Long-term Debt": "-18.1",
"Liabilities, Current": "62.4",
"Other Liabilities": "14.1",
"Property, Plant and Equipment": "76.1",
"Oil and Gas Property": "-13.1",
"Assets, Current": "-5.06",
"Other Net Income": "4.31",
"Net Income": "4.02",
"Comprehensive Net Income": "4.36",
"Depreciation, Depletion, Amortization": "-7.56",
"Other Expenses": "32.4",
"Revenue from Contract with Customer": "11.8",
"Other Revenues": "-16.3",
"General and Administrative Expense": "-5.98",
"Cost of Goods and Services Sold": "4.14",
"Operating Expenses": "-23.3",
"Economic Capital Ratio": "71.2"
},
"2022": {
"Deferred Tax Liab., Net": "6.41",
"Liabilities": "108",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "150",
"Long-term Debt": "26.6",
"Other Liabilities": "21.5",
"Liabilities, Current": "69.4",
"Gains/Losses on Derivatives": "3.66",
"Revenues": "26.5",
"Net Income": "29.7",
"Revenue from Contract with Customer": "42.2",
"Other Revenues": "-19.4",
"Taxes": "2.14",
"Expenses": "2.17",
"Other Expenses": "37.8",
"Operating Expenses": "-26.8",
"Cost of Goods and Services Sold": "3.41",
"Depreciation, Depletion, Amortization": "-11.5",
"General and Administrative Expense": "-2.95",
"Comprehensive Net Income": "28.9",
"Economic Capital Ratio": "127"
},
"2023": {
"Deferred Tax Liab., Net": "9.72",
"Liabilities": "114",
"Stockholders Equity": "97.6",
"ECR before LimitedLiability": "171",
"Other Liabilities": "23.6",
"Liabilities, Current": "61.9",
"Long-term Debt": "37.7",
"Revenue from Contract with Customer": "66.1",
"Revenues": "46.0",
"Net Income": "52.7",
"Other Revenues": "-18.5",
"Operating Expenses": "-23.4",
"Expenses": "3.95",
"Depreciation, Depletion, Amortization": "-10.8",
"Cost of Goods and Services Sold": "3.66",
"Other Expenses": "35.8",
"General and Administrative Expense": "-2.91",
"Oil and Gas Property": "4.35",
"Property, Plant and Equipment": "-12.2",
"Comprehensive Net Income": "52.9",
"Economic Capital Ratio": "148"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000066418_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "976",
"Liabilities, Current": "137",
"Long-term Debt": "2,900",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "28",
"Other Compr. Net Income": "0",
"Other Expenses": "914",
"Other Liabilities": "968",
"Other Net Income": "-152",
"Other Revenues": "2,525",
"Property, Plant and Equipment": "12,175",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,006",
"Assets": "12,708",
"Revenues": "2,525",
"Expenses": "3,068",
"Stockholders Equity": "8,702",
"Net Income": "-695",
"Comprehensive Net Income": "-695",
"BaseVar": "11,230",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "955",
"Liabilities, Current": "447",
"Long-term Debt": "1,553",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "149",
"Other Compr. Net Income": "0",
"Other Expenses": "1,102",
"Other Liabilities": "0",
"Other Net Income": "-89",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,879",
"Revenue from Contract with Customer": "2,705",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,999",
"Assets": "10,401",
"Revenues": "2,705",
"Expenses": "2,937",
"Stockholders Equity": "8,402",
"Net Income": "-321",
"Comprehensive Net Income": "-321",
"BaseVar": "9,066",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "166%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "802",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "912",
"Liabilities, Current": "166",
"Long-term Debt": "854",
"Oil and Gas Property": "0",
"Operating Expenses": "2,679",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,714",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,765",
"Revenue from Contract with Customer": "2,687",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,020",
"Assets": "9,450",
"Revenues": "2,687",
"Expenses": "2,679",
"Stockholders Equity": "8,430",
"Net Income": "-13",
"Comprehensive Net Income": "-13",
"BaseVar": "7,928",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,007",
"Liabilities, Current": "182",
"Long-term Debt": "1,524",
"Oil and Gas Property": "0",
"Operating Expenses": "2,802",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,860",
"Other Liabilities": "0",
"Other Net Income": "-36",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,473",
"Revenue from Contract with Customer": "2,739",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,706",
"Assets": "10,071",
"Revenues": "2,739",
"Expenses": "2,802",
"Stockholders Equity": "8,364",
"Net Income": "-99",
"Comprehensive Net Income": "-99",
"BaseVar": "8,677",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "177%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "757",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "906",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "833",
"Liabilities, Current": "139",
"Long-term Debt": "1,869",
"Oil and Gas Property": "0",
"Operating Expenses": "2,640",
"Other Assets": "304",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,740",
"Other Liabilities": "0",
"Other Net Income": "-2.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,769",
"Revenue from Contract with Customer": "2,799",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,007",
"Assets": "10,831",
"Revenues": "2,799",
"Expenses": "2,640",
"Stockholders Equity": "8,823",
"Net Income": "156",
"Comprehensive Net Income": "156",
"BaseVar": "9,140",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,345",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "949",
"Liabilities, Current": "264",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "3,604",
"Other Assets": "418",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,192",
"Other Liabilities": "0",
"Other Net Income": "-26",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,133",
"Revenue from Contract with Customer": "6,588",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,060",
"Assets": "13,285",
"Revenues": "6,588",
"Expenses": "3,707",
"Stockholders Equity": "12,225",
"Net Income": "2,855",
"Comprehensive Net Income": "2,855",
"BaseVar": "12,332",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "255%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "3,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,121",
"Liabilities, Current": "258",
"Long-term Debt": "730",
"Oil and Gas Property": "0",
"Operating Expenses": "4,725",
"Other Assets": "788",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,810",
"Other Liabilities": "0",
"Other Net Income": "-5.1",
"Other Revenues": "0",
"Property, Plant and Equipment": "13,298",
"Revenue from Contract with Customer": "9,557",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "988",
"Assets": "17,820",
"Revenues": "9,557",
"Expenses": "4,889",
"Stockholders Equity": "16,832",
"Net Income": "4,663",
"Comprehensive Net Income": "4,663",
"BaseVar": "16,630",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 2.7511176567574447,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000066418.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000066418.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000066418.svg"
},
{
"company_id": "0001581552",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001581552.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001581552.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001581552.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001581552_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001581552_main_keyfigs.svg",
"name": "Energy 11 L P",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Energy 11 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy 11 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 131% points.The greatest weakness of Energy 11 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 256%, being 129% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001581552_2024_Energy_11_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "-63.4",
"Assets": "43.6",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "62.4",
"Liabilities, Current": "-115",
"Other Liabilities": "9.22",
"Long-term Debt": "14.7",
"Property, Plant and Equipment": "-19.9",
"Oil and Gas Property": "73.1",
"Assets, Current": "-7.07",
"Revenues": "-11.1",
"Net Income": "33.1",
"Other Revenues": "-10.4",
"General and Administrative Expense": "5.93",
"Expenses": "44.5",
"Other Expenses": "23.8",
"Depreciation, Depletion, Amortization": "5.31",
"Operating Expenses": "12.4",
"Other Net Income": "-2.55",
"Comprehensive Net Income": "33.4",
"Economic Capital Ratio": "15.9"
},
"2016": {
"Liabilities": "90.2",
"Assets": "7.17",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "168",
"Long-term Debt": "45.1",
"Liabilities, Current": "39.5",
"Other Liabilities": "17.2",
"Oil and Gas Property": "5.41",
"Assets, Current": "3.70",
"Property, Plant and Equipment": "-1.74",
"Other Revenues": "-16.2",
"Revenues": "-15.7",
"Net Income": "18.6",
"Other Expenses": "6.02",
"Expenses": "27.6",
"General and Administrative Expense": "8.18",
"Taxes": "-0.937",
"Operating Expenses": "14.7",
"Comprehensive Net Income": "18.7",
"Other Net Income": "6.75",
"Economic Capital Ratio": "144"
},
"2017": {
"Liabilities, Current": "40.1",
"Liabilities": "71.4",
"Assets": "14.5",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "132",
"Long-term Debt": "42.6",
"Other Liabilities": "-7.36",
"Oil and Gas Property": "52.9",
"Property, Plant and Equipment": "-6.45",
"Assets, Current": "-1.30",
"Other Revenues": "-19.4",
"Revenues": "-20.1",
"Net Income": "15.4",
"General and Administrative Expense": "9.86",
"Expenses": "19.3",
"Operating Expenses": "17.4",
"Depreciation, Depletion, Amortization": "-1.82",
"Other Expenses": "-5.32",
"Other Net Income": "16.1",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "109"
},
"2018": {
"Other Liabilities": "23.4",
"Liabilities": "82.4",
"Assets": "7.33",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "141",
"Liabilities, Current": "26.4",
"Long-term Debt": "41.0",
"Oil and Gas Property": "30.4",
"Property, Plant and Equipment": "-3.31",
"Revenue from Contract with Customer": "-16.0",
"Revenues": "-2.13",
"Net Income": "16.2",
"Other Revenues": "14.0",
"General and Administrative Expense": "7.07",
"Expenses": "18.1",
"Operating Expenses": "18.6",
"Other Expenses": "3.33",
"Depreciation, Depletion, Amortization": "-3.13",
"Cost of Goods and Services Sold": "-6.05",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "117"
},
"2019": {
"Liabilities": "40.9",
"Assets": "27.0",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "17.8",
"Other Liabilities": "-20.0",
"Long-term Debt": "39.7",
"Oil and Gas Property": "106",
"Assets, Current": "-3.82",
"Property, Plant and Equipment": "-11.8",
"Other Revenues": "5.28",
"Revenues": "-12.6",
"Net Income": "14.3",
"Revenue from Contract with Customer": "-18.1",
"Operating Expenses": "17.2",
"Expenses": "27.6",
"Cost of Goods and Services Sold": "-2.33",
"Other Expenses": "8.45",
"General and Administrative Expense": "4.64",
"Comprehensive Net Income": "14.7",
"Economic Capital Ratio": "88.5"
},
"2020": {
"Other Liabilities": "14.7",
"Liabilities": "41.7",
"Assets": "35.4",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "126",
"Liabilities, Current": "-12.3",
"Long-term Debt": "36.7",
"Assets, Current": "-4.89",
"Property, Plant and Equipment": "-13.6",
"Oil and Gas Property": "126",
"Revenues": "-9.18",
"Net Income": "24.5",
"Other Revenues": "8.22",
"Revenue from Contract with Customer": "-16.8",
"Depreciation, Depletion, Amortization": "-4.68",
"Expenses": "34.2",
"Operating Expenses": "18.8",
"General and Administrative Expense": "5.49",
"Other Expenses": "18.0",
"Comprehensive Net Income": "24.7",
"Economic Capital Ratio": "101"
},
"2021": {
"Deferred Tax Liab., Net": "2.90",
"Liabilities": "80.0",
"Assets": "16.7",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "137",
"Long-term Debt": "38.5",
"Liabilities, Current": "57.3",
"Other Liabilities": "-14.1",
"Property, Plant and Equipment": "-6.69",
"Oil and Gas Property": "69.1",
"General and Administrative Expense": "5.68",
"Expenses": "17.2",
"Net Income": "16.3",
"Gains/Losses on Derivatives": "2.89",
"Depreciation, Depletion, Amortization": "-5.80",
"Other Expenses": "4.87",
"Operating Expenses": "16.5",
"Comprehensive Net Income": "16.6",
"Revenue from Contract with Customer": "-29.4",
"Other Revenues": "24.1",
"Economic Capital Ratio": "113"
},
"2022": {
"Deferred Tax Liab., Net": "4.97",
"Liabilities": "72.9",
"Assets": "11.1",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "121",
"Long-term Debt": "37.9",
"Other Liabilities": "-8.72",
"Liabilities, Current": "43.9",
"Property, Plant and Equipment": "-5.19",
"Oil and Gas Property": "50.7",
"Expenses": "20.2",
"Revenue from Contract with Customer": "-40.7",
"Net Income": "17.3",
"Other Expenses": "5.97",
"Operating Expenses": "19.2",
"Cost of Goods and Services Sold": "-5.70",
"Depreciation, Depletion, Amortization": "-4.09",
"General and Administrative Expense": "7.43",
"Comprehensive Net Income": "16.7",
"Other Revenues": "37.8",
"Economic Capital Ratio": "98.6"
},
"2023": {
"Deferred Tax Liab., Net": "7.72",
"Liabilities": "97.6",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "152",
"Other Liabilities": "18.8",
"Liabilities, Current": "44.0",
"Long-term Debt": "41.6",
"Revenue from Contract with Customer": "-29.2",
"Revenues": "9.39",
"Net Income": "22.7",
"Other Revenues": "39.9",
"Operating Expenses": "22.0",
"Expenses": "10.9",
"Depreciation, Depletion, Amortization": "-7.71",
"Cost of Goods and Services Sold": "-11.6",
"Other Expenses": "4.86",
"Taxes": "-3.00",
"General and Administrative Expense": "6.45",
"Oil and Gas Property": "-12.6",
"Comprehensive Net Income": "22.9",
"Economic Capital Ratio": "129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001581552_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "6,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "392",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "746",
"Liabilities, Current": "89,878",
"Long-term Debt": "0",
"Oil and Gas Property": "158,895",
"Operating Expenses": "1,946",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,212",
"Other Liabilities": "0",
"Other Net Income": "383",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "74"
},
"output_variables": {
"Liabilities": "89,878",
"Assets": "165,157",
"Revenues": "0",
"Expenses": "1,946",
"Stockholders Equity": "75,279",
"Net Income": "-1,563",
"Comprehensive Net Income": "-1,563",
"BaseVar": "128,681",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "99,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,291",
"Liabilities, Current": "2,693",
"Long-term Debt": "0",
"Oil and Gas Property": "151,555",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,775",
"Other Liabilities": "0",
"Other Net Income": "14,233",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,870"
},
"output_variables": {
"Liabilities": "2,693",
"Assets": "251,112",
"Revenues": "0",
"Expenses": "19,463",
"Stockholders Equity": "248,419",
"Net Income": "-5,231",
"Comprehensive Net Income": "-5,231",
"BaseVar": "143,750",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "243%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,473",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,085",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "909",
"Liabilities, Current": "3,760",
"Long-term Debt": "1,227",
"Oil and Gas Property": "321,767",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "12,035",
"Other Liabilities": "20,000",
"Other Net Income": "39,331",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,406"
},
"output_variables": {
"Liabilities": "24,987",
"Assets": "339,240",
"Revenues": "0",
"Expenses": "31,435",
"Stockholders Equity": "314,253",
"Net Income": "7,896",
"Comprehensive Net Income": "7,896",
"BaseVar": "217,496",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "222%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,153",
"Cost of Goods and Services Sold": "11,810",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,939",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,365",
"Liabilities, Current": "16,231",
"Long-term Debt": "1,294",
"Oil and Gas Property": "313,117",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,512",
"Other Revenues": "54,732",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,468"
},
"output_variables": {
"Liabilities": "17,525",
"Assets": "323,270",
"Revenues": "54,732",
"Expenses": "33,582",
"Stockholders Equity": "305,746",
"Net Income": "18,638",
"Comprehensive Net Income": "18,638",
"BaseVar": "215,811",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "237%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,491",
"Cost of Goods and Services Sold": "9,874",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12,451",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,304",
"Liabilities, Current": "20,061",
"Long-term Debt": "1,453",
"Oil and Gas Property": "326,759",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "24,000",
"Other Net Income": "-1,049",
"Other Revenues": "36,020",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,862"
},
"output_variables": {
"Liabilities": "45,514",
"Assets": "333,250",
"Revenues": "36,020",
"Expenses": "26,491",
"Stockholders Equity": "287,736",
"Net Income": "8,480",
"Comprehensive Net Income": "8,480",
"BaseVar": "221,161",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,612",
"Cost of Goods and Services Sold": "9,840",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,577",
"Liabilities, Current": "49,903",
"Long-term Debt": "1,564",
"Oil and Gas Property": "323,200",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,181",
"Other Revenues": "36,522",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,075"
},
"output_variables": {
"Liabilities": "51,467",
"Assets": "331,812",
"Revenues": "36,522",
"Expenses": "37,147",
"Stockholders Equity": "280,346",
"Net Income": "-2,805",
"Comprehensive Net Income": "-2,805",
"BaseVar": "229,564",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "183%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "16,349",
"Cost of Goods and Services Sold": "11,619",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,473",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,516",
"Liabilities, Current": "11,113",
"Long-term Debt": "2,891",
"Oil and Gas Property": "325,032",
"Operating Expenses": "0",
"Other Assets": "166",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "23,000",
"Other Net Income": "-4,739",
"Other Revenues": "74,098",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,701"
},
"output_variables": {
"Liabilities": "37,004",
"Assets": "341,547",
"Revenues": "74,098",
"Expenses": "41,310",
"Stockholders Equity": "304,543",
"Net Income": "28,050",
"Comprehensive Net Income": "28,050",
"BaseVar": "249,349",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "218%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,544",
"Cost of Goods and Services Sold": "17,707",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,974",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,074",
"Liabilities, Current": "18,344",
"Long-term Debt": "1,967",
"Oil and Gas Property": "353,519",
"Operating Expenses": "0",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "22,600",
"Other Net Income": "-8,729",
"Other Revenues": "112,031",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,108"
},
"output_variables": {
"Liabilities": "42,911",
"Assets": "374,087",
"Revenues": "112,031",
"Expenses": "49,864",
"Stockholders Equity": "331,176",
"Net Income": "53,438",
"Comprehensive Net Income": "53,438",
"BaseVar": "293,811",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "226%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "12,789",
"Cost of Goods and Services Sold": "26,529",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "27,205",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,687",
"Liabilities, Current": "9,285",
"Long-term Debt": "2,061",
"Oil and Gas Property": "338,546",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "67",
"Other Revenues": "99,793",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "7,924"
},
"output_variables": {
"Liabilities": "11,346",
"Assets": "351,335",
"Revenues": "99,793",
"Expenses": "63,345",
"Stockholders Equity": "339,989",
"Net Income": "36,515",
"Comprehensive Net Income": "36,515",
"BaseVar": "262,943",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "256%"
}
}
},
"top_rated": true,
"trend": 12.0,
"value": 2.5636961809228125,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001581552.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001581552.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001581552.svg"
},
{
"company_id": "0001696088",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001696088.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001696088.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001696088.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001696088_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001696088_main_keyfigs.svg",
"name": "Energy Resources 12 L P",
"rank": 5,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Energy Resources 12 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy Resources 12 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 131% points.The greatest weakness of Energy Resources 12 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 246%, being 118% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001696088_2024_Energy_Resources_12_L_P.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "36.9",
"Liabilities": "51.4",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "119",
"Long-term Debt": "36.7",
"Other Liabilities": "-23.8",
"Oil and Gas Property": "-7.47",
"Assets": "29.2",
"Property, Plant and Equipment": "-8.06",
"Other Assets": "209",
"Assets, Current": "-3.15",
"Other Revenues": "-16.4",
"Revenues": "-17.0",
"Net Income": "7.79",
"General and Administrative Expense": "8.47",
"Expenses": "29.1",
"Operating Expenses": "14.7",
"Depreciation, Depletion, Amortization": "5.48",
"Other Net Income": "-4.28",
"Comprehensive Net Income": "7.79",
"Economic Capital Ratio": "95.8"
},
"2018": {
"Other Liabilities": "-51.6",
"Liabilities": "10.6",
"Assets": "27.5",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "60.0",
"Liabilities, Current": "19.2",
"Long-term Debt": "32.3",
"Oil and Gas Property": "91.6",
"Property, Plant and Equipment": "-19.9",
"Assets, Current": "-3.12",
"Revenue from Contract with Customer": "-14.7",
"Revenues": "-10.9",
"Net Income": "13.1",
"Other Revenues": "4.01",
"General and Administrative Expense": "5.95",
"Expenses": "23.1",
"Operating Expenses": "17.1",
"Other Expenses": "3.06",
"Cost of Goods and Services Sold": "-3.76",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "35.8"
},
"2019": {
"Liabilities": "95.5",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "36.7",
"Other Liabilities": "12.7",
"Long-term Debt": "55.6",
"Other Revenues": "38.5",
"Revenues": "15.8",
"Net Income": "28.4",
"Revenue from Contract with Customer": "-22.9",
"Operating Expenses": "21.8",
"Expenses": "16.0",
"Cost of Goods and Services Sold": "-11.1",
"Other Expenses": "10.7",
"Depreciation, Depletion, Amortization": "-6.25",
"General and Administrative Expense": "4.74",
"Taxes": "-3.85",
"Oil and Gas Property": "8.21",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-3.39",
"Economic Capital Ratio": "139"
},
"2020": {
"Other Liabilities": "18.6",
"Liabilities": "97.2",
"Assets": "7.06",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "42.5",
"Deferred Tax Liab., Net": "3.52",
"Long-term Debt": "46.8",
"Property, Plant and Equipment": "-2.42",
"Oil and Gas Property": "30.3",
"Depreciation, Depletion, Amortization": "-5.80",
"Expenses": "26.1",
"Net Income": "29.8",
"Revenue from Contract with Customer": "-18.8",
"Operating Expenses": "21.1",
"Cost of Goods and Services Sold": "-12.0",
"General and Administrative Expense": "4.77",
"Other Expenses": "20.2",
"Comprehensive Net Income": "30.0",
"Other Revenues": "21.8",
"Economic Capital Ratio": "158"
},
"2021": {
"Deferred Tax Liab., Net": "3.55",
"Liabilities": "125",
"Assets": "-3.59",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "179",
"Long-term Debt": "48.9",
"Liabilities, Current": "76.1",
"Other Liabilities": "17.5",
"Oil and Gas Property": "-14.7",
"Revenue from Contract with Customer": "-33.1",
"Revenues": "9.85",
"Net Income": "18.2",
"Other Revenues": "39.7",
"General and Administrative Expense": "4.97",
"Expenses": "5.13",
"Depreciation, Depletion, Amortization": "-8.12",
"Other Expenses": "5.48",
"Cost of Goods and Services Sold": "-12.9",
"Operating Expenses": "18.6",
"Comprehensive Net Income": "18.5",
"Economic Capital Ratio": "155"
},
"2022": {
"Deferred Tax Liab., Net": "5.47",
"Liabilities": "108",
"Assets": "-4.30",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "155",
"Long-term Debt": "42.4",
"Other Liabilities": "18.4",
"Liabilities, Current": "58.2",
"Oil and Gas Property": "-14.3",
"Expenses": "10.4",
"Revenue from Contract with Customer": "-41.8",
"Net Income": "11.3",
"Other Expenses": "6.14",
"Operating Expenses": "19.8",
"Cost of Goods and Services Sold": "-12.5",
"Depreciation, Depletion, Amortization": "-6.78",
"General and Administrative Expense": "6.41",
"Comprehensive Net Income": "10.7",
"Other Revenues": "38.4",
"Gains/Losses on Derivatives": "3.09",
"Economic Capital Ratio": "133"
},
"2023": {
"Deferred Tax Liab., Net": "7.91",
"Liabilities": "103",
"Oil and Gas Property": "18.8",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "141",
"Other Liabilities": "19.3",
"Liabilities, Current": "49.0",
"Long-term Debt": "43.3",
"Revenue from Contract with Customer": "-30.6",
"Revenues": "5.95",
"Net Income": "6.89",
"Other Revenues": "37.9",
"Comprehensive Net Income": "7.07",
"Depreciation, Depletion, Amortization": "-12.6",
"Cost of Goods and Services Sold": "-19.4",
"Operating Expenses": "23.0",
"Other Net Income": "2.73",
"Other Expenses": "5.09",
"Taxes": "-3.12",
"General and Administrative Expense": "5.19",
"Economic Capital Ratio": "118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001696088_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "60,494",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "5,448",
"Other Net Income": "114",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,448",
"Assets": "60,494",
"Revenues": "0",
"Expenses": "624",
"Stockholders Equity": "55,046",
"Net Income": "-510",
"Comprehensive Net Income": "-510",
"BaseVar": "33,340",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,758",
"Cost of Goods and Services Sold": "5,694",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,928",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,615",
"Liabilities, Current": "11,700",
"Long-term Debt": "383",
"Oil and Gas Property": "182,079",
"Operating Expenses": "0",
"Other Assets": "1,748",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "39,500",
"Other Net Income": "-824",
"Other Revenues": "25,721",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,294"
},
"output_variables": {
"Liabilities": "51,584",
"Assets": "197,585",
"Revenues": "25,721",
"Expenses": "14,531",
"Stockholders Equity": "146,001",
"Net Income": "10,366",
"Comprehensive Net Income": "10,366",
"BaseVar": "145,122",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "156%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "17,028",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,323",
"Liabilities, Current": "9,260",
"Long-term Debt": "571",
"Oil and Gas Property": "197,499",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,763",
"Other Revenues": "64,431",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,772"
},
"output_variables": {
"Liabilities": "9,831",
"Assets": "220,520",
"Revenues": "64,431",
"Expenses": "42,327",
"Stockholders Equity": "210,689",
"Net Income": "18,341",
"Comprehensive Net Income": "18,341",
"BaseVar": "170,436",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "246%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,706",
"Cost of Goods and Services Sold": "15,456",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,377",
"Liabilities, Current": "4,253",
"Long-term Debt": "624",
"Oil and Gas Property": "192,170",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "759",
"Other Revenues": "34,915",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,925"
},
"output_variables": {
"Liabilities": "4,878",
"Assets": "200,876",
"Revenues": "34,915",
"Expenses": "34,962",
"Stockholders Equity": "195,998",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "138,194",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "19,166",
"Cost of Goods and Services Sold": "17,594",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,384",
"Liabilities, Current": "3,033",
"Long-term Debt": "744",
"Oil and Gas Property": "181,409",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,383",
"Other Revenues": "57,910",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,401"
},
"output_variables": {
"Liabilities": "3,777",
"Assets": "200,575",
"Revenues": "57,910",
"Expenses": "39,664",
"Stockholders Equity": "196,798",
"Net Income": "16,863",
"Comprehensive Net Income": "16,863",
"BaseVar": "151,654",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "259%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,803",
"Cost of Goods and Services Sold": "16,368",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "13,720",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,393",
"Liabilities, Current": "4,449",
"Long-term Debt": "696",
"Oil and Gas Property": "179,376",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "149",
"Other Revenues": "58,148",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,699"
},
"output_variables": {
"Liabilities": "5,145",
"Assets": "207,180",
"Revenues": "58,148",
"Expenses": "37,180",
"Stockholders Equity": "202,034",
"Net Income": "21,117",
"Comprehensive Net Income": "21,117",
"BaseVar": "153,901",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "260%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "5,928",
"Cost of Goods and Services Sold": "20,399",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,307",
"Liabilities, Current": "3,059",
"Long-term Debt": "729",
"Oil and Gas Property": "171,101",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "257",
"Other Revenues": "48,627",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,114"
},
"output_variables": {
"Liabilities": "3,788",
"Assets": "177,029",
"Revenues": "48,627",
"Expenses": "45,089",
"Stockholders Equity": "173,241",
"Net Income": "3,795",
"Comprehensive Net Income": "3,795",
"BaseVar": "137,395",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "246%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 2.456391055877029,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001696088.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001696088.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001696088.svg"
},
{
"company_id": "0000352955",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000352955.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000352955.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000352955.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000352955_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000352955_main_keyfigs.svg",
"name": "CKX Lands INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000352955.svg",
"report_text": "The relative strengths and weaknesses of CKX Lands INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CKX Lands INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 154% points.The greatest weakness of CKX Lands INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 241%, being 113% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000352955_2024_CKX_Lands_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "33.5",
"Liabilities": "88.3",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "181",
"Liabilities, Current": "43.9",
"Other Liabilities": "21.9",
"Oil and Gas Property": "1.54",
"Assets": "-4.87",
"Property, Plant and Equipment": "1.44",
"Assets, Current": "-5.28",
"Other Assets": "-6.25",
"Other Revenues": "16.2",
"Revenues": "15.5",
"Net Income": "41.9",
"Depreciation, Depletion, Amortization": "5.48",
"Expenses": "33.4",
"Operating Expenses": "17.9",
"Other Expenses": "8.49",
"Comprehensive Net Income": "41.9",
"Other Net Income": "-7.00",
"Economic Capital Ratio": "154"
},
"2015": {
"Liabilities": "75.8",
"Assets": "6.59",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "233",
"Liabilities, Current": "42.3",
"Other Liabilities": "9.59",
"Long-term Debt": "31.3",
"Other Assets": "6.54",
"Oil and Gas Property": "-0.916",
"Assets, Current": "3.03",
"General and Administrative Expense": "1.64",
"Expenses": "60.8",
"Other Net Income": "-3.28",
"Net Income": "58.3",
"Other Expenses": "32.4",
"Depreciation, Depletion, Amortization": "7.39",
"Operating Expenses": "18.7",
"Comprehensive Net Income": "58.9",
"Gains/Losses on Derivatives": "-0.855",
"Other Revenues": "1.69",
"Economic Capital Ratio": "186"
},
"2016": {
"Liabilities": "81.9",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "166",
"Long-term Debt": "44.0",
"Liabilities, Current": "39.1",
"Other Liabilities": "7.35",
"Oil and Gas Property": "-2.30",
"Assets": "9.08",
"Other Assets": "0.771",
"Assets, Current": "3.02",
"Property, Plant and Equipment": "8.13",
"Other Revenues": "-4.20",
"Revenues": "-3.76",
"Net Income": "24.6",
"Other Expenses": "9.63",
"Expenses": "32.2",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "6.83",
"Comprehensive Net Income": "24.7",
"Other Net Income": "-3.91",
"Economic Capital Ratio": "142"
},
"2017": {
"Liabilities, Current": "37.7",
"Liabilities": "84.4",
"Assets": "4.50",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "155",
"Long-term Debt": "43.6",
"Other Liabilities": "12.1",
"Oil and Gas Property": "-1.26",
"Property, Plant and Equipment": "3.75",
"Assets, Current": "1.76",
"Other Revenues": "-3.09",
"Revenues": "-3.77",
"Net Income": "17.3",
"General and Administrative Expense": "3.20",
"Expenses": "25.6",
"Operating Expenses": "15.7",
"Depreciation, Depletion, Amortization": "6.08",
"Taxes": "0.747",
"Other Net Income": "-4.54",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "132"
},
"2018": {
"Other Liabilities": "15.5",
"Liabilities": "82.0",
"Assets": "-0.941",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "157",
"Liabilities, Current": "36.0",
"Long-term Debt": "38.4",
"Deferred Tax Liab., Net": "1.60",
"Revenue from Contract with Customer": "-13.8",
"Revenues": "-14.6",
"Net Income": "18.4",
"Other Revenues": "-0.664",
"General and Administrative Expense": "6.79",
"Expenses": "30.4",
"Taxes": "0.762",
"Operating Expenses": "16.0",
"Depreciation, Depletion, Amortization": "5.37",
"Cost of Goods and Services Sold": "0.759",
"Comprehensive Net Income": "18.5",
"Other Net Income": "2.67",
"Economic Capital Ratio": "133"
},
"2019": {
"Deferred Tax Liab., Net": "-3.53",
"Liabilities": "76.1",
"Assets": "8.09",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "150",
"Liabilities, Current": "34.4",
"Other Liabilities": "9.43",
"Long-term Debt": "42.9",
"Assets, Current": "4.64",
"Property, Plant and Equipment": "4.57",
"Other Revenues": "-2.95",
"Revenues": "-19.8",
"Net Income": "12.3",
"Revenue from Contract with Customer": "-17.0",
"Operating Expenses": "16.1",
"Expenses": "30.9",
"Cost of Goods and Services Sold": "2.71",
"Depreciation, Depletion, Amortization": "6.44",
"General and Administrative Expense": "5.01",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "135"
},
"2020": {
"Other Liabilities": "14.9",
"Liabilities": "76.0",
"Assets": "11.8",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "183",
"Liabilities, Current": "32.7",
"Deferred Tax Liab., Net": "-2.69",
"Long-term Debt": "38.9",
"Assets, Current": "5.88",
"Property, Plant and Equipment": "5.87",
"Revenues": "-17.2",
"Net Income": "27.2",
"Other Revenues": "-1.67",
"Revenue from Contract with Customer": "-14.9",
"Depreciation, Depletion, Amortization": "6.36",
"Expenses": "43.0",
"Operating Expenses": "16.7",
"Cost of Goods and Services Sold": "2.38",
"Other Expenses": "18.6",
"Comprehensive Net Income": "27.3",
"Economic Capital Ratio": "158"
},
"2022": {
"Deferred Tax Liab., Net": "4.27",
"Liabilities": "88.9",
"Assets": "20.0",
"Stockholders Equity": "170",
"ECR before LimitedLiability": "125",
"Long-term Debt": "34.7",
"Other Liabilities": "14.4",
"Liabilities, Current": "47.3",
"Property, Plant and Equipment": "9.31",
"Assets, Current": "11.9",
"Oil and Gas Property": "-3.07",
"Revenues": "-33.3",
"Net Income": "-21.8",
"Revenue from Contract with Customer": "-34.6",
"Expenses": "10.2",
"Other Expenses": "9.71",
"Operating Expenses": "16.4",
"Depreciation, Depletion, Amortization": "5.09",
"General and Administrative Expense": "-24.9",
"Comprehensive Net Income": "-22.3",
"Economic Capital Ratio": "103"
},
"2023": {
"Deferred Tax Liab., Net": "6.01",
"Liabilities": "78.7",
"Assets": "8.45",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "136",
"Other Liabilities": "14.7",
"Liabilities, Current": "32.6",
"Long-term Debt": "34.8",
"Property, Plant and Equipment": "3.48",
"Assets, Current": "6.79",
"Revenue from Contract with Customer": "-23.4",
"Revenues": "-21.2",
"Net Income": "3.54",
"Operating Expenses": "17.6",
"Expenses": "21.2",
"Depreciation, Depletion, Amortization": "5.85",
"Other Expenses": "3.35",
"General and Administrative Expense": "-9.10",
"Comprehensive Net Income": "3.68",
"Other Net Income": "3.54",
"Economic Capital Ratio": "113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000352955_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "7,102",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "521",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1.3",
"Other Assets": "6,725",
"Other Compr. Net Income": "0",
"Other Expenses": "762",
"Other Liabilities": "224",
"Other Net Income": "17",
"Other Revenues": "2,619",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "286",
"Assets": "13,827",
"Revenues": "2,619",
"Expenses": "1,351",
"Stockholders Equity": "13,541",
"Net Income": "1,285",
"Comprehensive Net Income": "1,285",
"BaseVar": "9,050",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "260%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,201",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "501",
"Liabilities, Current": "54",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4.3",
"Other Assets": "7,956",
"Other Compr. Net Income": "0",
"Other Expenses": "117",
"Other Liabilities": "293",
"Other Net Income": "23",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "347",
"Assets": "14,157",
"Revenues": "1,062",
"Expenses": "622",
"Stockholders Equity": "13,810",
"Net Income": "463",
"Comprehensive Net Income": "463",
"BaseVar": "8,106",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "246%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,537",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "614",
"Liabilities, Current": "132",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2.6",
"Other Assets": "720",
"Other Compr. Net Income": "0",
"Other Expenses": "111",
"Other Liabilities": "299",
"Other Net Income": "35",
"Other Revenues": "863",
"Property, Plant and Equipment": "9,161",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "431",
"Assets": "14,418",
"Revenues": "863",
"Expenses": "728",
"Stockholders Equity": "13,987",
"Net Income": "171",
"Comprehensive Net Income": "171",
"BaseVar": "8,238",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "240%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "495",
"Liabilities, Current": "221",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "44",
"Other Assets": "950",
"Other Compr. Net Income": "0",
"Other Expenses": "128",
"Other Liabilities": "188",
"Other Net Income": "45",
"Other Revenues": "1,145",
"Property, Plant and Equipment": "9,295",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "408",
"Assets": "14,724",
"Revenues": "1,145",
"Expenses": "667",
"Stockholders Equity": "14,316",
"Net Income": "523",
"Comprehensive Net Income": "523",
"BaseVar": "8,494",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "245%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "217",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "725",
"Other Compr. Net Income": "0",
"Other Expenses": "177",
"Other Liabilities": "188",
"Other Net Income": "98",
"Other Revenues": "1,195",
"Property, Plant and Equipment": "9,246",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "404",
"Assets": "15,602",
"Revenues": "1,195",
"Expenses": "177",
"Stockholders Equity": "15,198",
"Net Income": "1,115",
"Comprehensive Net Income": "1,115",
"BaseVar": "8,738",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "253%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,620",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "227",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "671",
"Other Liabilities": "0",
"Other Net Income": "110",
"Other Revenues": "811",
"Property, Plant and Equipment": "9,242",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "415",
"Assets": "15,863",
"Revenues": "811",
"Expenses": "671",
"Stockholders Equity": "15,447",
"Net Income": "250",
"Comprehensive Net Income": "250",
"BaseVar": "8,935",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "242%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,073",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "605",
"Liabilities, Current": "342",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-213",
"Other Liabilities": "0",
"Other Net Income": "59",
"Other Revenues": "672",
"Property, Plant and Equipment": "9,244",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "530",
"Assets": "16,317",
"Revenues": "672",
"Expenses": "392",
"Stockholders Equity": "15,787",
"Net Income": "339",
"Comprehensive Net Income": "339",
"BaseVar": "8,985",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "240%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,308",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,876",
"Liabilities, Current": "267",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-415",
"Other Liabilities": "0",
"Other Net Income": "35",
"Other Revenues": "1,107",
"Property, Plant and Equipment": "9,080",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "267",
"Assets": "17,688",
"Revenues": "1,107",
"Expenses": "2,460",
"Stockholders Equity": "17,420",
"Net Income": "-1,318",
"Comprehensive Net Income": "-1,318",
"BaseVar": "10,779",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "230%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,389",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,450",
"Liabilities, Current": "495",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "329",
"Other Compr. Net Income": "0",
"Other Expenses": "53",
"Other Liabilities": "0",
"Other Net Income": "160",
"Other Revenues": "1,486",
"Property, Plant and Equipment": "9,095",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "495",
"Assets": "18,813",
"Revenues": "1,486",
"Expenses": "1,503",
"Stockholders Equity": "18,318",
"Net Income": "143",
"Comprehensive Net Income": "143",
"BaseVar": "11,229",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 2.4055114152260106,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000352955.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000352955.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000352955.svg"
},
{
"company_id": "0001038357",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001038357.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001038357.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001038357.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001038357_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001038357_main_keyfigs.svg",
"name": "Pioneer Natural Resources Co",
"rank": 7,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Pioneer Natural Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pioneer Natural Resources Co compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 104% points.The greatest weakness of Pioneer Natural Resources Co is the variable Other Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 239%, being 111% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001038357_2024_Pioneer_Natural_Resources_Co.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "64.5",
"Assets": "8.75",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "89.2",
"Long-term Debt": "42.2",
"Other Liabilities": "21.1",
"Liabilities, Current": "6.28",
"Property, Plant and Equipment": "-10.0",
"Assets, Current": "-0.423",
"Oil and Gas Property": "71.1",
"Revenues": "0.742",
"Net Income": "5.12",
"Other Revenues": "0.852",
"Other Expenses": "7.36",
"Expenses": "7.17",
"Taxes": "-1.05",
"Depreciation, Depletion, Amortization": "-7.45",
"Operating Expenses": "8.72",
"Comprehensive Net Income": "4.93",
"Other Net Income": "-2.79",
"Economic Capital Ratio": "83.4"
},
"2010": {
"Long-term Debt": "35.0",
"Liabilities": "70.0",
"Assets": "4.48",
"Stockholders Equity": "79.9",
"ECR before LimitedLiability": "86.8",
"Other Liabilities": "31.1",
"Liabilities, Current": "10.8",
"Oil and Gas Property": "39.1",
"Property, Plant and Equipment": "-8.73",
"Gains/Losses on Derivatives": "8.49",
"Revenues": "11.6",
"Net Income": "7.39",
"Other Revenues": "3.16",
"Operating Expenses": "7.07",
"Expenses": "1.11",
"Depreciation, Depletion, Amortization": "-4.08",
"Taxes": "-1.27",
"Comprehensive Net Income": "5.90",
"Other Net Income": "-5.36",
"Other Compr. Net Income": "-1.50",
"Economic Capital Ratio": "84.5"
},
"2011": {
"Liabilities, Current": "9.80",
"Liabilities": "61.7",
"Assets": "6.13",
"Stockholders Equity": "83.4",
"ECR before LimitedLiability": "115",
"Other Liabilities": "23.2",
"Long-term Debt": "34.0",
"Oil and Gas Property": "19.5",
"Property, Plant and Equipment": "-5.44",
"Revenues": "16.8",
"Net Income": "27.5",
"Gains/Losses on Derivatives": "6.19",
"Other Revenues": "10.6",
"Operating Expenses": "21.7",
"Expenses": "11.9",
"Taxes": "-1.60",
"General and Administrative Expense": "8.78",
"Depreciation, Depletion, Amortization": "-3.96",
"Other Expenses": "-13.1",
"Comprehensive Net Income": "26.7",
"Economic Capital Ratio": "92.4"
},
"2012": {
"Liabilities, Current": "16.7",
"Liabilities": "74.2",
"Assets": "9.90",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "137",
"Long-term Debt": "37.2",
"Other Liabilities": "28.4",
"Property, Plant and Equipment": "-6.83",
"Oil and Gas Property": "24.2",
"Other Revenues": "15.5",
"Revenues": "20.0",
"Net Income": "28.4",
"Gains/Losses on Derivatives": "4.54",
"Expenses": "12.6",
"Operating Expenses": "20.2",
"Other Expenses": "-10.3",
"Depreciation, Depletion, Amortization": "-4.80",
"General and Administrative Expense": "9.43",
"Other Net Income": "-4.26",
"Comprehensive Net Income": "27.7",
"Economic Capital Ratio": "108"
},
"2013": {
"Other Liabilities": "33.7",
"Liabilities": "79.1",
"Assets": "7.98",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "103",
"Liabilities, Current": "15.4",
"Long-term Debt": "40.1",
"Other Assets": "6.28",
"Oil and Gas Property": "22.2",
"Property, Plant and Equipment": "-12.4",
"Revenues": "26.9",
"Net Income": "5.88",
"Other Revenues": "26.8",
"Expenses": "-3.19",
"Operating Expenses": "19.9",
"Depreciation, Depletion, Amortization": "-5.18",
"Other Expenses": "-23.3",
"General and Administrative Expense": "7.19",
"Comprehensive Net Income": "5.00",
"Other Net Income": "-17.8",
"Economic Capital Ratio": "74.1"
},
"2014": {
"Long-term Debt": "36.6",
"Liabilities": "71.8",
"Assets": "7.82",
"Stockholders Equity": "89.7",
"ECR before LimitedLiability": "136",
"Liabilities, Current": "10.6",
"Other Liabilities": "32.0",
"Oil and Gas Property": "19.2",
"Property, Plant and Equipment": "-7.79",
"Other Revenues": "27.3",
"Revenues": "35.0",
"Net Income": "40.0",
"Gains/Losses on Derivatives": "7.71",
"Depreciation, Depletion, Amortization": "-4.88",
"Expenses": "15.1",
"General and Administrative Expense": "5.92",
"Operating Expenses": "21.7",
"Other Expenses": "-5.84",
"Comprehensive Net Income": "40.1",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "109"
},
"2015": {
"Liabilities": "76.9",
"Assets": "19.0",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "191",
"Liabilities, Current": "21.7",
"Other Liabilities": "24.6",
"Long-term Debt": "39.9",
"Property, Plant and Equipment": "-5.41",
"Oil and Gas Property": "23.3",
"Revenues": "38.3",
"Net Income": "70.9",
"Other Revenues": "29.0",
"Gains/Losses on Derivatives": "9.36",
"General and Administrative Expense": "8.28",
"Expenses": "37.8",
"Other Expenses": "9.70",
"Depreciation, Depletion, Amortization": "-6.11",
"Operating Expenses": "26.9",
"Other Net Income": "-5.23",
"Comprehensive Net Income": "71.7",
"Economic Capital Ratio": "145"
},
"2016": {
"Liabilities": "79.8",
"Assets": "12.1",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "128",
"Long-term Debt": "51.8",
"Liabilities, Current": "16.7",
"Other Liabilities": "20.1",
"Oil and Gas Property": "21.6",
"Other Assets": "3.04",
"Property, Plant and Equipment": "-8.45",
"Other Revenues": "23.5",
"Revenues": "22.2",
"Net Income": "23.0",
"Other Expenses": "-12.5",
"Expenses": "6.54",
"General and Administrative Expense": "8.21",
"Operating Expenses": "18.9",
"Depreciation, Depletion, Amortization": "-7.47",
"Comprehensive Net Income": "23.2",
"Other Net Income": "-5.74",
"Economic Capital Ratio": "104"
},
"2017": {
"Liabilities, Current": "8.96",
"Liabilities": "77.1",
"Assets": "6.00",
"Stockholders Equity": "79.5",
"ECR before LimitedLiability": "114",
"Long-term Debt": "52.7",
"Other Liabilities": "22.0",
"Oil and Gas Property": "20.2",
"Property, Plant and Equipment": "-9.61",
"Assets, Current": "1.89",
"Other Revenues": "33.3",
"Revenues": "31.3",
"Net Income": "22.8",
"General and Administrative Expense": "9.84",
"Expenses": "-1.54",
"Operating Expenses": "22.2",
"Depreciation, Depletion, Amortization": "-6.37",
"Other Expenses": "-26.4",
"Other Net Income": "-6.98",
"Comprehensive Net Income": "22.8",
"Economic Capital Ratio": "91.6"
},
"2018": {
"Other Liabilities": "32.9",
"Liabilities": "105",
"Stockholders Equity": "66.8",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "28.7",
"Long-term Debt": "58.6",
"Deferred Tax Liab., Net": "2.58",
"Revenue from Contract with Customer": "71.1",
"Revenues": "44.0",
"Net Income": "17.7",
"Gains/Losses on Derivatives": "-3.24",
"Other Revenues": "-23.9",
"General and Administrative Expense": "7.98",
"Expenses": "-28.7",
"Operating Expenses": "28.0",
"Other Expenses": "-61.2",
"Depreciation, Depletion, Amortization": "-6.19",
"Oil and Gas Property": "16.7",
"Property, Plant and Equipment": "-9.71",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "95.3"
},
"2019": {
"Deferred Tax Liab., Net": "3.32",
"Liabilities": "84.5",
"Stockholders Equity": "61.8",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "14.0",
"Other Liabilities": "14.2",
"Long-term Debt": "61.8",
"Other Revenues": "-25.2",
"Revenues": "36.7",
"Net Income": "22.4",
"Revenue from Contract with Customer": "61.4",
"Operating Expenses": "26.9",
"Expenses": "-14.2",
"Cost of Goods and Services Sold": "4.51",
"Other Expenses": "-47.2",
"Depreciation, Depletion, Amortization": "-5.14",
"General and Administrative Expense": "5.34",
"Property, Plant and Equipment": "-13.0",
"Oil and Gas Property": "27.2",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "93.3"
},
"2020": {
"Other Liabilities": "20.9",
"Liabilities": "88.1",
"Assets": "10.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "148",
"Liabilities, Current": "22.0",
"Deferred Tax Liab., Net": "3.98",
"Long-term Debt": "53.3",
"Property, Plant and Equipment": "-9.75",
"Oil and Gas Property": "36.1",
"Revenues": "24.5",
"Net Income": "33.7",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "43.5",
"Depreciation, Depletion, Amortization": "-5.72",
"Expenses": "8.26",
"Operating Expenses": "25.7",
"General and Administrative Expense": "6.34",
"Other Expenses": "-22.6",
"Comprehensive Net Income": "34.0",
"Economic Capital Ratio": "122"
},
"2021": {
"Liabilities": "102",
"Assets": "8.35",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "132",
"Long-term Debt": "50.7",
"Liabilities, Current": "47.2",
"Other Liabilities": "17.8",
"Property, Plant and Equipment": "-8.30",
"Oil and Gas Property": "32.3",
"Revenue from Contract with Customer": "50.3",
"Revenues": "19.1",
"Expenses": "-12.0",
"Net Income": "12.2",
"Gains/Losses on Derivatives": "-7.02",
"Other Revenues": "-24.1",
"General and Administrative Expense": "6.76",
"Other Expenses": "-38.3",
"Operating Expenses": "20.9",
"Other Net Income": "5.09",
"Comprehensive Net Income": "12.6",
"Economic Capital Ratio": "108"
},
"2022": {
"Deferred Tax Liab., Net": "7.36",
"Liabilities": "117",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "137",
"Long-term Debt": "57.2",
"Other Liabilities": "24.5",
"Liabilities, Current": "49.3",
"Gains/Losses on Derivatives": "2.73",
"Revenues": "45.5",
"Net Income": "27.6",
"Revenue from Contract with Customer": "64.6",
"Other Revenues": "-21.7",
"Expenses": "-19.5",
"Other Expenses": "-55.1",
"Operating Expenses": "27.7",
"Cost of Goods and Services Sold": "4.02",
"Depreciation, Depletion, Amortization": "-4.18",
"General and Administrative Expense": "10.4",
"Oil and Gas Property": "8.95",
"Comprehensive Net Income": "26.7",
"Economic Capital Ratio": "115"
},
"2023": {
"Deferred Tax Liab., Net": "9.49",
"Liabilities": "104",
"Stockholders Equity": "80.0",
"ECR before LimitedLiability": "135",
"Other Liabilities": "23.0",
"Liabilities, Current": "35.8",
"Long-term Debt": "53.1",
"Revenue from Contract with Customer": "60.6",
"Revenues": "39.4",
"Net Income": "28.0",
"Other Revenues": "-19.0",
"Operating Expenses": "28.1",
"Expenses": "-14.4",
"Depreciation, Depletion, Amortization": "-5.13",
"Cost of Goods and Services Sold": "3.84",
"Other Expenses": "-46.1",
"General and Administrative Expense": "7.11",
"Oil and Gas Property": "16.3",
"Property, Plant and Equipment": "-3.32",
"Comprehensive Net Income": "28.2",
"Economic Capital Ratio": "111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001038357_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "616,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,560",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,323",
"Liabilities, Current": "571,191",
"Long-term Debt": "0",
"Oil and Gas Property": "7,566,856",
"Operating Expenses": "0",
"Other Assets": "684,291",
"Other Compr. Net Income": "-41,774",
"Other Expenses": "953,609",
"Other Liabilities": "0",
"Other Net Income": "90,080",
"Other Revenues": "1,711,516",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "98,371"
},
"output_variables": {
"Liabilities": "571,191",
"Assets": "8,867,265",
"Revenues": "1,711,516",
"Expenses": "1,843,863",
"Stockholders Equity": "8,296,074",
"Net Income": "-42,267",
"Comprehensive Net Income": "-84,041",
"BaseVar": "6,562,844",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,197,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "574,170",
"Gains/Losses on Derivatives": "448,434",
"General and Administrative Expense": "165,301",
"Liabilities, Current": "769,220",
"Long-term Debt": "0",
"Oil and Gas Property": "7,563,786",
"Operating Expenses": "0",
"Other Assets": "918,133",
"Other Compr. Net Income": "-84,435",
"Other Expenses": "1,103,812",
"Other Liabilities": "0",
"Other Net Income": "129,829",
"Other Revenues": "2,023,156",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "112,141"
},
"output_variables": {
"Liabilities": "769,220",
"Assets": "9,679,102",
"Revenues": "2,471,590",
"Expenses": "1,955,424",
"Stockholders Equity": "8,909,882",
"Net Income": "645,995",
"Comprehensive Net Income": "561,560",
"BaseVar": "7,544,800",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "226%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,479,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "607,405",
"Gains/Losses on Derivatives": "392,752",
"General and Administrative Expense": "193,215",
"Liabilities, Current": "1,011,798",
"Long-term Debt": "0",
"Oil and Gas Property": "8,600,867",
"Operating Expenses": "0",
"Other Assets": "1,443,997",
"Other Compr. Net Income": "-57,916",
"Other Expenses": "1,379,539",
"Other Liabilities": "0",
"Other Net Income": "423,152",
"Other Revenues": "2,393,833",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147,664"
},
"output_variables": {
"Liabilities": "1,011,798",
"Assets": "11,524,161",
"Revenues": "2,786,585",
"Expenses": "2,327,823",
"Stockholders Equity": "10,512,363",
"Net Income": "881,914",
"Comprehensive Net Income": "823,998",
"BaseVar": "9,065,718",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "224%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,050,355",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "810,191",
"Gains/Losses on Derivatives": "330,251",
"General and Administrative Expense": "248,282",
"Liabilities, Current": "1,034,790",
"Long-term Debt": "0",
"Oil and Gas Property": "10,078,350",
"Operating Expenses": "0",
"Other Assets": "1,940,325",
"Other Compr. Net Income": "-47,407",
"Other Expenses": "1,794,405",
"Other Liabilities": "0",
"Other Net Income": "55,149",
"Other Revenues": "2,898,057",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "187,757"
},
"output_variables": {
"Liabilities": "1,034,790",
"Assets": "13,069,030",
"Revenues": "3,228,308",
"Expenses": "3,040,635",
"Stockholders Equity": "12,034,240",
"Net Income": "242,822",
"Comprehensive Net Income": "195,415",
"BaseVar": "10,237,660",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "218%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,728,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "907,077",
"Gains/Losses on Derivatives": "4,010",
"General and Administrative Expense": "295,868",
"Liabilities, Current": "1,250,106",
"Long-term Debt": "0",
"Oil and Gas Property": "8,626,395",
"Operating Expenses": "0",
"Other Assets": "1,937,959",
"Other Compr. Net Income": "-38,865",
"Other Expenses": "2,665,323",
"Other Liabilities": "0",
"Other Net Income": "-449,605",
"Other Revenues": "3,715,500",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "201,186"
},
"output_variables": {
"Liabilities": "1,250,106",
"Assets": "12,292,788",
"Revenues": "3,719,510",
"Expenses": "4,069,454",
"Stockholders Equity": "11,042,682",
"Net Income": "-799,549",
"Comprehensive Net Income": "-838,414",
"BaseVar": "10,910,164",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "193%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,359,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,047,000",
"Gains/Losses on Derivatives": "712,000",
"General and Administrative Expense": "333,000",
"Liabilities, Current": "1,580,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,390,000",
"Operating Expenses": "0",
"Other Assets": "2,177,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,414,000",
"Other Liabilities": "0",
"Other Net Income": "-111,000",
"Other Revenues": "4,343,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "220,000"
},
"output_variables": {
"Liabilities": "1,580,000",
"Assets": "14,926,000",
"Revenues": "5,055,000",
"Expenses": "4,014,000",
"Stockholders Equity": "13,346,000",
"Net Income": "930,000",
"Comprehensive Net Income": "930,000",
"BaseVar": "12,843,000",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,194,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,385,000",
"Gains/Losses on Derivatives": "879,000",
"General and Administrative Expense": "327,000",
"Liabilities, Current": "1,462,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,022,000",
"Operating Expenses": "0",
"Other Assets": "415,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,234,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "3,946,000",
"Property, Plant and Equipment": "1,523,000",
"Revenue from Contract with Customer": "0",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "1,462,000",
"Assets": "15,154,000",
"Revenues": "4,825,000",
"Expenses": "5,091,000",
"Stockholders Equity": "13,692,000",
"Net Income": "-273,000",
"Comprehensive Net Income": "-273,000",
"BaseVar": "13,269,500",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,298,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,480,000",
"Gains/Losses on Derivatives": "-161,000",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "1,566,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,841,000",
"Operating Expenses": "0",
"Other Assets": "791,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,985,000",
"Property, Plant and Equipment": "1,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "1,566,000",
"Assets": "16,459,000",
"Revenues": "3,824,000",
"Expenses": "4,380,000",
"Stockholders Equity": "14,893,000",
"Net Income": "-556,000",
"Comprehensive Net Income": "-556,000",
"BaseVar": "13,114,500",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,010,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,400,000",
"Gains/Losses on Derivatives": "-100,000",
"General and Administrative Expense": "326,000",
"Liabilities, Current": "2,128,000",
"Long-term Debt": "0",
"Oil and Gas Property": "11,766,000",
"Operating Expenses": "0",
"Other Assets": "468,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,681,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,555,000",
"Property, Plant and Equipment": "1,759,000",
"Revenue from Contract with Customer": "0",
"Taxes": "215,000"
},
"output_variables": {
"Liabilities": "2,128,000",
"Assets": "17,003,000",
"Revenues": "5,455,000",
"Expenses": "4,622,000",
"Stockholders Equity": "14,875,000",
"Net Income": "833,000",
"Comprehensive Net Income": "833,000",
"BaseVar": "14,604,000",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,580,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,534,000",
"Gains/Losses on Derivatives": "-292,000",
"General and Administrative Expense": "381,000",
"Liabilities, Current": "1,818,000",
"Long-term Debt": "0",
"Oil and Gas Property": "13,548,000",
"Operating Expenses": "0",
"Other Assets": "484,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,525,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "328,000",
"Property, Plant and Equipment": "1,291,000",
"Revenue from Contract with Customer": "9,379,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,818,000",
"Assets": "17,903,000",
"Revenues": "9,415,000",
"Expenses": "8,440,000",
"Stockholders Equity": "16,085,000",
"Net Income": "975,000",
"Comprehensive Net Income": "975,000",
"BaseVar": "18,788,000",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,191,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,711,000",
"Gains/Losses on Derivatives": "34,000",
"General and Administrative Expense": "324,000",
"Liabilities, Current": "2,496,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,445,000",
"Operating Expenses": "0",
"Other Assets": "799,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,513,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-401,000",
"Property, Plant and Equipment": "1,632,000",
"Revenue from Contract with Customer": "9,671,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,496,000",
"Assets": "19,067,000",
"Revenues": "9,304,000",
"Expenses": "8,548,000",
"Stockholders Equity": "16,571,000",
"Net Income": "756,000",
"Comprehensive Net Income": "756,000",
"BaseVar": "19,707,500",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,595,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,639,000",
"Gains/Losses on Derivatives": "-281,000",
"General and Administrative Expense": "244,000",
"Liabilities, Current": "1,906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,439,000",
"Operating Expenses": "0",
"Other Assets": "611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,002,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-58,000",
"Property, Plant and Equipment": "1,584,000",
"Revenue from Contract with Customer": "7,024,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,906,000",
"Assets": "19,229,000",
"Revenues": "6,685,000",
"Expenses": "6,885,000",
"Stockholders Equity": "17,323,000",
"Net Income": "-200,000",
"Comprehensive Net Income": "-200,000",
"BaseVar": "17,352,500",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "6,173,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,498,000",
"Gains/Losses on Derivatives": "-2,183,000",
"General and Administrative Expense": "292,000",
"Liabilities, Current": "4,073,000",
"Long-term Debt": "0",
"Oil and Gas Property": "28,182,000",
"Operating Expenses": "0",
"Other Assets": "762,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,084,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-1,044,000",
"Property, Plant and Equipment": "1,694,000",
"Revenue from Contract with Customer": "17,870,000",
"Taxes": "651,000"
},
"output_variables": {
"Liabilities": "4,073,000",
"Assets": "36,811,000",
"Revenues": "14,643,000",
"Expenses": "12,525,000",
"Stockholders Equity": "32,738,000",
"Net Income": "2,118,000",
"Comprehensive Net Income": "2,118,000",
"BaseVar": "34,026,000",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,726,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,530,000",
"Gains/Losses on Derivatives": "-315,000",
"General and Administrative Expense": "334,000",
"Liabilities, Current": "3,887,000",
"Long-term Debt": "0",
"Oil and Gas Property": "29,630,000",
"Operating Expenses": "0",
"Other Assets": "726,000",
"Other Compr. Net Income": "0",
"Other Expenses": "12,620,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "225,000",
"Property, Plant and Equipment": "1,658,000",
"Revenue from Contract with Customer": "24,384,000",
"Taxes": "965,000"
},
"output_variables": {
"Liabilities": "3,887,000",
"Assets": "35,740,000",
"Revenues": "24,294,000",
"Expenses": "16,449,000",
"Stockholders Equity": "31,853,000",
"Net Income": "7,845,000",
"Comprehensive Net Income": "7,845,000",
"BaseVar": "40,185,000",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "242%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,605,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,862,000",
"Gains/Losses on Derivatives": "-75,000",
"General and Administrative Expense": "461,000",
"Liabilities, Current": "2,974,000",
"Long-term Debt": "0",
"Oil and Gas Property": "31,533,000",
"Operating Expenses": "0",
"Other Assets": "819,000",
"Other Compr. Net Income": "0",
"Other Expenses": "10,360,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "63,000",
"Property, Plant and Equipment": "1,656,000",
"Revenue from Contract with Customer": "19,374,000",
"Taxes": "785,000"
},
"output_variables": {
"Liabilities": "2,974,000",
"Assets": "36,613,000",
"Revenues": "19,362,000",
"Expenses": "14,468,000",
"Stockholders Equity": "33,639,000",
"Net Income": "4,894,000",
"Comprehensive Net Income": "4,894,000",
"BaseVar": "36,708,500",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "239%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.3886194963552723,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001038357.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001038357.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001038357.svg"
},
{
"company_id": "0000105744",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000105744.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000105744.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000105744_main_keyfigs.svg",
"name": "New Concept Energy Inc",
"rank": 8,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of New Concept Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of New Concept Energy Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 160% points.The greatest weakness of New Concept Energy Inc is the variable Revenues, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 106% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000105744_2024_New_Concept_Energy_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Deferred Tax Liab., Net": "4.08",
"Liabilities": "85.9",
"Assets": "14.1",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "134",
"Long-term Debt": "33.2",
"Other Liabilities": "13.8",
"Liabilities, Current": "45.6",
"Assets, Current": "40.1",
"Gains/Losses on Derivatives": "2.39",
"Revenues": "-33.7",
"Net Income": "-13.5",
"Revenue from Contract with Customer": "-32.4",
"Other Revenues": "-3.67",
"Expenses": "19.3",
"Other Expenses": "18.2",
"Cost of Goods and Services Sold": "2.23",
"Depreciation, Depletion, Amortization": "4.76",
"General and Administrative Expense": "-6.76",
"Comprehensive Net Income": "-14.0",
"Economic Capital Ratio": "111"
},
"2023": {
"Deferred Tax Liab., Net": "5.69",
"Liabilities": "77.9",
"Assets": "15.4",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "129",
"Other Liabilities": "14.0",
"Liabilities, Current": "34.6",
"Long-term Debt": "33.1",
"Oil and Gas Property": "-2.35",
"Other Assets": "44.8",
"Revenue from Contract with Customer": "-22.4",
"Revenues": "-28.7",
"Net Income": "-8.35",
"Other Revenues": "-5.19",
"Expenses": "18.5",
"Depreciation, Depletion, Amortization": "5.61",
"Cost of Goods and Services Sold": "2.31",
"Other Expenses": "18.1",
"General and Administrative Expense": "-8.68",
"Comprehensive Net Income": "-8.22",
"Economic Capital Ratio": "106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000105744_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "4,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "317",
"Liabilities, Current": "63",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "374",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-317",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "212",
"Property, Plant and Equipment": "631",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63",
"Assets": "4,639",
"Revenues": "212",
"Expenses": "374",
"Stockholders Equity": "4,576",
"Net Income": "-162",
"Comprehensive Net Income": "-162",
"BaseVar": "2,644",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "238%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "459",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "338",
"Liabilities, Current": "75",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "395",
"Other Assets": "3,542",
"Other Compr. Net Income": "0",
"Other Expenses": "-338",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "152",
"Property, Plant and Equipment": "629",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "75",
"Assets": "4,630",
"Revenues": "152",
"Expenses": "395",
"Stockholders Equity": "4,555",
"Net Income": "-243",
"Comprehensive Net Income": "-243",
"BaseVar": "2,626",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 2.336365568689224,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000105744.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000105744.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000105744.svg"
},
{
"company_id": "0000868082",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000868082.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000868082.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000868082_main_keyfigs.svg",
"name": "Everflow Eastern Partners LP",
"rank": 9,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Everflow Eastern Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Everflow Eastern Partners LP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 116% points.The greatest weakness of Everflow Eastern Partners LP is the variable Revenues, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 86% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000868082_2024_Everflow_Eastern_Partners_LP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "24.2",
"Liabilities": "78.5",
"Stockholders Equity": "90.4",
"ECR before LimitedLiability": "144",
"Other Liabilities": "25.6",
"Long-term Debt": "37.5",
"Revenues": "36.6",
"Net Income": "43.6",
"Other Revenues": "36.7",
"Operating Expenses": "22.6",
"Expenses": "15.1",
"Taxes": "0.793",
"General and Administrative Expense": "5.54",
"Depreciation, Depletion, Amortization": "5.98",
"Other Expenses": "-19.9",
"Assets, Current": "-0.389",
"Property, Plant and Equipment": "-0.740",
"Oil and Gas Property": "0.335",
"Comprehensive Net Income": "43.7",
"Other Net Income": "-8.02",
"Economic Capital Ratio": "121"
},
"2012": {
"Liabilities, Current": "34.2",
"Liabilities": "123",
"Assets": "4.75",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "234",
"Long-term Debt": "61.4",
"Other Liabilities": "47.2",
"Assets, Current": "-23.2",
"Property, Plant and Equipment": "-10.7",
"Oil and Gas Property": "18.8",
"Other Revenues": "10.5",
"Revenues": "10.3",
"Net Income": "145",
"Expenses": "28.6",
"Operating Expenses": "28.4",
"Other Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "9.43",
"General and Administrative Expense": "9.78",
"Other Net Income": "106",
"Comprehensive Net Income": "144",
"Economic Capital Ratio": "205"
},
"2013": {
"Other Liabilities": "36.2",
"Liabilities": "98.5",
"Assets": "-0.798",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "165",
"Liabilities, Current": "33.7",
"Long-term Debt": "43.1",
"Assets, Current": "-1.45",
"Property, Plant and Equipment": "-1.07",
"Revenues": "29.7",
"Net Income": "44.3",
"Other Revenues": "29.7",
"Taxes": "0.905",
"Expenses": "16.0",
"Operating Expenses": "18.7",
"Depreciation, Depletion, Amortization": "7.71",
"Other Expenses": "-13.5",
"General and Administrative Expense": "2.02",
"Comprehensive Net Income": "44.0",
"Other Net Income": "-1.49",
"Economic Capital Ratio": "136"
},
"2014": {
"Long-term Debt": "34.5",
"Liabilities": "80.0",
"Assets": "7.11",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "156",
"Liabilities, Current": "25.1",
"Other Liabilities": "30.2",
"Oil and Gas Property": "-3.57",
"Property, Plant and Equipment": "6.42",
"Assets, Current": "8.07",
"Other Revenues": "21.7",
"Revenues": "20.9",
"Net Income": "35.1",
"Gains/Losses on Derivatives": "-0.821",
"Depreciation, Depletion, Amortization": "7.02",
"Expenses": "22.0",
"Operating Expenses": "19.5",
"Other Expenses": "-4.96",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-7.76",
"Economic Capital Ratio": "129"
},
"2015": {
"Liabilities": "63.9",
"Stockholders Equity": "92.5",
"ECR before LimitedLiability": "99.2",
"Liabilities, Current": "27.9",
"Other Liabilities": "21.6",
"Long-term Debt": "34.2",
"Property, Plant and Equipment": "16.2",
"Assets": "34.5",
"Other Assets": "-2.10",
"Oil and Gas Property": "-33.4",
"Assets, Current": "86.4",
"Revenues": "7.65",
"Net Income": "-18.1",
"Other Revenues": "9.02",
"Expenses": "-21.4",
"Other Expenses": "-66.3",
"Depreciation, Depletion, Amortization": "11.9",
"Operating Expenses": "29.5",
"Other Net Income": "-4.48",
"Comprehensive Net Income": "-17.2",
"Economic Capital Ratio": "52.7"
},
"2016": {
"Liabilities": "73.6",
"Assets": "22.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "105",
"Long-term Debt": "47.1",
"Liabilities, Current": "16.5",
"Other Liabilities": "18.2",
"Oil and Gas Property": "-16.3",
"Other Assets": "1.43",
"Assets, Current": "70.5",
"Other Revenues": "1.89",
"Revenues": "2.45",
"Net Income": "-5.47",
"Other Expenses": "-28.7",
"Expenses": "-2.95",
"General and Administrative Expense": "-1.68",
"Operating Expenses": "18.0",
"Depreciation, Depletion, Amortization": "8.55",
"Comprehensive Net Income": "-5.32",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "80.5"
},
"2017": {
"Liabilities, Current": "11.9",
"Liabilities": "74.4",
"Assets": "9.94",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "127",
"Long-term Debt": "48.7",
"Other Liabilities": "20.2",
"Oil and Gas Property": "-7.69",
"Property, Plant and Equipment": "-2.21",
"Assets, Current": "44.7",
"Other Revenues": "16.7",
"Revenues": "15.9",
"Net Income": "23.0",
"Expenses": "11.3",
"Operating Expenses": "19.7",
"Depreciation, Depletion, Amortization": "7.34",
"Taxes": "0.901",
"Other Expenses": "-17.4",
"Other Net Income": "-4.16",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "104"
},
"2018": {
"Other Liabilities": "26.0",
"Liabilities": "86.8",
"Assets": "4.40",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "142",
"Liabilities, Current": "22.9",
"Long-term Debt": "47.0",
"Deferred Tax Liab., Net": "2.00",
"Oil and Gas Property": "-2.99",
"Assets, Current": "21.7",
"Revenue from Contract with Customer": "28.6",
"Revenues": "8.22",
"Net Income": "26.2",
"Other Revenues": "-20.1",
"General and Administrative Expense": "-1.55",
"Expenses": "11.3",
"Other Expenses": "3.99",
"Depreciation, Depletion, Amortization": "6.93",
"Comprehensive Net Income": "26.2",
"Other Net Income": "6.71",
"Economic Capital Ratio": "118"
},
"2019": {
"Liabilities": "69.5",
"Assets": "12.1",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "13.2",
"Other Liabilities": "10.8",
"Long-term Debt": "48.7",
"Oil and Gas Property": "-5.51",
"Assets, Current": "48.2",
"Property, Plant and Equipment": "-2.80",
"Operating Expenses": "2.71",
"Expenses": "20.2",
"Other Revenues": "-15.5",
"Net Income": "21.5",
"Cost of Goods and Services Sold": "3.26",
"Other Expenses": "9.40",
"Depreciation, Depletion, Amortization": "7.75",
"General and Administrative Expense": "-3.93",
"Comprehensive Net Income": "21.9",
"Revenue from Contract with Customer": "14.0",
"Economic Capital Ratio": "116"
},
"2020": {
"Other Liabilities": "16.0",
"Liabilities": "61.4",
"Assets": "27.0",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "5.68",
"Deferred Tax Liab., Net": "3.02",
"Long-term Debt": "41.5",
"Assets, Current": "82.5",
"Property, Plant and Equipment": "-3.73",
"Oil and Gas Property": "-7.72",
"Revenues": "-11.6",
"Net Income": "26.1",
"Other Revenues": "-11.3",
"Depreciation, Depletion, Amortization": "7.42",
"Expenses": "30.7",
"Operating Expenses": "3.64",
"Other Expenses": "19.1",
"Other Net Income": "6.93",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "121"
},
"2023": {
"Deferred Tax Liab., Net": "6.46",
"Liabilities": "66.8",
"Assets": "16.2",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "109",
"Other Liabilities": "15.8",
"Liabilities, Current": "14.3",
"Long-term Debt": "37.1",
"Property, Plant and Equipment": "-4.54",
"Oil and Gas Property": "-5.68",
"Assets, Current": "71.5",
"Revenues": "-17.1",
"Net Income": "3.26",
"Other Revenues": "-13.8",
"Expenses": "10.0",
"Depreciation, Depletion, Amortization": "6.65",
"Other Expenses": "4.35",
"General and Administrative Expense": "-3.13",
"Comprehensive Net Income": "3.42",
"Other Net Income": "10.4",
"Economic Capital Ratio": "86.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000868082_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,395",
"Liabilities, Current": "3,909",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "405",
"Other Compr. Net Income": "0",
"Other Expenses": "10,237",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "22,916",
"Property, Plant and Equipment": "40,901",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,909",
"Assets": "66,151",
"Revenues": "22,916",
"Expenses": "12,632",
"Stockholders Equity": "62,242",
"Net Income": "10,384",
"Comprehensive Net Income": "10,384",
"BaseVar": "52,854",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "254%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "28,410",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,953",
"Liabilities, Current": "6,363",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "336",
"Other Compr. Net Income": "0",
"Other Expenses": "14,485",
"Other Liabilities": "0",
"Other Net Income": "39,269",
"Other Revenues": "16,243",
"Property, Plant and Equipment": "34,573",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,363",
"Assets": "63,319",
"Revenues": "16,243",
"Expenses": "17,438",
"Stockholders Equity": "56,956",
"Net Income": "38,074",
"Comprehensive Net Income": "38,074",
"BaseVar": "71,316",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "315%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "26,903",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,746",
"Liabilities, Current": "3,049",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "284",
"Other Compr. Net Income": "0",
"Other Expenses": "8,891",
"Other Liabilities": "0",
"Other Net Income": "2,810",
"Other Revenues": "17,438",
"Property, Plant and Equipment": "32,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,049",
"Assets": "59,197",
"Revenues": "17,438",
"Expenses": "11,637",
"Stockholders Equity": "56,148",
"Net Income": "8,612",
"Comprehensive Net Income": "8,612",
"BaseVar": "47,065",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "255%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,949",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,907",
"Liabilities, Current": "3,287",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "258",
"Other Compr. Net Income": "0",
"Other Expenses": "8,097",
"Other Liabilities": "0",
"Other Net Income": "48",
"Other Revenues": "13,840",
"Property, Plant and Equipment": "31,753",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,287",
"Assets": "58,959",
"Revenues": "13,840",
"Expenses": "11,004",
"Stockholders Equity": "55,672",
"Net Income": "2,884",
"Comprehensive Net Income": "2,884",
"BaseVar": "43,569",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "235%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,710",
"Liabilities, Current": "2,971",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "266",
"Other Compr. Net Income": "0",
"Other Expenses": "25,445",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "6,338",
"Property, Plant and Equipment": "14,946",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,971",
"Assets": "38,603",
"Revenues": "6,338",
"Expenses": "28,154",
"Stockholders Equity": "35,633",
"Net Income": "-21,530",
"Comprehensive Net Income": "-21,530",
"BaseVar": "38,176",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "22,418",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,316",
"Liabilities, Current": "2,841",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "7,620",
"Other Liabilities": "0",
"Other Net Income": "92",
"Other Revenues": "3,881",
"Property, Plant and Equipment": "10,266",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,841",
"Assets": "32,907",
"Revenues": "3,881",
"Expenses": "9,936",
"Stockholders Equity": "30,066",
"Net Income": "-5,963",
"Comprehensive Net Income": "-5,963",
"BaseVar": "24,828",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "179%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,342",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,264",
"Liabilities, Current": "3,582",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "136",
"Other Compr. Net Income": "0",
"Other Expenses": "3,724",
"Other Liabilities": "0",
"Other Net Income": "403",
"Other Revenues": "7,661",
"Property, Plant and Equipment": "9,520",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,582",
"Assets": "35,998",
"Revenues": "7,661",
"Expenses": "5,988",
"Stockholders Equity": "32,416",
"Net Income": "2,076",
"Comprehensive Net Income": "2,076",
"BaseVar": "26,816",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "31,357",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,250",
"Liabilities, Current": "2,954",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4,529",
"Other Assets": "126",
"Other Compr. Net Income": "0",
"Other Expenses": "-62",
"Other Liabilities": "0",
"Other Net Income": "1,054",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,165",
"Revenue from Contract with Customer": "10,105",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,954",
"Assets": "40,648",
"Revenues": "10,105",
"Expenses": "6,718",
"Stockholders Equity": "37,694",
"Net Income": "4,441",
"Comprehensive Net Income": "4,441",
"BaseVar": "30,739",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "238%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "33,081",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,267",
"Liabilities, Current": "3,562",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,807",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "33",
"Other Liabilities": "0",
"Other Net Income": "618",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,795",
"Revenue from Contract with Customer": "7,845",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,562",
"Assets": "42,008",
"Revenues": "7,845",
"Expenses": "6,107",
"Stockholders Equity": "38,446",
"Net Income": "2,356",
"Comprehensive Net Income": "2,356",
"BaseVar": "30,070",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "31,517",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,024",
"Liabilities, Current": "4,047",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,413",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "-68",
"Other Liabilities": "0",
"Other Net Income": "1,341",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,302",
"Revenue from Contract with Customer": "3,825",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,047",
"Assets": "38,951",
"Revenues": "3,825",
"Expenses": "5,369",
"Stockholders Equity": "34,904",
"Net Income": "-203",
"Comprehensive Net Income": "-203",
"BaseVar": "26,766",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "37,854",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,394",
"Liabilities, Current": "3,788",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,313",
"Other Assets": "241",
"Other Compr. Net Income": "0",
"Other Expenses": "20",
"Other Liabilities": "0",
"Other Net Income": "2,003",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,645",
"Revenue from Contract with Customer": "5,946",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,788",
"Assets": "44,740",
"Revenues": "5,946",
"Expenses": "7,727",
"Stockholders Equity": "40,952",
"Net Income": "222",
"Comprehensive Net Income": "222",
"BaseVar": "32,102",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "214%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.1357029484999104,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000868082.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000868082.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000868082.svg"
},
{
"company_id": "0001609253",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001609253.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001609253.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001609253.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001609253_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001609253_main_keyfigs.svg",
"name": "California Resources Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001609253.svg",
"report_text": "The relative strengths and weaknesses of California Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of California Resources Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 94% points.The greatest weakness of California Resources Corp is the variable Expenses, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 209%, being 81% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001609253_2024_California_Resources_Corp.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "38.7",
"Liabilities": "86.8",
"Assets": "7.66",
"Stockholders Equity": "91.0",
"ECR before LimitedLiability": "117",
"Liabilities, Current": "27.3",
"Other Liabilities": "33.9",
"Oil and Gas Property": "-13.5",
"Property, Plant and Equipment": "75.1",
"Assets, Current": "-4.59",
"Other Revenues": "34.1",
"Revenues": "33.1",
"Net Income": "10.5",
"Depreciation, Depletion, Amortization": "-9.20",
"Expenses": "-12.8",
"General and Administrative Expense": "11.1",
"Operating Expenses": "17.0",
"Other Expenses": "-29.5",
"Comprehensive Net Income": "10.6",
"Other Net Income": "-9.77",
"Economic Capital Ratio": "90.9"
},
"2015": {
"Liabilities": "73.1",
"Assets": "14.4",
"Stockholders Equity": "83.4",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "33.1",
"Other Liabilities": "25.2",
"Long-term Debt": "39.6",
"Property, Plant and Equipment": "106",
"Oil and Gas Property": "-35.0",
"Assets, Current": "-10.2",
"Revenues": "35.5",
"Net Income": "4.38",
"Other Revenues": "37.0",
"General and Administrative Expense": "15.8",
"Expenses": "-25.7",
"Other Expenses": "-50.7",
"Depreciation, Depletion, Amortization": "-12.3",
"Operating Expenses": "24.5",
"Other Net Income": "-6.70",
"Comprehensive Net Income": "5.61",
"Economic Capital Ratio": "59.8"
},
"2016": {
"Liabilities": "87.3",
"Assets": "4.43",
"Stockholders Equity": "82.2",
"ECR before LimitedLiability": "134",
"Long-term Debt": "58.2",
"Liabilities, Current": "16.8",
"Other Liabilities": "22.7",
"Oil and Gas Property": "-11.0",
"Assets, Current": "-3.99",
"Property, Plant and Equipment": "45.1",
"Other Revenues": "26.2",
"Revenues": "21.0",
"Net Income": "40.7",
"Gains/Losses on Derivatives": "-5.17",
"Other Expenses": "-15.5",
"Comprehensive Net Income": "40.9",
"General and Administrative Expense": "6.26",
"Operating Expenses": "20.5",
"Other Net Income": "17.1",
"Depreciation, Depletion, Amortization": "-5.74",
"Economic Capital Ratio": "110"
},
"2017": {
"Liabilities, Current": "-5.79",
"Liabilities": "0.553",
"Stockholders Equity": "-303",
"ECR before LimitedLiability": "-89.6",
"Long-term Debt": "0.559",
"Other Liabilities": "0.464",
"Oil and Gas Property": "-75.0",
"Assets": "-132",
"Revenues": "0.569",
"Expenses": "-141",
"Property, Plant and Equipment": "-82.0",
"Other Assets": "0.193",
"Assets, Current": "0.401",
"Other Revenues": "0.569",
"Gains/Losses on Derivatives": "-1.04",
"Operating Expenses": "-18.1",
"Depreciation, Depletion, Amortization": "-13.3",
"Taxes": "-1.50",
"Other Expenses": "-15.0",
"Economic Capital Ratio": "-112",
"Other Net Income": "-1.21"
},
"2018": {
"Other Liabilities": "30.9",
"Liabilities": "102",
"Stockholders Equity": "84.4",
"Oil and Gas Property": "-7.84",
"ECR before LimitedLiability": "125",
"Liabilities, Current": "29.9",
"Long-term Debt": "55.4",
"Deferred Tax Liab., Net": "2.41",
"Revenue from Contract with Customer": "44.5",
"Revenues": "31.3",
"Net Income": "18.3",
"Other Revenues": "-13.0",
"General and Administrative Expense": "3.25",
"Expenses": "-16.9",
"Taxes": "-2.61",
"Other Expenses": "-16.0",
"Depreciation, Depletion, Amortization": "-4.28",
"Property, Plant and Equipment": "23.7",
"Comprehensive Net Income": "16.2",
"Other Net Income": "3.94",
"Economic Capital Ratio": "101"
},
"2019": {
"Deferred Tax Liab., Net": "3.16",
"Liabilities": "86.4",
"Assets": "4.57",
"Stockholders Equity": "80.9",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "20.5",
"Other Liabilities": "13.5",
"Long-term Debt": "59.2",
"Oil and Gas Property": "-11.2",
"Property, Plant and Equipment": "37.0",
"Other Revenues": "-9.27",
"Revenues": "21.9",
"Expenses": "-7.92",
"Net Income": "17.1",
"Revenue from Contract with Customer": "32.5",
"Cost of Goods and Services Sold": "4.26",
"Other Expenses": "-8.88",
"Comprehensive Net Income": "14.0",
"Other Net Income": "3.14",
"Other Compr. Net Income": "-3.20",
"Economic Capital Ratio": "96.8"
},
"2021": {
"Liabilities": "78.9",
"Assets": "3.93",
"Stockholders Equity": "69.9",
"ECR before LimitedLiability": "109",
"Long-term Debt": "50.1",
"Liabilities, Current": "17.1",
"Other Liabilities": "17.6",
"Property, Plant and Equipment": "19.1",
"Other Assets": "5.02",
"Oil and Gas Property": "-12.5",
"Revenue from Contract with Customer": "48.4",
"Revenues": "25.6",
"Net Income": "28.5",
"Gains/Losses on Derivatives": "-25.0",
"Expenses": "-7.54",
"Cost of Goods and Services Sold": "5.05",
"Taxes": "-4.52",
"Operating Expenses": "-8.53",
"Other Net Income": "10.5",
"Comprehensive Net Income": "31.8",
"Economic Capital Ratio": "85.4"
},
"2022": {
"Deferred Tax Liab., Net": "6.47",
"Liabilities": "79.0",
"Stockholders Equity": "44.3",
"Property, Plant and Equipment": "19.7",
"ECR before LimitedLiability": "76.5",
"Long-term Debt": "50.2",
"Other Liabilities": "21.5",
"Liabilities, Current": "10.8",
"Gains/Losses on Derivatives": "-18.3",
"Revenues": "34.1",
"Net Income": "9.58",
"Revenue from Contract with Customer": "50.1",
"Taxes": "-4.14",
"Expenses": "-28.7",
"Other Expenses": "-27.3",
"Operating Expenses": "-4.72",
"Cost of Goods and Services Sold": "4.03",
"Oil and Gas Property": "-15.1",
"Comprehensive Net Income": "9.04",
"Other Net Income": "4.11",
"Economic Capital Ratio": "54.1"
},
"2023": {
"Deferred Tax Liab., Net": "10.1",
"Liabilities": "94.1",
"Assets": "-4.92",
"Stockholders Equity": "32.4",
"ECR before LimitedLiability": "105",
"Other Liabilities": "24.4",
"Liabilities, Current": "18.2",
"Long-term Debt": "55.8",
"Property, Plant and Equipment": "8.80",
"Oil and Gas Property": "-9.34",
"Revenue from Contract with Customer": "51.1",
"Revenues": "55.1",
"Net Income": "28.2",
"Other Revenues": "6.54",
"Expenses": "-31.6",
"Cost of Goods and Services Sold": "4.36",
"Other Expenses": "-26.9",
"Taxes": "-5.17",
"Comprehensive Net Income": "28.1",
"Other Net Income": "4.61",
"Economic Capital Ratio": "81.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001609253_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "701,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,198,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "475,000",
"Other Assets": "111,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,717,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,173,000",
"Property, Plant and Equipment": "11,685,000",
"Revenue from Contract with Customer": "0",
"Taxes": "217,000"
},
"output_variables": {
"Liabilities": "906,000",
"Assets": "12,497,000",
"Revenues": "4,173,000",
"Expenses": "5,607,000",
"Stockholders Equity": "11,591,000",
"Net Income": "-1,434,000",
"Comprehensive Net Income": "-1,434,000",
"BaseVar": "11,591,500",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "197%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "497,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,004,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "605,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "390,000",
"Other Assets": "244,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "4,383,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,403,000",
"Property, Plant and Equipment": "6,312,000",
"Revenue from Contract with Customer": "0",
"Taxes": "180,000"
},
"output_variables": {
"Liabilities": "605,000",
"Assets": "7,053,000",
"Revenues": "2,403,000",
"Expenses": "5,957,000",
"Stockholders Equity": "6,448,000",
"Net Income": "-3,554,000",
"Comprehensive Net Income": "-3,545,000",
"BaseVar": "8,013,500",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "120%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "425,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "559,000",
"Gains/Losses on Derivatives": "-206,000",
"General and Administrative Expense": "248,000",
"Liabilities, Current": "726,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "23,000",
"Other Assets": "44,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "1,129,000",
"Other Liabilities": "0",
"Other Net Income": "835,000",
"Other Revenues": "1,753,000",
"Property, Plant and Equipment": "5,885,000",
"Revenue from Contract with Customer": "0",
"Taxes": "144,000"
},
"output_variables": {
"Liabilities": "726,000",
"Assets": "6,354,000",
"Revenues": "1,547,000",
"Expenses": "2,103,000",
"Stockholders Equity": "5,628,000",
"Net Income": "279,000",
"Comprehensive Net Income": "280,000",
"BaseVar": "5,783,000",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "208%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "483,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "544,000",
"Gains/Losses on Derivatives": "-90,000",
"General and Administrative Expense": "259,000",
"Liabilities, Current": "732,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "898,000",
"Other Assets": "0",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "456,000",
"Other Liabilities": "0",
"Other Net Income": "25,000",
"Other Revenues": "2,096,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "732,000",
"Assets": "483,000",
"Revenues": "2,006,000",
"Expenses": "2,293,000",
"Stockholders Equity": "-249,000",
"Net Income": "-262,000",
"Comprehensive Net Income": "-271,000",
"BaseVar": "2,774,000",
"ECR before LimitedLiability": "-96%",
"Economic Capital Ratio": "0.57%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "640,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "502,000",
"Gains/Losses on Derivatives": "1,000",
"General and Administrative Expense": "299,000",
"Liabilities, Current": "607,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "946,000",
"Other Assets": "63,000",
"Other Compr. Net Income": "-84,000",
"Other Expenses": "801,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "473,000",
"Property, Plant and Equipment": "6,455,000",
"Revenue from Contract with Customer": "2,590,000",
"Taxes": "149,000"
},
"output_variables": {
"Liabilities": "607,000",
"Assets": "7,158,000",
"Revenues": "3,064,000",
"Expenses": "2,697,000",
"Stockholders Equity": "6,551,000",
"Net Income": "429,000",
"Comprehensive Net Income": "345,000",
"BaseVar": "6,836,000",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "221%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "491,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "471,000",
"Gains/Losses on Derivatives": "-59,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "709,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "924,000",
"Other Assets": "115,000",
"Other Compr. Net Income": "-144,000",
"Other Expenses": "819,000",
"Other Liabilities": "0",
"Other Net Income": "126,000",
"Other Revenues": "423,000",
"Property, Plant and Equipment": "6,352,000",
"Revenue from Contract with Customer": "2,270,000",
"Taxes": "157,000"
},
"output_variables": {
"Liabilities": "709,000",
"Assets": "6,958,000",
"Revenues": "2,634,000",
"Expenses": "2,661,000",
"Stockholders Equity": "6,249,000",
"Net Income": "99,000",
"Comprehensive Net Income": "-45,000",
"BaseVar": "6,616,000",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "753,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "213,000",
"Gains/Losses on Derivatives": "-676,000",
"General and Administrative Expense": "200,000",
"Liabilities, Current": "854,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "712,000",
"Other Assets": "494,000",
"Other Compr. Net Income": "67,000",
"Other Expenses": "116,000",
"Other Liabilities": "0",
"Other Net Income": "122,000",
"Other Revenues": "517,000",
"Property, Plant and Equipment": "2,599,000",
"Revenue from Contract with Customer": "2,048,000",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "854,000",
"Assets": "3,846,000",
"Revenues": "1,889,000",
"Expenses": "1,386,000",
"Stockholders Equity": "2,992,000",
"Net Income": "625,000",
"Comprehensive Net Income": "692,000",
"BaseVar": "4,082,000",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "864,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,000",
"Gains/Losses on Derivatives": "-551,000",
"General and Administrative Expense": "222,000",
"Liabilities, Current": "894,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "789,000",
"Other Assets": "317,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "873,000",
"Other Liabilities": "0",
"Other Net Income": "61,000",
"Other Revenues": "615,000",
"Property, Plant and Equipment": "2,786,000",
"Revenue from Contract with Customer": "2,643,000",
"Taxes": "162,000"
},
"output_variables": {
"Liabilities": "894,000",
"Assets": "3,967,000",
"Revenues": "2,707,000",
"Expenses": "2,244,000",
"Stockholders Equity": "3,073,000",
"Net Income": "524,000",
"Comprehensive Net Income": "533,000",
"BaseVar": "4,941,000",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "181%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "929,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "225,000",
"Gains/Losses on Derivatives": "-12,000",
"General and Administrative Expense": "267,000",
"Liabilities, Current": "616,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "825,000",
"Other Assets": "299,000",
"Other Compr. Net Income": "-7,000",
"Other Expenses": "783,000",
"Other Liabilities": "0",
"Other Net Income": "28,000",
"Other Revenues": "658,000",
"Property, Plant and Equipment": "2,770,000",
"Revenue from Contract with Customer": "2,155,000",
"Taxes": "165,000"
},
"output_variables": {
"Liabilities": "616,000",
"Assets": "3,998,000",
"Revenues": "2,801,000",
"Expenses": "2,265,000",
"Stockholders Equity": "3,382,000",
"Net Income": "564,000",
"Comprehensive Net Income": "557,000",
"BaseVar": "4,857,500",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
}
},
"top_rated": true,
"trend": 15.0,
"value": 2.0885652462131357,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001609253.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001609253.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001609253.svg"
},
{
"company_id": "0000797468",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000797468.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000797468.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000797468.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000797468_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000797468_main_keyfigs.svg",
"name": "Occidental Petroleum CORP DE",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000797468.svg",
"report_text": "The relative strengths and weaknesses of Occidental Petroleum CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Occidental Petroleum CORP DE compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Occidental Petroleum CORP DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 208%, being 81% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000797468_2024_Occidental_Petroleum_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "50.8",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "71.9",
"Long-term Debt": "45.3",
"Other Liabilities": "22.7",
"Liabilities, Current": "-17.7",
"Property, Plant and Equipment": "9.50",
"Assets": "3.15",
"Other Assets": "-2.12",
"Assets, Current": "3.85",
"Oil and Gas Property": "-5.65",
"Revenues": "21.6",
"Net Income": "18.6",
"Other Revenues": "21.7",
"Expenses": "1.37",
"General and Administrative Expense": "2.90",
"Depreciation, Depletion, Amortization": "-5.21",
"Operating Expenses": "3.41",
"Comprehensive Net Income": "19.0",
"Other Net Income": "-4.41",
"Economic Capital Ratio": "66.0"
},
"2010": {
"Long-term Debt": "35.9",
"Liabilities": "54.4",
"Stockholders Equity": "40.0",
"ECR before LimitedLiability": "62.9",
"Other Liabilities": "31.9",
"Liabilities, Current": "-11.6",
"Revenues": "24.9",
"Net Income": "9.88",
"Other Revenues": "25.0",
"Operating Expenses": "2.25",
"Expenses": "-7.28",
"Other Expenses": "-9.36",
"General and Administrative Expense": "3.46",
"Depreciation, Depletion, Amortization": "-2.97",
"Other Assets": "-1.63",
"Oil and Gas Property": "-6.05",
"Assets, Current": "7.16",
"Property, Plant and Equipment": "3.69",
"Comprehensive Net Income": "10.0",
"Other Net Income": "-7.72",
"Economic Capital Ratio": "60.7"
},
"2011": {
"Liabilities, Current": "-1.20",
"Liabilities": "57.5",
"Assets": "2.24",
"Stockholders Equity": "49.3",
"ECR before LimitedLiability": "104",
"Other Liabilities": "25.2",
"Long-term Debt": "37.0",
"Other Assets": "-1.62",
"Oil and Gas Property": "-9.07",
"Property, Plant and Equipment": "25.4",
"Revenues": "39.8",
"Net Income": "35.0",
"Other Revenues": "39.9",
"Operating Expenses": "19.1",
"Expenses": "2.56",
"General and Administrative Expense": "13.3",
"Depreciation, Depletion, Amortization": "-4.13",
"Other Expenses": "-25.0",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-7.39",
"Economic Capital Ratio": "81.1"
},
"2012": {
"Liabilities, Current": "9.76",
"Liabilities": "74.2",
"Assets": "4.91",
"Stockholders Equity": "76.2",
"ECR before LimitedLiability": "133",
"Long-term Debt": "40.9",
"Other Liabilities": "31.3",
"Property, Plant and Equipment": "31.4",
"Oil and Gas Property": "-9.69",
"Other Revenues": "39.2",
"Revenues": "39.1",
"Net Income": "40.8",
"Taxes": "-1.11",
"Expenses": "6.47",
"Operating Expenses": "17.1",
"Other Expenses": "-19.0",
"Depreciation, Depletion, Amortization": "-5.14",
"General and Administrative Expense": "14.5",
"Other Net Income": "-4.72",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "103"
},
"2013": {
"Other Liabilities": "34.9",
"Liabilities": "76.9",
"Assets": "4.81",
"Stockholders Equity": "77.6",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "8.56",
"Long-term Debt": "41.6",
"Oil and Gas Property": "-10.3",
"Assets, Current": "1.38",
"Property, Plant and Equipment": "32.2",
"Revenues": "35.3",
"Net Income": "32.7",
"Other Revenues": "35.2",
"Expenses": "4.51",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "-5.59",
"Other Expenses": "-15.0",
"General and Administrative Expense": "11.5",
"Comprehensive Net Income": "32.9",
"Other Net Income": "-7.12",
"Economic Capital Ratio": "94.1"
},
"2014": {
"Long-term Debt": "37.6",
"Liabilities": "66.1",
"Assets": "4.89",
"Stockholders Equity": "62.6",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "1.18",
"Other Liabilities": "32.9",
"Oil and Gas Property": "-15.0",
"Property, Plant and Equipment": "30.0",
"Assets, Current": "5.05",
"Other Revenues": "32.5",
"Revenues": "31.5",
"Net Income": "33.4",
"Gains/Losses on Derivatives": "-1.00",
"Other Net Income": "1.51",
"Comprehensive Net Income": "33.3",
"Depreciation, Depletion, Amortization": "-4.65",
"General and Administrative Expense": "10.9",
"Operating Expenses": "18.7",
"Other Expenses": "-23.8",
"Economic Capital Ratio": "83.7"
},
"2015": {
"Liabilities": "58.1",
"Assets": "25.3",
"Stockholders Equity": "88.6",
"ECR before LimitedLiability": "139",
"Liabilities, Current": "3.68",
"Other Liabilities": "22.8",
"Long-term Debt": "37.0",
"Property, Plant and Equipment": "64.6",
"Oil and Gas Property": "-22.3",
"Assets, Current": "7.19",
"Revenues": "-20.8",
"Net Income": "46.8",
"Other Revenues": "-19.5",
"General and Administrative Expense": "12.9",
"Expenses": "20.6",
"Other Expenses": "-7.88",
"Depreciation, Depletion, Amortization": "-6.95",
"Operating Expenses": "23.1",
"Other Net Income": "46.9",
"Comprehensive Net Income": "47.7",
"Economic Capital Ratio": "92.6"
},
"2016": {
"Liabilities": "64.1",
"Stockholders Equity": "81.5",
"ECR before LimitedLiability": "111",
"Long-term Debt": "49.9",
"Other Liabilities": "19.4",
"Oil and Gas Property": "-15.5",
"Assets": "12.1",
"Other Assets": "4.35",
"Assets, Current": "1.88",
"Property, Plant and Equipment": "38.5",
"Other Revenues": "20.4",
"Revenues": "21.0",
"Net Income": "26.9",
"Other Expenses": "-13.6",
"Expenses": "8.41",
"General and Administrative Expense": "11.8",
"Operating Expenses": "18.7",
"Depreciation, Depletion, Amortization": "-8.29",
"Comprehensive Net Income": "27.3",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "87.0"
},
"2017": {
"Liabilities, Current": "-8.22",
"Liabilities": "61.2",
"Stockholders Equity": "60.2",
"ECR before LimitedLiability": "91.7",
"Long-term Debt": "50.0",
"Other Liabilities": "20.9",
"Oil and Gas Property": "-16.8",
"Assets": "5.67",
"Property, Plant and Equipment": "27.9",
"Other Assets": "4.27",
"Assets, Current": "3.58",
"Other Revenues": "26.3",
"Revenues": "25.3",
"Net Income": "19.4",
"General and Administrative Expense": "13.2",
"Expenses": "-3.11",
"Operating Expenses": "21.9",
"Depreciation, Depletion, Amortization": "-7.93",
"Other Expenses": "-30.4",
"Comprehensive Net Income": "19.4",
"Economic Capital Ratio": "68.9"
},
"2018": {
"Other Liabilities": "27.9",
"Liabilities": "71.8",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "99.8",
"Long-term Debt": "50.1",
"Revenue from Contract with Customer": "48.4",
"Revenues": "24.8",
"Net Income": "23.0",
"Other Revenues": "-23.4",
"General and Administrative Expense": "10.4",
"Expenses": "-9.10",
"Operating Expenses": "24.1",
"Other Expenses": "-37.0",
"Depreciation, Depletion, Amortization": "-7.29",
"Other Assets": "3.59",
"Oil and Gas Property": "-13.9",
"Property, Plant and Equipment": "17.6",
"Assets, Current": "3.98",
"Comprehensive Net Income": "23.7",
"Other Net Income": "7.32",
"Economic Capital Ratio": "75.6"
},
"2019": {
"Deferred Tax Liab., Net": "2.41",
"Liabilities": "53.0",
"Assets": "19.0",
"Stockholders Equity": "93.0",
"ECR before LimitedLiability": "98.2",
"Liabilities, Current": "-4.74",
"Other Liabilities": "10.4",
"Long-term Debt": "46.4",
"Oil and Gas Property": "-12.0",
"Assets, Current": "2.95",
"Property, Plant and Equipment": "31.7",
"Other Assets": "6.14",
"Other Revenues": "17.2",
"Revenues": "-3.61",
"Expenses": "12.4",
"Net Income": "10.6",
"Revenue from Contract with Customer": "-21.0",
"Operating Expenses": "11.1",
"General and Administrative Expense": "6.19",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "82.8"
},
"2020": {
"Other Liabilities": "18.6",
"Liabilities": "76.5",
"Assets": "22.0",
"Revenues": "3.48",
"Expenses": "3.03",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "17.0",
"Deferred Tax Liab., Net": "3.54",
"Long-term Debt": "47.5",
"Other Assets": "4.98",
"Property, Plant and Equipment": "59.7",
"Oil and Gas Property": "-15.6",
"Other Revenues": "26.4",
"Revenue from Contract with Customer": "-22.1",
"Depreciation, Depletion, Amortization": "-8.95",
"Operating Expenses": "11.8",
"General and Administrative Expense": "6.34",
"Other Expenses": "-3.64",
"Economic Capital Ratio": "89.0",
"Other Net Income": "-5.96"
},
"2021": {
"Liabilities": "97.8",
"Assets": "10.9",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "127",
"Long-term Debt": "48.7",
"Liabilities, Current": "44.1",
"Other Liabilities": "17.1",
"Property, Plant and Equipment": "32.8",
"Oil and Gas Property": "-8.45",
"Revenue from Contract with Customer": "-35.9",
"Revenues": "11.8",
"Net Income": "7.37",
"Other Revenues": "44.2",
"General and Administrative Expense": "5.86",
"Expenses": "-10.5",
"Depreciation, Depletion, Amortization": "-12.8",
"Other Expenses": "-6.75",
"Operating Expenses": "6.04",
"Other Net Income": "6.08",
"Comprehensive Net Income": "7.95",
"Economic Capital Ratio": "103"
},
"2022": {
"Deferred Tax Liab., Net": "6.44",
"Liabilities": "102",
"Stockholders Equity": "102",
"Property, Plant and Equipment": "10.2",
"ECR before LimitedLiability": "133",
"Long-term Debt": "50.7",
"Other Liabilities": "21.6",
"Liabilities, Current": "39.6",
"Revenues": "23.5",
"Net Income": "22.6",
"Revenue from Contract with Customer": "-51.6",
"Other Revenues": "71.4",
"Expenses": "-5.90",
"Other Expenses": "-5.41",
"Operating Expenses": "7.03",
"Cost of Goods and Services Sold": "-4.60",
"Depreciation, Depletion, Amortization": "-9.65",
"General and Administrative Expense": "8.35",
"Comprehensive Net Income": "22.8",
"Other Net Income": "4.94",
"Economic Capital Ratio": "110"
},
"2023": {
"Deferred Tax Liab., Net": "7.94",
"Liabilities": "75.6",
"Assets": "5.37",
"Stockholders Equity": "76.9",
"ECR before LimitedLiability": "104",
"Other Liabilities": "19.3",
"Liabilities, Current": "12.1",
"Long-term Debt": "44.9",
"Property, Plant and Equipment": "25.3",
"Oil and Gas Property": "-7.83",
"Revenue from Contract with Customer": "-33.2",
"Revenues": "16.3",
"Net Income": "14.2",
"Other Revenues": "51.0",
"Operating Expenses": "6.57",
"Expenses": "-7.25",
"Depreciation, Depletion, Amortization": "-8.20",
"Other Expenses": "-6.30",
"General and Administrative Expense": "5.81",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "80.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000797468_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "8,086,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,117,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,092,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,617,000",
"Other Assets": "2,498,000",
"Other Compr. Net Income": "-95,000",
"Other Expenses": "7,613,000",
"Other Liabilities": "0",
"Other Net Income": "225,000",
"Other Revenues": "15,521,000",
"Property, Plant and Equipment": "33,645,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "6,092,000",
"Assets": "44,229,000",
"Revenues": "15,521,000",
"Expenses": "12,780,000",
"Stockholders Equity": "38,137,000",
"Net Income": "2,966,000",
"Comprehensive Net Income": "2,871,000",
"BaseVar": "39,471,000",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "13,059,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,153,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,825,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,633,000",
"Other Assets": "2,837,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,523,000",
"Other Liabilities": "0",
"Other Net Income": "239,000",
"Other Revenues": "19,156,000",
"Property, Plant and Equipment": "36,536,000",
"Revenue from Contract with Customer": "0",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "7,825,000",
"Assets": "52,432,000",
"Revenues": "19,156,000",
"Expenses": "14,793,000",
"Stockholders Equity": "44,607,000",
"Net Income": "4,602,000",
"Comprehensive Net Income": "4,602,000",
"BaseVar": "47,222,500",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "202%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "11,542,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,591,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,947,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,781,000",
"Other Assets": "2,818,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "11,884,000",
"Other Liabilities": "0",
"Other Net Income": "528,000",
"Other Revenues": "24,104,000",
"Property, Plant and Equipment": "45,684,000",
"Revenue from Contract with Customer": "0",
"Taxes": "605,000"
},
"output_variables": {
"Liabilities": "7,947,000",
"Assets": "60,044,000",
"Revenues": "24,104,000",
"Expenses": "17,861,000",
"Stockholders Equity": "52,097,000",
"Net Income": "6,771,000",
"Comprehensive Net Income": "6,812,000",
"BaseVar": "55,262,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,492,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,511,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,290,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,947,000",
"Other Assets": "2,654,000",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "12,843,000",
"Other Liabilities": "0",
"Other Net Income": "326,000",
"Other Revenues": "24,253,000",
"Property, Plant and Equipment": "52,064,000",
"Revenue from Contract with Customer": "0",
"Taxes": "680,000"
},
"output_variables": {
"Liabilities": "7,290,000",
"Assets": "64,210,000",
"Revenues": "24,253,000",
"Expenses": "19,981,000",
"Stockholders Equity": "56,920,000",
"Net Income": "4,598,000",
"Comprehensive Net Income": "4,579,000",
"BaseVar": "58,039,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,323,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,347,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,434,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,000",
"Other Assets": "2,299,000",
"Other Compr. Net Income": "199,000",
"Other Expenses": "12,056,000",
"Other Liabilities": "0",
"Other Net Income": "1,551,000",
"Other Revenues": "24,561,000",
"Property, Plant and Equipment": "55,821,000",
"Revenue from Contract with Customer": "0",
"Taxes": "749,000"
},
"output_variables": {
"Liabilities": "8,434,000",
"Assets": "69,443,000",
"Revenues": "24,561,000",
"Expenses": "20,209,000",
"Stockholders Equity": "61,009,000",
"Net Income": "5,903,000",
"Comprehensive Net Income": "6,102,000",
"BaseVar": "62,198,500",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "213%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,873,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,261,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,244,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,653,000",
"Other Assets": "2,656,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "15,944,000",
"Other Liabilities": "0",
"Other Net Income": "3,596,000",
"Other Revenues": "19,442,000",
"Property, Plant and Equipment": "39,730,000",
"Revenue from Contract with Customer": "0",
"Taxes": "550,000"
},
"output_variables": {
"Liabilities": "8,244,000",
"Assets": "56,259,000",
"Revenues": "19,442,000",
"Expenses": "22,408,000",
"Stockholders Equity": "48,015,000",
"Net Income": "630,000",
"Comprehensive Net Income": "562,000",
"BaseVar": "55,008,500",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "189%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,402,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,544,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,842,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,306,000",
"Other Assets": "2,396,000",
"Other Compr. Net Income": "50,000",
"Other Expenses": "14,860,000",
"Other Liabilities": "0",
"Other Net Income": "13,224,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "31,639,000",
"Revenue from Contract with Customer": "0",
"Taxes": "343,000"
},
"output_variables": {
"Liabilities": "6,842,000",
"Assets": "43,437,000",
"Revenues": "0",
"Expenses": "21,053,000",
"Stockholders Equity": "36,595,000",
"Net Income": "-7,829,000",
"Comprehensive Net Income": "-7,779,000",
"BaseVar": "42,303,000",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,428,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,268,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,362,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "62,000",
"Other Assets": "2,344,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "6,974,000",
"Other Liabilities": "0",
"Other Net Income": "811,000",
"Other Revenues": "10,196,000",
"Property, Plant and Equipment": "32,337,000",
"Revenue from Contract with Customer": "0",
"Taxes": "277,000"
},
"output_variables": {
"Liabilities": "6,362,000",
"Assets": "43,109,000",
"Revenues": "10,196,000",
"Expenses": "11,581,000",
"Stockholders Equity": "36,747,000",
"Net Income": "-574,000",
"Comprehensive Net Income": "-533,000",
"BaseVar": "36,050,000",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,270,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,002,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,400,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "82,000",
"Other Assets": "2,582,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "7,925,000",
"Other Liabilities": "0",
"Other Net Income": "1,024,000",
"Other Revenues": "12,607,000",
"Property, Plant and Equipment": "31,174,000",
"Revenue from Contract with Customer": "0",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "7,400,000",
"Assets": "42,026,000",
"Revenues": "12,607,000",
"Expenses": "12,320,000",
"Stockholders Equity": "34,626,000",
"Net Income": "1,311,000",
"Comprehensive Net Income": "1,319,000",
"BaseVar": "37,692,500",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "9,932,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,977,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,412,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "110,000",
"Other Assets": "2,485,000",
"Other Compr. Net Income": "144,000",
"Other Expenses": "10,608,000",
"Other Liabilities": "0",
"Other Net Income": "1,305,000",
"Other Revenues": "136,000",
"Property, Plant and Equipment": "31,437,000",
"Revenue from Contract with Customer": "17,824,000",
"Taxes": "439,000"
},
"output_variables": {
"Liabilities": "7,412,000",
"Assets": "43,854,000",
"Revenues": "17,960,000",
"Expenses": "15,134,000",
"Stockholders Equity": "36,442,000",
"Net Income": "4,131,000",
"Comprehensive Net Income": "4,275,000",
"BaseVar": "42,904,500",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "18,681,000",
"Cost of Goods and Services Sold": "2,791,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,981,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "14,949,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,538,000",
"Other Assets": "10,180,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "7,328,000",
"Other Liabilities": "0",
"Other Net Income": "1,213,000",
"Other Revenues": "20,610,000",
"Property, Plant and Equipment": "80,469,000",
"Revenue from Contract with Customer": "0",
"Taxes": "707,000"
},
"output_variables": {
"Liabilities": "14,949,000",
"Assets": "109,330,000",
"Revenues": "20,610,000",
"Expenses": "22,345,000",
"Stockholders Equity": "94,381,000",
"Net Income": "-522,000",
"Comprehensive Net Income": "-716,000",
"BaseVar": "84,320,500",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,819,000",
"Cost of Goods and Services Sold": "2,408,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,097,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "864,000",
"Liabilities, Current": "8,223,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,681,000",
"Other Assets": "5,356,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "12,069,000",
"Other Liabilities": "0",
"Other Net Income": "-3,017,000",
"Other Revenues": "17,927,000",
"Property, Plant and Equipment": "65,889,000",
"Revenue from Contract with Customer": "0",
"Taxes": "622,000"
},
"output_variables": {
"Liabilities": "8,223,000",
"Assets": "80,064,000",
"Revenues": "17,927,000",
"Expenses": "29,741,000",
"Stockholders Equity": "71,841,000",
"Net Income": "-14,831,000",
"Comprehensive Net Income": "-14,898,000",
"BaseVar": "69,519,500",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "171%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,211,000",
"Cost of Goods and Services Sold": "2,772,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,447,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "863,000",
"Liabilities, Current": "8,324,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,896,000",
"Other Assets": "4,895,000",
"Other Compr. Net Income": "80,000",
"Other Expenses": "5,294,000",
"Other Liabilities": "0",
"Other Net Income": "477,000",
"Other Revenues": "26,122,000",
"Property, Plant and Equipment": "59,930,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,005,000"
},
"output_variables": {
"Liabilities": "8,324,000",
"Assets": "75,036,000",
"Revenues": "26,122,000",
"Expenses": "24,277,000",
"Stockholders Equity": "66,712,000",
"Net Income": "2,322,000",
"Comprehensive Net Income": "2,402,000",
"BaseVar": "67,158,000",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "207%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,886,000",
"Cost of Goods and Services Sold": "3,273,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "945,000",
"Liabilities, Current": "7,757,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "6,990,000",
"Other Assets": "5,339,000",
"Other Compr. Net Income": "403,000",
"Other Expenses": "5,219,000",
"Other Liabilities": "0",
"Other Net Income": "1,418,000",
"Other Revenues": "36,787,000",
"Property, Plant and Equipment": "58,384,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,548,000"
},
"output_variables": {
"Liabilities": "7,757,000",
"Assets": "72,609,000",
"Revenues": "36,787,000",
"Expenses": "24,901,000",
"Stockholders Equity": "64,852,000",
"Net Income": "13,304,000",
"Comprehensive Net Income": "13,707,000",
"BaseVar": "71,937,500",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "237%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "8,375,000",
"Cost of Goods and Services Sold": "3,116,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,865,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,083,000",
"Liabilities, Current": "9,148,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "7,683,000",
"Other Assets": "7,104,000",
"Other Compr. Net Income": "80,000",
"Other Expenses": "4,922,000",
"Other Liabilities": "0",
"Other Net Income": "1,056,000",
"Other Revenues": "28,396,000",
"Property, Plant and Equipment": "58,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,087,000"
},
"output_variables": {
"Liabilities": "9,148,000",
"Assets": "74,008,000",
"Revenues": "28,396,000",
"Expenses": "24,756,000",
"Stockholders Equity": "64,860,000",
"Net Income": "4,696,000",
"Comprehensive Net Income": "4,776,000",
"BaseVar": "68,722,000",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "208%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.080417539873055,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000797468.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000797468.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000797468.svg"
},
{
"company_id": "0000874499",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000874499.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000874499.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000874499.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000874499_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000874499_main_keyfigs.svg",
"name": "Gulfport Energy CORP",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000874499.svg",
"report_text": "The relative strengths and weaknesses of Gulfport Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Gulfport Energy CORP compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Gulfport Energy CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 196%, being 69% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000874499_2024_Gulfport_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "20.6",
"Liabilities": "66.0",
"Assets": "2.23",
"Stockholders Equity": "82.8",
"ECR before LimitedLiability": "132",
"Other Liabilities": "24.3",
"Long-term Debt": "27.5",
"Oil and Gas Property": "-2.29",
"Property, Plant and Equipment": "6.38",
"Revenues": "33.1",
"Net Income": "42.5",
"Other Revenues": "33.2",
"Operating Expenses": "-9.54",
"Expenses": "18.2",
"Taxes": "-6.25",
"General and Administrative Expense": "9.87",
"Depreciation, Depletion, Amortization": "-10.8",
"Other Expenses": "34.8",
"Comprehensive Net Income": "42.6",
"Other Net Income": "-8.78",
"Economic Capital Ratio": "109"
},
"2015": {
"Property, Plant and Equipment": "54.5",
"Assets": "15.1",
"Liabilities, Current": "13.5",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "49.3",
"Other Assets": "9.11",
"Oil and Gas Property": "-36.3",
"Assets, Current": "-5.84",
"Revenues": "7.92",
"Net Income": "14.1",
"Other Revenues": "8.73",
"General and Administrative Expense": "7.30",
"Expenses": "14.2",
"Other Expenses": "45.1",
"Depreciation, Depletion, Amortization": "-3.15",
"Operating Expenses": "-56.0",
"Long-term Debt": "-35.5",
"Other Liabilities": "11.4",
"Other Net Income": "-8.94",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "2.81"
},
"2016": {
"Liabilities": "-16.4",
"Stockholders Equity": "-3.53",
"ECR before LimitedLiability": "-11.5",
"Long-term Debt": "-49.1",
"Liabilities, Current": "10.0",
"Other Liabilities": "8.53",
"Oil and Gas Property": "-35.4",
"Assets": "6.29",
"Other Assets": "7.89",
"Assets, Current": "20.1",
"Property, Plant and Equipment": "18.5",
"Revenues": "-4.13",
"Net Income": "-4.26",
"Gains/Losses on Derivatives": "-3.85",
"Other Expenses": "15.5",
"Expenses": "6.12",
"General and Administrative Expense": "6.43",
"Operating Expenses": "-19.3",
"Comprehensive Net Income": "-4.10",
"Other Net Income": "-6.73",
"Economic Capital Ratio": "-35.5"
},
"2017": {
"Liabilities, Current": "12.8",
"Liabilities": "-21.6",
"Stockholders Equity": "-4.18",
"ECR before LimitedLiability": "12.5",
"Long-term Debt": "-57.9",
"Other Liabilities": "13.6",
"Oil and Gas Property": "-30.6",
"Assets": "6.21",
"Property, Plant and Equipment": "55.6",
"Other Assets": "6.67",
"Assets, Current": "-7.67",
"Other Revenues": "5.35",
"Revenues": "9.40",
"Expenses": "19.3",
"Net Income": "20.5",
"Gains/Losses on Derivatives": "4.76",
"General and Administrative Expense": "9.31",
"Other Expenses": "11.1",
"Other Net Income": "-8.21",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "-10.3"
},
"2018": {
"Other Liabilities": "16.4",
"Liabilities": "-20.8",
"ECR before LimitedLiability": "9.32",
"Liabilities, Current": "14.3",
"Long-term Debt": "-64.2",
"Oil and Gas Property": "-29.1",
"Assets": "10.3",
"Property, Plant and Equipment": "61.4",
"Other Assets": "5.61",
"Assets, Current": "-8.27",
"Revenue from Contract with Customer": "-15.8",
"Revenues": "-3.39",
"Net Income": "14.4",
"Other Revenues": "14.9",
"General and Administrative Expense": "6.41",
"Expenses": "15.3",
"Operating Expenses": "-3.22",
"Other Expenses": "15.8",
"Depreciation, Depletion, Amortization": "-4.75",
"Comprehensive Net Income": "14.2",
"Economic Capital Ratio": "-14.8"
},
"2020": {
"Other Liabilities": "-44.6",
"Liabilities": "-12.1",
"Assets": "-17.0",
"Stockholders Equity": "-47.0",
"ECR before LimitedLiability": "-54.5",
"Liabilities, Current": "0.881",
"Long-term Debt": "1.73",
"Assets, Current": "-3.49",
"Property, Plant and Equipment": "1.74",
"Oil and Gas Property": "-17.2",
"Revenues": "-0.959",
"Net Income": "-5.58",
"Other Revenues": "1.48",
"Revenue from Contract with Customer": "-4.87",
"Expenses": "-1.81",
"Operating Expenses": "1.90",
"General and Administrative Expense": "0.762",
"Other Expenses": "-12.0",
"Other Net Income": "-1.42",
"Comprehensive Net Income": "-5.46",
"Economic Capital Ratio": "-79.9"
},
"2022": {
"Liabilities": "-30.6",
"Assets": "-6.07",
"Stockholders Equity": "-30.9",
"ECR before LimitedLiability": "-26.0",
"Long-term Debt": "22.9",
"Other Liabilities": "-179",
"Liabilities, Current": "32.9",
"Property, Plant and Equipment": "37.4",
"Assets, Current": "-7.06",
"Oil and Gas Property": "-27.8",
"Expenses": "8.36",
"Revenue from Contract with Customer": "-41.8",
"Net Income": "12.2",
"Other Expenses": "-9.73",
"Operating Expenses": "14.4",
"Depreciation, Depletion, Amortization": "-5.68",
"General and Administrative Expense": "6.30",
"Comprehensive Net Income": "11.6",
"Other Revenues": "60.7",
"Gains/Losses on Derivatives": "-42.5",
"Economic Capital Ratio": "-48.4"
},
"2023": {
"Deferred Tax Liab., Net": "6.98",
"Liabilities": "13.4",
"Stockholders Equity": "20.8",
"ECR before LimitedLiability": "92.0",
"Other Liabilities": "-116",
"Liabilities, Current": "49.3",
"Long-term Debt": "39.8",
"Revenue from Contract with Customer": "-29.9",
"Revenues": "35.9",
"Net Income": "70.5",
"Gains/Losses on Derivatives": "32.8",
"Other Revenues": "33.0",
"Operating Expenses": "19.4",
"Expenses": "33.6",
"Depreciation, Depletion, Amortization": "-7.29",
"Other Expenses": "12.8",
"General and Administrative Expense": "5.79",
"Oil and Gas Property": "-9.09",
"Property, Plant and Equipment": "15.3",
"Comprehensive Net Income": "70.7",
"Economic Capital Ratio": "68.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000874499_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "129,575",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,320",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,074",
"Liabilities, Current": "44,633",
"Long-term Debt": "14,175",
"Oil and Gas Property": "0",
"Operating Expenses": "118,290",
"Other Assets": "92,947",
"Other Compr. Net Income": "0",
"Other Expenses": "-96,817",
"Other Liabilities": "0",
"Other Net Income": "-2,632",
"Other Revenues": "229,254",
"Property, Plant and Equipment": "468,636",
"Revenue from Contract with Customer": "0",
"Taxes": "26,333"
},
"output_variables": {
"Liabilities": "58,808",
"Assets": "691,158",
"Revenues": "229,254",
"Expenses": "118,200",
"Stockholders Equity": "632,350",
"Net Income": "108,422",
"Comprehensive Net Income": "108,422",
"BaseVar": "550,026",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "241%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "331,561",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "337,694",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,967",
"Liabilities, Current": "316,516",
"Long-term Debt": "979,381",
"Oil and Gas Property": "0",
"Operating Expenses": "2,043,704",
"Other Assets": "374,770",
"Other Compr. Net Income": "-28,502",
"Other Expenses": "-650,402",
"Other Liabilities": "0",
"Other Net Income": "-146,656",
"Other Revenues": "709,475",
"Property, Plant and Equipment": "2,628,403",
"Revenue from Contract with Customer": "0",
"Taxes": "14,740"
},
"output_variables": {
"Liabilities": "1,295,897",
"Assets": "3,334,734",
"Revenues": "709,475",
"Expenses": "1,787,703",
"Stockholders Equity": "2,038,837",
"Net Income": "-1,224,884",
"Comprehensive Net Income": "-1,253,386",
"BaseVar": "3,651,484",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,608,779",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "245,974",
"Gains/Losses on Derivatives": "-174,506",
"General and Administrative Expense": "43,409",
"Liabilities, Current": "384,814",
"Long-term Debt": "1,654,439",
"Oil and Gas Property": "0",
"Operating Expenses": "1,254,060",
"Other Assets": "263,240",
"Other Compr. Net Income": "2,119",
"Other Expenses": "-305,572",
"Other Liabilities": "0",
"Other Net Income": "-114,472",
"Other Revenues": "560,416",
"Property, Plant and Equipment": "2,351,126",
"Revenue from Contract with Customer": "0",
"Taxes": "13,276"
},
"output_variables": {
"Liabilities": "2,039,253",
"Assets": "4,223,145",
"Revenues": "385,910",
"Expenses": "1,251,147",
"Stockholders Equity": "2,183,892",
"Net Income": "-979,709",
"Comprehensive Net Income": "-977,590",
"BaseVar": "4,008,023",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "365,529",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "364,629",
"Gains/Losses on Derivatives": "213,679",
"General and Administrative Expense": "52,938",
"Liabilities, Current": "586,885",
"Long-term Debt": "2,119,253",
"Oil and Gas Property": "0",
"Operating Expenses": "771,937",
"Other Assets": "340,046",
"Other Compr. Net Income": "12,519",
"Other Expenses": "-436,884",
"Other Liabilities": "0",
"Other Net Income": "-111,405",
"Other Revenues": "1,106,624",
"Property, Plant and Equipment": "5,102,177",
"Revenue from Contract with Customer": "0",
"Taxes": "21,126"
},
"output_variables": {
"Liabilities": "2,706,138",
"Assets": "5,807,752",
"Revenues": "1,320,303",
"Expenses": "773,746",
"Stockholders Equity": "3,101,614",
"Net Income": "435,152",
"Comprehensive Net Income": "447,671",
"BaseVar": "5,365,932",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "103%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "316,953",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,127",
"Depreciation, Depletion, Amortization": "486,664",
"Gains/Losses on Derivatives": "-123,479",
"General and Administrative Expense": "56,633",
"Liabilities, Current": "539,432",
"Long-term Debt": "2,180,709",
"Oil and Gas Property": "0",
"Operating Expenses": "962,724",
"Other Assets": "254,678",
"Other Compr. Net Income": "-15,487",
"Other Expenses": "-576,846",
"Other Liabilities": "0",
"Other Net Income": "38,171",
"Other Revenues": "1,478,523",
"Property, Plant and Equipment": "5,479,405",
"Revenue from Contract with Customer": "0",
"Taxes": "33,480"
},
"output_variables": {
"Liabilities": "2,723,268",
"Assets": "6,051,036",
"Revenues": "1,355,044",
"Expenses": "962,655",
"Stockholders Equity": "3,327,768",
"Net Income": "430,560",
"Comprehensive Net Income": "415,073",
"BaseVar": "5,572,830",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "409,750",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "239,744",
"Gains/Losses on Derivatives": "65,291",
"General and Administrative Expense": "59,329",
"Liabilities, Current": "510,287",
"Long-term Debt": "36,604",
"Oil and Gas Property": "0",
"Operating Expenses": "54,235",
"Other Assets": "43,852",
"Other Compr. Net Income": "3,833",
"Other Expenses": "1,854,620",
"Other Liabilities": "2,293,480",
"Other Net Income": "-255,238",
"Other Revenues": "801,251",
"Property, Plant and Equipment": "2,086,269",
"Revenue from Contract with Customer": "0",
"Taxes": "28,509"
},
"output_variables": {
"Liabilities": "2,840,371",
"Assets": "2,539,871",
"Revenues": "866,542",
"Expenses": "2,236,437",
"Stockholders Equity": "-300,500",
"Net Income": "-1,625,133",
"Comprehensive Net Income": "-1,621,300",
"BaseVar": "4,371,146",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "2.4%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "402,270",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "267,761",
"Gains/Losses on Derivatives": "-999,747",
"General and Administrative Expense": "35,304",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "64,790",
"Other Assets": "74,479",
"Other Compr. Net Income": "0",
"Other Expenses": "359,992",
"Other Liabilities": "1,653,349",
"Other Net Income": "-48,425",
"Other Revenues": "2,330,859",
"Property, Plant and Equipment": "2,057,730",
"Revenue from Contract with Customer": "0",
"Taxes": "60,139"
},
"output_variables": {
"Liabilities": "1,653,349",
"Assets": "2,534,479",
"Revenues": "1,331,112",
"Expenses": "787,986",
"Stockholders Equity": "881,130",
"Net Income": "494,701",
"Comprehensive Net Income": "494,701",
"BaseVar": "3,177,676",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "396,806",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "319,715",
"Gains/Losses on Derivatives": "740,319",
"General and Administrative Expense": "38,600",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "68,648",
"Other Assets": "618,508",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,981",
"Other Liabilities": "1,061,719",
"Other Net Income": "-29,087",
"Other Revenues": "1,051,383",
"Property, Plant and Equipment": "2,252,299",
"Revenue from Contract with Customer": "0",
"Taxes": "33,717"
},
"output_variables": {
"Liabilities": "1,061,719",
"Assets": "3,267,613",
"Revenues": "1,791,702",
"Expenses": "291,699",
"Stockholders Equity": "2,205,894",
"Net Income": "1,470,916",
"Comprehensive Net Income": "1,470,916",
"BaseVar": "3,220,910",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
}
},
"top_rated": true,
"trend": 48.0,
"value": 1.9635096557789675,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000874499.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000874499.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000874499.svg"
},
{
"company_id": "0001705873",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001705873.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001705873.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001705873.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001705873_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001705873_main_keyfigs.svg",
"name": "Berry Corp bry",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001705873.svg",
"report_text": "The relative strengths and weaknesses of Berry Corp bry are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Berry Corp bry compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Berry Corp bry is the variable Expenses, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 194%, being 67% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001705873_2024_Berry_Corp_bry.pdf",
"shrinked_graph_json": {
"2020": {
"Other Liabilities": "21.0",
"Liabilities": "82.8",
"Assets": "8.62",
"Stockholders Equity": "84.8",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "18.4",
"Long-term Debt": "52.9",
"Assets, Current": "-4.44",
"Property, Plant and Equipment": "-21.4",
"Oil and Gas Property": "74.4",
"Gains/Losses on Derivatives": "13.7",
"Revenues": "22.7",
"Expenses": "-12.9",
"Net Income": "6.54",
"Other Revenues": "-16.3",
"Revenue from Contract with Customer": "25.4",
"Depreciation, Depletion, Amortization": "-6.59",
"Operating Expenses": "27.7",
"Other Expenses": "-34.4",
"Comprehensive Net Income": "6.84",
"Economic Capital Ratio": "81.3"
},
"2021": {
"Liabilities": "105",
"Expenses": "-9.12",
"Stockholders Equity": "97.0",
"ECR before LimitedLiability": "112",
"Long-term Debt": "53.6",
"Liabilities, Current": "49.2",
"Other Liabilities": "19.0",
"Property, Plant and Equipment": "-12.9",
"Assets": "4.62",
"Oil and Gas Property": "50.1",
"Assets, Current": "-4.40",
"Revenue from Contract with Customer": "43.8",
"Revenues": "26.6",
"Gains/Losses on Derivatives": "4.09",
"Other Revenues": "-21.3",
"Depreciation, Depletion, Amortization": "-8.99",
"Other Expenses": "-24.4",
"Cost of Goods and Services Sold": "5.41",
"Operating Expenses": "22.5",
"Other Net Income": "-17.2",
"Economic Capital Ratio": "88.3"
},
"2022": {
"Deferred Tax Liab., Net": "6.86",
"Liabilities": "101",
"Stockholders Equity": "75.7",
"Property, Plant and Equipment": "-8.33",
"ECR before LimitedLiability": "111",
"Long-term Debt": "53.4",
"Other Liabilities": "22.9",
"Liabilities, Current": "34.8",
"Gains/Losses on Derivatives": "4.25",
"Revenues": "37.3",
"Expenses": "-5.75",
"Net Income": "15.0",
"Revenue from Contract with Customer": "55.5",
"Other Revenues": "-22.5",
"Other Expenses": "-28.0",
"Operating Expenses": "26.8",
"Depreciation, Depletion, Amortization": "-8.35",
"Oil and Gas Property": "25.1",
"Comprehensive Net Income": "14.2",
"Other Net Income": "-16.5",
"Economic Capital Ratio": "88.4"
},
"2023": {
"Deferred Tax Liab., Net": "8.99",
"Liabilities": "85.0",
"Stockholders Equity": "50.1",
"ECR before LimitedLiability": "89.9",
"Other Liabilities": "21.8",
"Liabilities, Current": "16.2",
"Long-term Debt": "50.1",
"Revenue from Contract with Customer": "56.1",
"Revenues": "34.1",
"Net Income": "7.54",
"Other Revenues": "-20.2",
"Operating Expenses": "-6.03",
"Expenses": "-30.2",
"Depreciation, Depletion, Amortization": "-7.94",
"Other Expenses": "-15.0",
"Taxes": "-4.56",
"Oil and Gas Property": "51.0",
"Property, Plant and Equipment": "-14.8",
"Assets, Current": "-5.81",
"Comprehensive Net Income": "7.77",
"Economic Capital Ratio": "66.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001705873_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "154,491",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,180",
"Gains/Losses on Derivatives": "116,746",
"General and Administrative Expense": "77,696",
"Liabilities, Current": "175,306",
"Long-term Debt": "0",
"Oil and Gas Property": "1,177,307",
"Operating Expenses": "6,938",
"Other Assets": "7,235",
"Other Compr. Net Income": "0",
"Other Expenses": "493,019",
"Other Liabilities": "0",
"Other Net Income": "-34,323",
"Other Revenues": "1,035",
"Property, Plant and Equipment": "80,777",
"Revenue from Contract with Customer": "406,052",
"Taxes": "35,572"
},
"output_variables": {
"Liabilities": "175,306",
"Assets": "1,419,810",
"Revenues": "523,833",
"Expenses": "752,405",
"Stockholders Equity": "1,244,504",
"Net Income": "-262,895",
"Comprehensive Net Income": "-262,895",
"BaseVar": "1,452,838",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "164%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "147,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "144,495",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,106",
"Liabilities, Current": "187,149",
"Long-term Debt": "0",
"Oil and Gas Property": "1,197,566",
"Operating Expenses": "6,897",
"Other Assets": "7,632",
"Other Compr. Net Income": "0",
"Other Expenses": "257,283",
"Other Liabilities": "0",
"Other Net Income": "-188,610",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,783",
"Revenue from Contract with Customer": "701,349",
"Taxes": "46,500"
},
"output_variables": {
"Liabilities": "187,149",
"Assets": "1,456,479",
"Revenues": "701,349",
"Expenses": "528,281",
"Stockholders Equity": "1,269,330",
"Net Income": "-15,542",
"Comprehensive Net Income": "-15,542",
"BaseVar": "1,530,934",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "193%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "218,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "156,847",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,439",
"Liabilities, Current": "234,207",
"Long-term Debt": "0",
"Oil and Gas Property": "1,259,975",
"Operating Expenses": "4,564",
"Other Assets": "53,162",
"Other Compr. Net Income": "0",
"Other Expenses": "339,769",
"Other Liabilities": "0",
"Other Net Income": "-168,168",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,838",
"Revenue from Contract with Customer": "1,055,450",
"Taxes": "39,495"
},
"output_variables": {
"Liabilities": "234,207",
"Assets": "1,631,030",
"Revenues": "1,055,450",
"Expenses": "637,114",
"Stockholders Equity": "1,396,823",
"Net Income": "250,168",
"Comprehensive Net Income": "250,168",
"BaseVar": "1,862,984",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "216%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "140,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "160,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "95,873",
"Liabilities, Current": "223,182",
"Long-term Debt": "0",
"Oil and Gas Property": "1,313,513",
"Operating Expenses": "321,212",
"Other Assets": "46,746",
"Other Compr. Net Income": "0",
"Other Expenses": "194,811",
"Other Liabilities": "0",
"Other Net Income": "4,357",
"Other Revenues": "0",
"Property, Plant and Equipment": "93,099",
"Revenue from Contract with Customer": "863,454",
"Taxes": "57,973"
},
"output_variables": {
"Liabilities": "223,182",
"Assets": "1,594,158",
"Revenues": "863,454",
"Expenses": "830,411",
"Stockholders Equity": "1,370,976",
"Net Income": "37,400",
"Comprehensive Net Income": "37,400",
"BaseVar": "1,757,781",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "194%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 1.9422120772775189,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001705873.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001705873.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001705873.svg"
},
{
"company_id": "0001349436",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001349436.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001349436.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001349436.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001349436_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001349436_main_keyfigs.svg",
"name": "Sandridge Energy INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001349436.svg",
"report_text": "The relative strengths and weaknesses of Sandridge Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sandridge Energy INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Sandridge Energy INC is the variable Other Revenues, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 191%, being 64% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001349436_2024_Sandridge_Energy_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-17.3",
"Stockholders Equity": "-76.4",
"ECR before LimitedLiability": "-127",
"Long-term Debt": "-45.9",
"Other Liabilities": "1.21",
"Liabilities, Current": "1.02",
"Property, Plant and Equipment": "-36.8",
"Assets": "-22.6",
"Other Assets": "3.04",
"Assets, Current": "-2.64",
"Oil and Gas Property": "-9.74",
"Revenues": "-4.10",
"Net Income": "-15.6",
"Other Revenues": "-4.07",
"Other Expenses": "-12.0",
"Expenses": "-6.42",
"Depreciation, Depletion, Amortization": "0.987",
"Operating Expenses": "1.28",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-2.29",
"Economic Capital Ratio": "-133"
},
"2010": {
"Long-term Debt": "-113",
"Liabilities": "-72.3",
"Stockholders Equity": "-59.0",
"ECR before LimitedLiability": "-82.5",
"Other Liabilities": "10.8",
"Liabilities, Current": "3.68",
"Oil and Gas Property": "-14.4",
"Assets": "-7.70",
"Property, Plant and Equipment": "-45.0",
"Other Assets": "56.3",
"Assets, Current": "-6.97",
"Revenues": "-6.02",
"Comprehensive Net Income": "0.266",
"Other Revenues": "-5.96",
"Operating Expenses": "3.94",
"Expenses": "13.8",
"Other Expenses": "7.05",
"General and Administrative Expense": "-0.977",
"Depreciation, Depletion, Amortization": "3.85",
"Other Net Income": "-8.68",
"Economic Capital Ratio": "-84.7"
},
"2011": {
"Liabilities, Current": "4.68",
"Liabilities": "-62.0",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "-37.6",
"Other Liabilities": "10.7",
"Long-term Debt": "-93.9",
"Other Assets": "-4.08",
"Assets": "-2.75",
"Assets, Current": "-12.1",
"Oil and Gas Property": "46.0",
"Property, Plant and Equipment": "-23.1",
"Revenues": "3.51",
"Net Income": "11.6",
"Other Revenues": "3.56",
"Operating Expenses": "14.4",
"Expenses": "17.3",
"General and Administrative Expense": "5.90",
"Depreciation, Depletion, Amortization": "-1.30",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-10.8",
"Economic Capital Ratio": "-60.5"
},
"2012": {
"Liabilities, Current": "6.38",
"Liabilities": "-46.8",
"Assets": "-3.16",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "-11.8",
"Long-term Debt": "-87.4",
"Other Liabilities": "13.1",
"Property, Plant and Equipment": "-26.7",
"Oil and Gas Property": "39.4",
"Other Assets": "-5.69",
"Other Revenues": "8.58",
"Revenues": "8.49",
"Net Income": "18.7",
"Expenses": "15.9",
"Operating Expenses": "13.7",
"Other Expenses": "-9.91",
"Depreciation, Depletion, Amortization": "4.78",
"General and Administrative Expense": "6.78",
"Other Net Income": "-5.69",
"Comprehensive Net Income": "18.7",
"Economic Capital Ratio": "-41.2"
},
"2013": {
"Other Liabilities": "13.9",
"Liabilities": "-32.1",
"Assets": "-5.64",
"Stockholders Equity": "-31.8",
"ECR before LimitedLiability": "-26.7",
"Liabilities, Current": "6.90",
"Long-term Debt": "-76.0",
"Other Assets": "-4.15",
"Oil and Gas Property": "26.1",
"Property, Plant and Equipment": "-25.0",
"Revenues": "6.29",
"Net Income": "4.76",
"Other Revenues": "6.24",
"Expenses": "9.12",
"Operating Expenses": "11.8",
"Depreciation, Depletion, Amortization": "5.05",
"Other Expenses": "-16.5",
"General and Administrative Expense": "7.02",
"Comprehensive Net Income": "4.58",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-56.0"
},
"2014": {
"Long-term Debt": "-91.5",
"Liabilities": "-50.1",
"Stockholders Equity": "-18.2",
"Economic Capital Ratio": "-25.9",
"Liabilities, Current": "7.12",
"Other Liabilities": "15.1",
"Oil and Gas Property": "47.0",
"Assets": "9.16",
"Property, Plant and Equipment": "-22.7",
"Assets, Current": "-4.39",
"Other Assets": "-2.80",
"Other Revenues": "6.29",
"Revenues": "5.67",
"Net Income": "23.0",
"Depreciation, Depletion, Amortization": "5.39",
"Expenses": "26.2",
"General and Administrative Expense": "6.83",
"Operating Expenses": "14.4",
"Other Expenses": "2.78",
"Comprehensive Net Income": "23.0",
"Other Net Income": "-10.3"
},
"2015": {
"Liabilities": "-0.0179",
"Stockholders Equity": "-17.6",
"Liabilities, Current": "0",
"Other Liabilities": "-3.59",
"Long-term Debt": "0",
"Property, Plant and Equipment": "-0.624",
"Assets": "-5.27",
"Other Assets": "0",
"Oil and Gas Property": "-0.0296",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "-0.0281",
"General and Administrative Expense": "0",
"Expenses": "-0.0303",
"Other Expenses": "-2.99",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"ECR before LimitedLiability": "-13.4",
"Other Net Income": "0",
"Comprehensive Net Income": "-0.0256",
"Economic Capital Ratio": "-59.9"
},
"2019": {
"Liabilities": "16.6",
"Assets": "-39.6",
"Stockholders Equity": "-23.9",
"ECR before LimitedLiability": "-59.0",
"Liabilities, Current": "12.8",
"Other Liabilities": "8.64",
"Long-term Debt": "10.6",
"Oil and Gas Property": "12.9",
"Assets, Current": "-18.1",
"Property, Plant and Equipment": "-35.8",
"Other Revenues": "-18.1",
"Revenues": "4.80",
"Net Income": "-73.4",
"Revenue from Contract with Customer": "14.9",
"Operating Expenses": "8.73",
"Expenses": "-78.2",
"Other Expenses": "-77.7",
"Depreciation, Depletion, Amortization": "-16.2",
"General and Administrative Expense": "8.69",
"Comprehensive Net Income": "-72.7",
"Economic Capital Ratio": "-74.4"
},
"2020": {
"Other Liabilities": "2.42",
"Liabilities": "3.59",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "-51.5",
"Assets, Current": "-5.11",
"Assets": "-32.6",
"Property, Plant and Equipment": "-14.7",
"Oil and Gas Property": "-6.94",
"Revenues": "1.01",
"Net Income": "-40.6",
"Other Revenues": "-6.24",
"Revenue from Contract with Customer": "4.09",
"Depreciation, Depletion, Amortization": "-3.34",
"Expenses": "-42.9",
"Operating Expenses": "2.68",
"Cost of Goods and Services Sold": "1.14",
"General and Administrative Expense": "2.41",
"Taxes": "-0.944",
"Other Expenses": "-53.2",
"Comprehensive Net Income": "-40.4",
"Economic Capital Ratio": "-77.0"
},
"2021": {
"Liabilities": "43.2",
"Assets": "8.70",
"Stockholders Equity": "56.5",
"ECR before LimitedLiability": "104",
"Long-term Debt": "6.57",
"Liabilities, Current": "21.4",
"Other Liabilities": "15.1",
"Property, Plant and Equipment": "-3.82",
"Assets, Current": "18.4",
"Revenue from Contract with Customer": "40.1",
"Revenues": "26.3",
"Expenses": "20.4",
"Net Income": "52.3",
"Gains/Losses on Derivatives": "3.27",
"Other Revenues": "-17.1",
"General and Administrative Expense": "7.34",
"Other Expenses": "5.72",
"Cost of Goods and Services Sold": "4.33",
"Other Net Income": "5.72",
"Comprehensive Net Income": "52.7",
"Economic Capital Ratio": "80.5"
},
"2022": {
"Deferred Tax Liab., Net": "5.09",
"Liabilities": "54.6",
"Assets": "4.62",
"Stockholders Equity": "92.6",
"ECR before LimitedLiability": "133",
"Long-term Debt": "10.5",
"Other Liabilities": "17.2",
"Liabilities, Current": "26.2",
"Assets, Current": "6.04",
"Gains/Losses on Derivatives": "3.00",
"Revenues": "17.7",
"Expenses": "35.6",
"Net Income": "56.8",
"Revenue from Contract with Customer": "30.6",
"Other Revenues": "-15.9",
"Other Expenses": "16.7",
"Operating Expenses": "7.67",
"General and Administrative Expense": "8.43",
"Comprehensive Net Income": "56.1",
"Other Net Income": "3.43",
"Economic Capital Ratio": "110"
},
"2023": {
"Deferred Tax Liab., Net": "6.40",
"Liabilities": "40.3",
"Assets": "14.5",
"Stockholders Equity": "73.6",
"ECR before LimitedLiability": "87.0",
"Other Liabilities": "15.6",
"Liabilities, Current": "17.8",
"Long-term Debt": "3.01",
"Property, Plant and Equipment": "-8.15",
"Oil and Gas Property": "3.10",
"Assets, Current": "22.8",
"Operating Expenses": "8.59",
"Expenses": "14.7",
"Net Income": "20.3",
"Other Revenues": "-14.4",
"Other Expenses": "-4.21",
"General and Administrative Expense": "7.02",
"Comprehensive Net Income": "20.5",
"Other Net Income": "5.35",
"Revenue from Contract with Customer": "16.0",
"Economic Capital Ratio": "63.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001349436_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "255,964",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,256",
"Liabilities, Current": "225,544",
"Long-term Debt": "2,750,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,062,492",
"Other Compr. Net Income": "0",
"Other Expenses": "2,083,086",
"Other Liabilities": "0",
"Other Net Income": "-177,024",
"Other Revenues": "591,044",
"Property, Plant and Equipment": "461,861",
"Revenue from Contract with Customer": "0",
"Taxes": "4,010"
},
"output_variables": {
"Liabilities": "2,976,222",
"Assets": "2,780,317",
"Revenues": "591,044",
"Expenses": "2,187,352",
"Stockholders Equity": "-195,905",
"Net Income": "-1,773,332",
"Comprehensive Net Income": "-1,773,332",
"BaseVar": "4,355,980",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "3.0%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "175,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "179,565",
"Liabilities, Current": "544,458",
"Long-term Debt": "3,139,507",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,546,134",
"Other Compr. Net Income": "0",
"Other Expenses": "283,107",
"Other Liabilities": "0",
"Other Net Income": "-244,884",
"Other Revenues": "931,736",
"Property, Plant and Equipment": "509,724",
"Revenue from Contract with Customer": "0",
"Taxes": "29,170"
},
"output_variables": {
"Liabilities": "3,683,965",
"Assets": "5,231,448",
"Revenues": "931,736",
"Expenses": "491,842",
"Stockholders Equity": "1,547,483",
"Net Income": "195,010",
"Comprehensive Net Income": "195,010",
"BaseVar": "5,291,938",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "441,840",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,614",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,643",
"Liabilities, Current": "699,496",
"Long-term Debt": "2,971,163",
"Oil and Gas Property": "4,867,155",
"Operating Expenses": "0",
"Other Assets": "388,345",
"Other Compr. Net Income": "0",
"Other Expenses": "459,057",
"Other Liabilities": "0",
"Other Net Income": "-272,442",
"Other Revenues": "1,415,213",
"Property, Plant and Equipment": "522,269",
"Revenue from Contract with Customer": "0",
"Taxes": "46,069"
},
"output_variables": {
"Liabilities": "3,670,659",
"Assets": "6,219,609",
"Revenues": "1,415,213",
"Expenses": "980,383",
"Stockholders Equity": "2,548,950",
"Net Income": "162,388",
"Comprehensive Net Income": "162,388",
"BaseVar": "6,279,153",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "72%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,142,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "241,682",
"Liabilities, Current": "1,170,454",
"Long-term Debt": "4,757,822",
"Oil and Gas Property": "7,897,602",
"Operating Expenses": "0",
"Other Assets": "167,869",
"Other Compr. Net Income": "0",
"Other Expenses": "2,016,515",
"Other Liabilities": "0",
"Other Net Income": "-178,987",
"Other Revenues": "2,730,965",
"Property, Plant and Equipment": "582,375",
"Revenue from Contract with Customer": "0",
"Taxes": "47,210"
},
"output_variables": {
"Liabilities": "5,928,276",
"Assets": "9,790,731",
"Revenues": "2,730,965",
"Expenses": "2,305,407",
"Stockholders Equity": "3,862,455",
"Net Income": "246,571",
"Comprehensive Net Income": "246,571",
"BaseVar": "10,467,183",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,241,823",
"Cost of Goods and Services Sold": "57,118",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "933,818",
"Long-term Debt": "3,575,350",
"Oil and Gas Property": "5,741,453",
"Operating Expenses": "0",
"Other Assets": "135,297",
"Other Compr. Net Income": "0",
"Other Expenses": "2,068,663",
"Other Liabilities": "0",
"Other Net Income": "-339,794",
"Other Revenues": "1,983,388",
"Property, Plant and Equipment": "566,222",
"Revenue from Contract with Customer": "0",
"Taxes": "32,292"
},
"output_variables": {
"Liabilities": "4,509,168",
"Assets": "7,684,795",
"Revenues": "1,983,388",
"Expenses": "2,158,073",
"Stockholders Equity": "3,175,627",
"Net Income": "-514,479",
"Comprehensive Net Income": "-514,479",
"BaseVar": "8,337,609",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "831,918",
"Cost of Goods and Services Sold": "56,155",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "784,451",
"Long-term Debt": "3,264,954",
"Oil and Gas Property": "5,638,594",
"Operating Expenses": "0",
"Other Assets": "212,250",
"Other Compr. Net Income": "0",
"Other Expenses": "878,355",
"Other Liabilities": "0",
"Other Net Income": "-240,619",
"Other Revenues": "1,558,758",
"Property, Plant and Equipment": "576,463",
"Revenue from Contract with Customer": "0",
"Taxes": "31,731"
},
"output_variables": {
"Liabilities": "4,049,405",
"Assets": "7,259,225",
"Revenues": "1,558,758",
"Expenses": "966,241",
"Stockholders Equity": "3,209,820",
"Net Income": "351,898",
"Comprehensive Net Income": "351,898",
"BaseVar": "7,037,124",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "674,088",
"Cost of Goods and Services Sold": "24,394",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "1,742,942",
"Operating Expenses": "0",
"Other Assets": "82,365",
"Other Compr. Net Income": "0",
"Other Expenses": "5,371,676",
"Other Liabilities": "4,178,888",
"Other Net Income": "321,750",
"Other Revenues": "768,709",
"Property, Plant and Equipment": "491,760",
"Revenue from Contract with Customer": "0",
"Taxes": "15,440"
},
"output_variables": {
"Liabilities": "4,178,888",
"Assets": "2,991,155",
"Revenues": "768,709",
"Expenses": "5,411,510",
"Stockholders Equity": "-1,187,733",
"Net Income": "-4,321,051",
"Comprehensive Net Income": "-4,321,051",
"BaseVar": "6,836,006",
"ECR before LimitedLiability": "-162%",
"Economic Capital Ratio": "0.00079%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,606",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "146,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "88,423",
"Long-term Debt": "116,814",
"Oil and Gas Property": "379,340",
"Operating Expenses": "90,938",
"Other Assets": "1,140",
"Other Compr. Net Income": "0",
"Other Expenses": "456,406",
"Other Liabilities": "0",
"Other Net Income": "-2,538",
"Other Revenues": "0",
"Property, Plant and Equipment": "188,603",
"Revenue from Contract with Customer": "266,845",
"Taxes": "19,394"
},
"output_variables": {
"Liabilities": "205,237",
"Assets": "607,689",
"Revenues": "266,845",
"Expenses": "713,612",
"Stockholders Equity": "402,452",
"Net Income": "-449,305",
"Comprehensive Net Income": "-449,305",
"BaseVar": "897,960",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "33%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "50,812",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,349",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "68,877",
"Long-term Debt": "63,889",
"Oil and Gas Property": "106,222",
"Operating Expenses": "43,431",
"Other Assets": "680",
"Other Compr. Net Income": "0",
"Other Expenses": "284,423",
"Other Liabilities": "0",
"Other Net Income": "-4,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,118",
"Revenue from Contract with Customer": "114,976",
"Taxes": "9,634"
},
"output_variables": {
"Liabilities": "132,766",
"Assets": "260,832",
"Revenues": "114,976",
"Expenses": "387,837",
"Stockholders Equity": "128,066",
"Net Income": "-277,353",
"Comprehensive Net Income": "-277,353",
"BaseVar": "450,452",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "5.3%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "161,735",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,372",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "64,033",
"Long-term Debt": "43,557",
"Oil and Gas Property": "93,054",
"Operating Expenses": "35,999",
"Other Assets": "332",
"Other Compr. Net Income": "0",
"Other Expenses": "-494",
"Other Liabilities": "0",
"Other Net Income": "2,651",
"Other Revenues": "0",
"Property, Plant and Equipment": "97,791",
"Revenue from Contract with Customer": "168,882",
"Taxes": "9,918"
},
"output_variables": {
"Liabilities": "107,590",
"Assets": "352,912",
"Revenues": "168,882",
"Expenses": "54,795",
"Stockholders Equity": "245,322",
"Net Income": "116,738",
"Comprehensive Net Income": "116,738",
"BaseVar": "343,415",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "304,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "63,279",
"Long-term Debt": "49,296",
"Oil and Gas Property": "138,632",
"Operating Expenses": "41,286",
"Other Assets": "64,719",
"Other Compr. Net Income": "0",
"Other Expenses": "-38,257",
"Other Liabilities": "0",
"Other Net Income": "8,262",
"Other Revenues": "0",
"Property, Plant and Equipment": "92,244",
"Revenue from Contract with Customer": "254,258",
"Taxes": "15,880"
},
"output_variables": {
"Liabilities": "112,575",
"Assets": "600,497",
"Revenues": "254,258",
"Expenses": "30,451",
"Stockholders Equity": "487,922",
"Net Income": "232,069",
"Comprehensive Net Income": "232,069",
"BaseVar": "503,022",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "238%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "277,854",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,657",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "49,324",
"Long-term Debt": "56,731",
"Oil and Gas Property": "156,120",
"Operating Expenses": "41,862",
"Other Assets": "53,699",
"Other Compr. Net Income": "0",
"Other Expenses": "30,034",
"Other Liabilities": "0",
"Other Net Income": "10,639",
"Other Revenues": "0",
"Property, Plant and Equipment": "86,493",
"Revenue from Contract with Customer": "148,641",
"Taxes": "10,870"
},
"output_variables": {
"Liabilities": "106,055",
"Assets": "574,166",
"Revenues": "148,641",
"Expenses": "98,423",
"Stockholders Equity": "468,111",
"Net Income": "60,857",
"Comprehensive Net Income": "60,857",
"BaseVar": "468,962",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "191%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.9131338518253371,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001349436.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001349436.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001349436.svg"
},
{
"company_id": "0000083350",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000083350.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000083350.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000083350.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000083350_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000083350_main_keyfigs.svg",
"name": "Reserve Petroleum CO",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000083350.svg",
"report_text": "The relative strengths and weaknesses of Reserve Petroleum CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Reserve Petroleum CO compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Reserve Petroleum CO is the variable Revenues, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 184%, being 56% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000083350_2024_Reserve_Petroleum_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "40.4",
"Liabilities": "43.8",
"Assets": "2.39",
"Stockholders Equity": "39.0",
"ECR before LimitedLiability": "96.5",
"Other Liabilities": "-37.1",
"Long-term Debt": "35.5",
"Other Assets": "-12.6",
"Assets, Current": "24.8",
"Property, Plant and Equipment": "2.57",
"Revenues": "35.7",
"Net Income": "41.5",
"Other Revenues": "35.8",
"Operating Expenses": "-11.7",
"Expenses": "8.92",
"General and Administrative Expense": "5.75",
"Depreciation, Depletion, Amortization": "6.26",
"Other Expenses": "7.70",
"Comprehensive Net Income": "41.6",
"Other Net Income": "-3.14",
"Economic Capital Ratio": "73.6"
},
"2016": {
"Liabilities": "61.5",
"Assets": "17.7",
"Stockholders Equity": "99.2",
"ECR before LimitedLiability": "121",
"Long-term Debt": "46.7",
"Liabilities, Current": "43.9",
"Other Liabilities": "-31.6",
"Oil and Gas Property": "-0.772",
"Other Assets": "-8.74",
"Assets, Current": "43.1",
"Other Revenues": "-18.8",
"Revenues": "-18.3",
"Net Income": "26.1",
"Other Expenses": "21.7",
"Expenses": "17.8",
"General and Administrative Expense": "3.12",
"Operating Expenses": "-15.9",
"Depreciation, Depletion, Amortization": "8.12",
"Comprehensive Net Income": "26.2",
"Other Net Income": "26.6",
"Economic Capital Ratio": "96.8"
},
"2017": {
"Liabilities, Current": "44.2",
"Liabilities": "66.1",
"Assets": "14.0",
"Stockholders Equity": "98.6",
"ECR before LimitedLiability": "113",
"Long-term Debt": "46.4",
"Other Liabilities": "-25.4",
"Property, Plant and Equipment": "-1.77",
"Other Assets": "-7.77",
"Assets, Current": "42.4",
"Other Revenues": "-21.5",
"Revenues": "-22.3",
"Net Income": "15.6",
"General and Administrative Expense": "3.49",
"Expenses": "9.76",
"Operating Expenses": "-14.5",
"Depreciation, Depletion, Amortization": "7.18",
"Other Expenses": "12.3",
"Other Net Income": "28.2",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "90.3"
},
"2018": {
"Other Liabilities": "-19.7",
"Liabilities": "67.9",
"Assets": "11.9",
"Stockholders Equity": "99.6",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "44.2",
"Long-term Debt": "43.4",
"Other Assets": "-6.59",
"Assets, Current": "36.1",
"Revenue from Contract with Customer": "19.3",
"Revenues": "2.17",
"Net Income": "16.6",
"Other Revenues": "-17.0",
"Expenses": "9.07",
"Operating Expenses": "-9.91",
"Other Expenses": "21.0",
"Depreciation, Depletion, Amortization": "6.75",
"Cost of Goods and Services Sold": "-10.3",
"Comprehensive Net Income": "16.7",
"Other Net Income": "5.35",
"Economic Capital Ratio": "90.6"
},
"2019": {
"Deferred Tax Liab., Net": "-8.27",
"Liabilities": "65.5",
"Assets": "16.5",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "43.8",
"Other Liabilities": "-18.7",
"Long-term Debt": "48.4",
"Assets, Current": "43.1",
"Other Assets": "-5.97",
"Other Revenues": "-15.4",
"Revenues": "-3.42",
"Net Income": "10.2",
"Revenue from Contract with Customer": "11.8",
"Operating Expenses": "16.5",
"Expenses": "11.1",
"Cost of Goods and Services Sold": "-8.49",
"Other Expenses": "-3.54",
"Depreciation, Depletion, Amortization": "8.04",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "97.1"
},
"2020": {
"Other Liabilities": "-7.60",
"Liabilities": "71.5",
"Assets": "25.9",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "43.5",
"Deferred Tax Liab., Net": "-4.20",
"Long-term Debt": "43.7",
"Assets, Current": "52.6",
"Other Assets": "-5.52",
"Revenues": "-7.92",
"Net Income": "17.6",
"Other Revenues": "-11.5",
"Revenue from Contract with Customer": "4.28",
"Depreciation, Depletion, Amortization": "7.92",
"Expenses": "21.0",
"Operating Expenses": "19.9",
"Cost of Goods and Services Sold": "-7.80",
"Other Net Income": "4.55",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "119"
},
"2021": {
"Deferred Tax Liab., Net": "-3.69",
"Liabilities": "91.4",
"Assets": "14.1",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "130",
"Long-term Debt": "45.7",
"Liabilities, Current": "69.3",
"Other Liabilities": "-15.0",
"Other Assets": "-3.76",
"Assets, Current": "33.5",
"Other Net Income": "7.57",
"Net Income": "8.45",
"Comprehensive Net Income": "8.80",
"Depreciation, Depletion, Amortization": "6.87",
"Other Expenses": "-9.13",
"Revenue from Contract with Customer": "15.7",
"Other Revenues": "-16.6",
"General and Administrative Expense": "-5.20",
"Cost of Goods and Services Sold": "-10.4",
"Operating Expenses": "14.9",
"Economic Capital Ratio": "106"
},
"2022": {
"Deferred Tax Liab., Net": "-11.0",
"Liabilities": "70.8",
"Assets": "10.6",
"Stockholders Equity": "88.7",
"ECR before LimitedLiability": "94.0",
"Long-term Debt": "42.9",
"Other Liabilities": "-23.3",
"Liabilities, Current": "60.3",
"Other Assets": "-8.43",
"Assets, Current": "13.9",
"Oil and Gas Property": "6.01",
"Revenues": "9.84",
"Net Income": "8.03",
"Revenue from Contract with Customer": "19.0",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "7.30",
"Other Expenses": "-15.8",
"Operating Expenses": "22.2",
"Depreciation, Depletion, Amortization": "6.90",
"Cost of Goods and Services Sold": "-12.9",
"Economic Capital Ratio": "71.6"
},
"2023": {
"Deferred Tax Liab., Net": "-4.87",
"Liabilities": "66.2",
"Assets": "4.89",
"Revenues": "-53.2",
"Expenses": "-15.7",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "79.6",
"Other Liabilities": "-20.0",
"Liabilities, Current": "48.0",
"Long-term Debt": "43.4",
"Oil and Gas Property": "10.5",
"Assets, Current": "11.0",
"Other Assets": "-12.6",
"Revenue from Contract with Customer": "-34.0",
"Other Revenues": "-17.6",
"Operating Expenses": "25.6",
"Depreciation, Depletion, Amortization": "8.50",
"Other Expenses": "-51.2",
"General and Administrative Expense": "-3.80",
"Economic Capital Ratio": "56.5",
"Other Net Income": "71.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000083350_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,925",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,418",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "12,444",
"Operating Expenses": "6,962",
"Other Assets": "-11,408",
"Other Compr. Net Income": "0",
"Other Expenses": "397",
"Other Liabilities": "5,137",
"Other Net Income": "1,094",
"Other Revenues": "12,963",
"Property, Plant and Equipment": "12,633",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,705",
"Assets": "33,593",
"Revenues": "12,963",
"Expenses": "8,778",
"Stockholders Equity": "27,888",
"Net Income": "5,279",
"Comprehensive Net Income": "5,279",
"BaseVar": "31,066",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "23,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,581",
"Liabilities, Current": "187",
"Long-term Debt": "0",
"Oil and Gas Property": "10,754",
"Operating Expenses": "6,871",
"Other Assets": "-8,025",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,754",
"Other Liabilities": "4,500",
"Other Net Income": "6,614",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,928",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,687",
"Assets": "36,949",
"Revenues": "0",
"Expenses": "6,698",
"Stockholders Equity": "32,261",
"Net Income": "-84",
"Comprehensive Net Income": "-84",
"BaseVar": "27,474",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,031",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,621",
"Liabilities, Current": "260",
"Long-term Debt": "0",
"Oil and Gas Property": "10,497",
"Operating Expenses": "6,828",
"Other Assets": "-7,873",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,204",
"Other Liabilities": "3,921",
"Other Net Income": "6,931",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,648",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,182",
"Assets": "36,304",
"Revenues": "0",
"Expenses": "6,245",
"Stockholders Equity": "32,122",
"Net Income": "686",
"Comprehensive Net Income": "686",
"BaseVar": "26,831",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,213",
"Cost of Goods and Services Sold": "2,392",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,680",
"Liabilities, Current": "344",
"Long-term Debt": "0",
"Oil and Gas Property": "11,030",
"Operating Expenses": "6,370",
"Other Assets": "-8,459",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,683",
"Other Liabilities": "4,042",
"Other Net Income": "744",
"Other Revenues": "562",
"Property, Plant and Equipment": "11,185",
"Revenue from Contract with Customer": "7,765",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,385",
"Assets": "37,969",
"Revenues": "8,327",
"Expenses": "6,758",
"Stockholders Equity": "33,583",
"Net Income": "2,314",
"Comprehensive Net Income": "2,314",
"BaseVar": "29,092",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "22,880",
"Cost of Goods and Services Sold": "2,334",
"Deferred Tax Liab., Net": "917",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,722",
"Liabilities, Current": "182",
"Long-term Debt": "0",
"Oil and Gas Property": "9,328",
"Operating Expenses": "710",
"Other Assets": "-5,997",
"Other Compr. Net Income": "0",
"Other Expenses": "2,645",
"Other Liabilities": "2,498",
"Other Net Income": "516",
"Other Revenues": "137",
"Property, Plant and Equipment": "9,514",
"Revenue from Contract with Customer": "6,491",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,597",
"Assets": "35,724",
"Revenues": "6,628",
"Expenses": "7,411",
"Stockholders Equity": "32,127",
"Net Income": "-267",
"Comprehensive Net Income": "-267",
"BaseVar": "26,938",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "205%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "21,530",
"Cost of Goods and Services Sold": "1,878",
"Deferred Tax Liab., Net": "569",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,799",
"Liabilities, Current": "263",
"Long-term Debt": "0",
"Oil and Gas Property": "7,294",
"Operating Expenses": "161",
"Other Assets": "-4,154",
"Other Compr. Net Income": "0",
"Other Expenses": "2,865",
"Other Liabilities": "1,930",
"Other Net Income": "665",
"Other Revenues": "87",
"Property, Plant and Equipment": "7,477",
"Revenue from Contract with Customer": "3,995",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,762",
"Assets": "32,148",
"Revenues": "4,082",
"Expenses": "6,704",
"Stockholders Equity": "29,385",
"Net Income": "-1,956",
"Comprehensive Net Income": "-1,956",
"BaseVar": "23,181",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "21,458",
"Cost of Goods and Services Sold": "2,722",
"Deferred Tax Liab., Net": "551",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,311",
"Liabilities, Current": "524",
"Long-term Debt": "0",
"Oil and Gas Property": "7,024",
"Operating Expenses": "688",
"Other Assets": "-2,694",
"Other Compr. Net Income": "0",
"Other Expenses": "2,700",
"Other Liabilities": "2,472",
"Other Net Income": "556",
"Other Revenues": "82",
"Property, Plant and Equipment": "7,558",
"Revenue from Contract with Customer": "9,035",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,547",
"Assets": "33,346",
"Revenues": "9,116",
"Expenses": "8,421",
"Stockholders Equity": "29,799",
"Net Income": "1,251",
"Comprehensive Net Income": "1,251",
"BaseVar": "27,493",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "210%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,249",
"Cost of Goods and Services Sold": "3,640",
"Deferred Tax Liab., Net": "1,620",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,083",
"Liabilities, Current": "612",
"Long-term Debt": "0",
"Oil and Gas Property": "14,401",
"Operating Expenses": "0",
"Other Assets": "-6,846",
"Other Compr. Net Income": "0",
"Other Expenses": "5,126",
"Other Liabilities": "4,110",
"Other Net Income": "-1,350",
"Other Revenues": "1,302",
"Property, Plant and Equipment": "14,922",
"Revenue from Contract with Customer": "14,869",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,342",
"Assets": "38,727",
"Revenues": "16,171",
"Expenses": "10,848",
"Stockholders Equity": "32,385",
"Net Income": "3,973",
"Comprehensive Net Income": "3,973",
"BaseVar": "36,719",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "199%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "12,788",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,220",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,607",
"Liabilities, Current": "693",
"Long-term Debt": "0",
"Oil and Gas Property": "14,933",
"Operating Expenses": "0",
"Other Assets": "-6,782",
"Other Compr. Net Income": "0",
"Other Expenses": "11,937",
"Other Liabilities": "3,725",
"Other Net Income": "14,455",
"Other Revenues": "0",
"Property, Plant and Equipment": "15,448",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,637",
"Assets": "36,387",
"Revenues": "0",
"Expenses": "14,544",
"Stockholders Equity": "30,750",
"Net Income": "-90",
"Comprehensive Net Income": "-90",
"BaseVar": "35,512",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 1.8396455026421448,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000083350.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000083350.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000083350.svg"
},
{
"company_id": "0001726126",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001726126.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001726126.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001726126.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001726126_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001726126_main_keyfigs.svg",
"name": "Epsilon Energy Ltd",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001726126.svg",
"report_text": "The relative strengths and weaknesses of Epsilon Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Epsilon Energy Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Epsilon Energy Ltd is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 54% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001726126_2024_Epsilon_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2019": {
"Deferred Tax Liab., Net": "-46.7",
"Liabilities": "37.0",
"Assets": "11.6",
"Stockholders Equity": "57.3",
"ECR before LimitedLiability": "84.3",
"Liabilities, Current": "21.9",
"Other Liabilities": "10.7",
"Long-term Debt": "43.6",
"Oil and Gas Property": "43.7",
"Property, Plant and Equipment": "32.2",
"Other Assets": "-28.6",
"Operating Expenses": "19.0",
"Expenses": "14.1",
"Other Revenues": "-17.0",
"Net Income": "26.8",
"Other Expenses": "-12.3",
"General and Administrative Expense": "6.61",
"Comprehensive Net Income": "27.3",
"Revenue from Contract with Customer": "22.5",
"Other Net Income": "7.09",
"Economic Capital Ratio": "69.0"
},
"2020": {
"Other Liabilities": "17.7",
"Liabilities": "49.3",
"Assets": "16.9",
"Stockholders Equity": "75.2",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "33.2",
"Deferred Tax Liab., Net": "-41.0",
"Long-term Debt": "35.4",
"Other Assets": "-32.7",
"Property, Plant and Equipment": "44.6",
"Oil and Gas Property": "59.3",
"Revenues": "11.3",
"Net Income": "34.3",
"Other Revenues": "-13.6",
"Revenue from Contract with Customer": "25.7",
"Depreciation, Depletion, Amortization": "-9.34",
"Expenses": "17.5",
"Operating Expenses": "22.8",
"Other Expenses": "-7.98",
"Comprehensive Net Income": "34.6",
"Economic Capital Ratio": "86.1"
},
"2021": {
"Deferred Tax Liab., Net": "-35.6",
"Liabilities": "73.5",
"Assets": "9.56",
"Stockholders Equity": "82.6",
"ECR before LimitedLiability": "106",
"Long-term Debt": "38.3",
"Liabilities, Current": "54.8",
"Other Liabilities": "16.3",
"Property, Plant and Equipment": "23.9",
"Other Assets": "-24.0",
"Oil and Gas Property": "30.9",
"Assets, Current": "8.75",
"Revenue from Contract with Customer": "34.9",
"Revenues": "20.0",
"Net Income": "21.2",
"Other Revenues": "-18.4",
"Comprehensive Net Income": "21.6",
"General and Administrative Expense": "7.93",
"Other Expenses": "-25.6",
"Operating Expenses": "19.0",
"Economic Capital Ratio": "81.9"
},
"2022": {
"Deferred Tax Liab., Net": "-31.5",
"Liabilities": "84.7",
"Stockholders Equity": "84.8",
"ECR before LimitedLiability": "128",
"Long-term Debt": "41.1",
"Other Liabilities": "20.7",
"Liabilities, Current": "57.8",
"Revenues": "31.5",
"Net Income": "39.0",
"Revenue from Contract with Customer": "47.4",
"Other Revenues": "-19.6",
"Expenses": "5.40",
"Other Expenses": "-29.5",
"Operating Expenses": "20.5",
"General and Administrative Expense": "10.4",
"Property, Plant and Equipment": "4.00",
"Oil and Gas Property": "6.01",
"Other Assets": "-6.57",
"Assets, Current": "5.64",
"Comprehensive Net Income": "38.2",
"Economic Capital Ratio": "105"
},
"2023": {
"Deferred Tax Liab., Net": "-29.2",
"Liabilities": "41.9",
"Assets": "13.8",
"Stockholders Equity": "68.1",
"ECR before LimitedLiability": "77.0",
"Other Liabilities": "15.9",
"Liabilities, Current": "26.6",
"Long-term Debt": "27.1",
"Property, Plant and Equipment": "23.6",
"Oil and Gas Property": "37.9",
"Assets, Current": "11.4",
"Other Assets": "-25.8",
"Net Income": "12.0",
"Comprehensive Net Income": "12.1",
"Operating Expenses": "18.4",
"Other Revenues": "-15.0",
"Revenue from Contract with Customer": "12.8",
"Other Expenses": "-20.1",
"Other Net Income": "8.72",
"General and Administrative Expense": "7.30",
"Economic Capital Ratio": "53.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001726126_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "22,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "12,401",
"Depreciation, Depletion, Amortization": "7,388",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,499",
"Long-term Debt": "1,406",
"Oil and Gas Property": "74,095",
"Operating Expenses": "1,337",
"Other Assets": "-73,533",
"Other Compr. Net Income": "13",
"Other Expenses": "13,558",
"Other Liabilities": "0",
"Other Net Income": "4,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "74,682",
"Revenue from Contract with Customer": "26,690",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "97,669",
"Revenues": "26,690",
"Expenses": "22,283",
"Stockholders Equity": "76,363",
"Net Income": "8,698",
"Comprehensive Net Income": "8,711",
"BaseVar": "86,126",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,103",
"Depreciation, Depletion, Amortization": "9,558",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,510",
"Long-term Debt": "3,044",
"Oil and Gas Property": "67,356",
"Operating Expenses": "430",
"Other Assets": "-66,789",
"Other Compr. Net Income": "10",
"Other Expenses": "15,991",
"Other Liabilities": "0",
"Other Net Income": "2,428",
"Other Revenues": "0",
"Property, Plant and Equipment": "68,332",
"Revenue from Contract with Customer": "24,425",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "86,676",
"Revenues": "24,425",
"Expenses": "25,978",
"Stockholders Equity": "69,019",
"Net Income": "875",
"Comprehensive Net Income": "885",
"BaseVar": "78,588",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "168%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "31,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,905",
"Depreciation, Depletion, Amortization": "6,627",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,545",
"Long-term Debt": "2,748",
"Oil and Gas Property": "66,284",
"Operating Expenses": "727",
"Other Assets": "-65,715",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "18,879",
"Other Liabilities": "0",
"Other Net Income": "-4,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "67,230",
"Revenue from Contract with Customer": "42,404",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,199",
"Assets": "99,463",
"Revenues": "42,404",
"Expenses": "26,232",
"Stockholders Equity": "79,263",
"Net Income": "11,628",
"Comprehensive Net Income": "11,625",
"BaseVar": "96,422",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "186%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "55,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,617",
"Depreciation, Depletion, Amortization": "6,439",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,219",
"Long-term Debt": "2,780",
"Oil and Gas Property": "66,904",
"Operating Expenses": "2,288",
"Other Assets": "-66,334",
"Other Compr. Net Income": "-44",
"Other Expenses": "26,420",
"Other Liabilities": "0",
"Other Net Income": "539",
"Other Revenues": "0",
"Property, Plant and Equipment": "67,828",
"Revenue from Contract with Customer": "69,963",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,617",
"Assets": "123,862",
"Revenues": "69,963",
"Expenses": "35,147",
"Stockholders Equity": "104,245",
"Net Income": "35,355",
"Comprehensive Net Income": "35,311",
"BaseVar": "124,586",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "232%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "41,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,554",
"Depreciation, Depletion, Amortization": "7,685",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,896",
"Long-term Debt": "3,980",
"Oil and Gas Property": "79,258",
"Operating Expenses": "2,460",
"Other Assets": "-76,533",
"Other Compr. Net Income": "-2.3",
"Other Expenses": "18,367",
"Other Liabilities": "0",
"Other Net Income": "4,727",
"Other Revenues": "0",
"Property, Plant and Equipment": "80,188",
"Revenue from Contract with Customer": "30,730",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23,430",
"Assets": "124,043",
"Revenues": "30,730",
"Expenses": "28,512",
"Stockholders Equity": "100,613",
"Net Income": "6,945",
"Comprehensive Net Income": "6,943",
"BaseVar": "105,722",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "181%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.8134293225942053,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001726126.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001726126.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001726126.svg"
},
{
"company_id": "0001141197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001141197.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001141197.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001141197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001141197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001141197_main_keyfigs.svg",
"name": "Pedevco CORP",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001141197.svg",
"report_text": "The relative strengths and weaknesses of Pedevco CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pedevco CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 116% points.The greatest weakness of Pedevco CORP is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 176%, being 49% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001141197_2024_Pedevco_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "4.82",
"Assets": "-10.3",
"Stockholders Equity": "-9.28",
"Other Liabilities": "4.06",
"ECR before LimitedLiability": "-71.5",
"Property, Plant and Equipment": "-29.9",
"Oil and Gas Property": "-10.7",
"Other Assets": "9.35",
"Other Revenues": "-9.45",
"Revenues": "-9.49",
"Net Income": "-66.7",
"Expenses": "-33.4",
"Operating Expenses": "-64.0",
"Other Expenses": "9.15",
"Depreciation, Depletion, Amortization": "2.44",
"General and Administrative Expense": "-9.42",
"Liabilities, Current": "-10.7",
"Long-term Debt": "5.22",
"Other Net Income": "-5.08",
"Comprehensive Net Income": "-66.8",
"Economic Capital Ratio": "-101"
},
"2013": {
"Other Liabilities": "4.99",
"Liabilities": "-4.13",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-72.7",
"Liabilities, Current": "-44.2",
"Long-term Debt": "6.15",
"Other Assets": "16.1",
"Assets": "-3.32",
"Oil and Gas Property": "-8.42",
"Assets, Current": "6.82",
"Property, Plant and Equipment": "-28.2",
"Revenues": "-6.69",
"Net Income": "-41.9",
"Other Revenues": "-6.75",
"Expenses": "-15.3",
"Operating Expenses": "-19.1",
"Other Expenses": "6.94",
"General and Administrative Expense": "-6.32",
"Comprehensive Net Income": "-42.1",
"Other Net Income": "-2.81",
"Economic Capital Ratio": "-102"
},
"2014": {
"Long-term Debt": "0.897",
"Liabilities": "-15.7",
"Assets": "-10.8",
"Stockholders Equity": "-39.1",
"ECR before LimitedLiability": "-77.5",
"Liabilities, Current": "-4.82",
"Other Liabilities": "-10.3",
"Oil and Gas Property": "0.116",
"Property, Plant and Equipment": "-16.5",
"Other Assets": "1.41",
"Other Revenues": "-3.82",
"Revenues": "-4.02",
"Net Income": "-12.8",
"Depreciation, Depletion, Amortization": "0.590",
"Expenses": "0.935",
"General and Administrative Expense": "-1.57",
"Operating Expenses": "-4.02",
"Other Expenses": "1.55",
"Comprehensive Net Income": "-12.8",
"Other Net Income": "-9.22",
"Economic Capital Ratio": "-104"
},
"2015": {
"Liabilities": "-48.8",
"Assets": "6.69",
"Stockholders Equity": "-21.2",
"Liabilities, Current": "1.11",
"Other Liabilities": "-95.5",
"Long-term Debt": "2.94",
"Property, Plant and Equipment": "-25.4",
"Oil and Gas Property": "20.1",
"Assets, Current": "-5.86",
"Revenues": "-9.79",
"Net Income": "3.32",
"Other Revenues": "-9.02",
"General and Administrative Expense": "-0.126",
"Expenses": "12.3",
"Other Expenses": "13.1",
"Depreciation, Depletion, Amortization": "0.963",
"Operating Expenses": "-3.87",
"ECR before LimitedLiability": "6.82",
"Other Net Income": "-8.39",
"Comprehensive Net Income": "3.48",
"Economic Capital Ratio": "-39.7"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "-1.20",
"Assets": "-8.43",
"Stockholders Equity": "-47.8",
"Long-term Debt": "0",
"Other Liabilities": "-20.2",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "-5.61",
"Assets, Current": "-0.0943",
"Other Revenues": "-0.0279",
"Revenues": "-0.0305",
"Net Income": "-0.519",
"General and Administrative Expense": "0",
"Expenses": "0",
"Operating Expenses": "-0.0604",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"ECR before LimitedLiability": "-90.2",
"Other Net Income": "-0.0358",
"Comprehensive Net Income": "-0.519",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-152",
"Liabilities": "-37.7",
"Assets": "-25.1",
"Stockholders Equity": "-86.3",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "22.6",
"Long-term Debt": "41.4",
"Oil and Gas Property": "27.3",
"Property, Plant and Equipment": "-34.2",
"Assets, Current": "-8.21",
"Revenue from Contract with Customer": "-21.2",
"Revenues": "-37.8",
"Net Income": "83.2",
"Other Revenues": "-16.3",
"General and Administrative Expense": "3.44",
"Expenses": "26.9",
"Other Expenses": "11.4",
"Depreciation, Depletion, Amortization": "8.22",
"Comprehensive Net Income": "83.2",
"Other Net Income": "90.6",
"Economic Capital Ratio": "6.90"
},
"2019": {
"Liabilities": "44.0",
"Stockholders Equity": "95.9",
"ECR before LimitedLiability": "81.6",
"Other Liabilities": "3.83",
"Long-term Debt": "41.3",
"Oil and Gas Property": "59.0",
"Assets": "29.6",
"Assets, Current": "8.25",
"Property, Plant and Equipment": "-17.5",
"Other Assets": "2.94",
"Other Revenues": "3.59",
"Revenues": "-15.8",
"Net Income": "-5.14",
"Revenue from Contract with Customer": "-19.6",
"Operating Expenses": "-15.9",
"Expenses": "10.6",
"Cost of Goods and Services Sold": "3.12",
"Other Expenses": "17.4",
"Depreciation, Depletion, Amortization": "7.43",
"Comprehensive Net Income": "-4.73",
"Economic Capital Ratio": "66.3"
},
"2020": {
"Other Liabilities": "10.2",
"Liabilities": "82.7",
"Assets": "32.8",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "93.1",
"Liabilities, Current": "41.1",
"Long-term Debt": "45.1",
"Other Assets": "4.59",
"Property, Plant and Equipment": "-25.2",
"Oil and Gas Property": "111",
"Revenues": "-18.7",
"Net Income": "-43.4",
"Other Revenues": "4.73",
"Revenue from Contract with Customer": "-22.6",
"Depreciation, Depletion, Amortization": "9.60",
"Expenses": "-28.3",
"Operating Expenses": "-75.1",
"General and Administrative Expense": "-7.65",
"Other Expenses": "40.2",
"Comprehensive Net Income": "-43.1",
"Economic Capital Ratio": "67.7"
},
"2021": {
"Liabilities": "92.0",
"Assets": "21.7",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "130",
"Long-term Debt": "36.3",
"Liabilities, Current": "51.2",
"Other Liabilities": "14.6",
"Property, Plant and Equipment": "-8.31",
"Oil and Gas Property": "32.2",
"Assets, Current": "6.96",
"Revenue from Contract with Customer": "-30.3",
"Revenues": "-12.7",
"Net Income": "-7.83",
"Other Revenues": "14.7",
"Other Net Income": "5.24",
"Comprehensive Net Income": "-7.51",
"General and Administrative Expense": "-5.14",
"Depreciation, Depletion, Amortization": "6.27",
"Other Expenses": "13.4",
"Operating Expenses": "-20.2",
"Economic Capital Ratio": "106"
},
"2022": {
"Deferred Tax Liab., Net": "3.47",
"Liabilities": "34.3",
"Assets": "57.4",
"Stockholders Equity": "96.0",
"ECR before LimitedLiability": "34.2",
"Long-term Debt": "21.3",
"Other Liabilities": "11.7",
"Property, Plant and Equipment": "-19.6",
"Assets, Current": "15.8",
"Oil and Gas Property": "78.4",
"Gains/Losses on Derivatives": "2.56",
"Revenues": "-45.7",
"Expenses": "-2.68",
"Net Income": "-47.1",
"Revenue from Contract with Customer": "-34.7",
"Other Revenues": "-13.6",
"Other Expenses": "13.7",
"Operating Expenses": "-23.9",
"Depreciation, Depletion, Amortization": "5.09",
"Comprehensive Net Income": "-47.7",
"Economic Capital Ratio": "11.8"
},
"2023": {
"Deferred Tax Liab., Net": "6.43",
"Liabilities": "44.3",
"Assets": "15.7",
"Stockholders Equity": "72.0",
"ECR before LimitedLiability": "72.1",
"Other Liabilities": "15.7",
"Liabilities, Current": "-6.42",
"Long-term Debt": "30.6",
"Property, Plant and Equipment": "-17.1",
"Oil and Gas Property": "-12.0",
"Other Assets": "116",
"Operating Expenses": "-16.1",
"Expenses": "7.56",
"Comprehensive Net Income": "3.08",
"Other Revenues": "28.6",
"Depreciation, Depletion, Amortization": "7.21",
"Cost of Goods and Services Sold": "2.97",
"Other Expenses": "13.3",
"Other Net Income": "-3.07",
"Revenue from Contract with Customer": "-28.8",
"Economic Capital Ratio": "49.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001141197_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,824",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,730",
"Liabilities, Current": "4,710",
"Long-term Debt": "0",
"Oil and Gas Property": "3,346",
"Operating Expenses": "11,282",
"Other Assets": "5,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,730",
"Other Liabilities": "59",
"Other Net Income": "-731",
"Other Revenues": "0",
"Property, Plant and Equipment": "88",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,769",
"Assets": "11,423",
"Revenues": "0",
"Expenses": "11,282",
"Stockholders Equity": "6,654",
"Net Income": "-12,013",
"Comprehensive Net Income": "-12,013",
"BaseVar": "14,102",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "9.4%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,149",
"Liabilities, Current": "14,838",
"Long-term Debt": "0",
"Oil and Gas Property": "8,803",
"Operating Expenses": "11,746",
"Other Assets": "10,024",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,371",
"Other Liabilities": "75",
"Other Net Income": "-622",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,914",
"Assets": "25,801",
"Revenues": "0",
"Expenses": "17,524",
"Stockholders Equity": "10,887",
"Net Income": "-18,145",
"Comprehensive Net Income": "-18,145",
"BaseVar": "29,430",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,624",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,712",
"Liabilities, Current": "20,341",
"Long-term Debt": "0",
"Oil and Gas Property": "22,055",
"Operating Expenses": "18,101",
"Other Assets": "10,061",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,168",
"Other Liabilities": "22,822",
"Other Net Income": "-13,928",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "43,163",
"Assets": "41,740",
"Revenues": "0",
"Expenses": "18,645",
"Stockholders Equity": "-1,423",
"Net Income": "-32,573",
"Comprehensive Net Income": "-32,573",
"BaseVar": "58,738",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "1.6%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,913",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,962",
"Liabilities, Current": "7,567",
"Long-term Debt": "0",
"Oil and Gas Property": "58,767",
"Operating Expenses": "15,975",
"Other Assets": "973",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,871",
"Other Liabilities": "42,049",
"Other Net Income": "-5,254",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "49,616",
"Assets": "64,653",
"Revenues": "0",
"Expenses": "16,066",
"Stockholders Equity": "15,037",
"Net Income": "-21,320",
"Comprehensive Net Income": "-21,320",
"BaseVar": "67,794",
"ECR before LimitedLiability": "-4.2%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,529",
"Liabilities, Current": "3,372",
"Long-term Debt": "0",
"Oil and Gas Property": "34,922",
"Operating Expenses": "26,583",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,529",
"Other Liabilities": "70,169",
"Other Net Income": "-9,787",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "73,541",
"Assets": "36,401",
"Revenues": "0",
"Expenses": "26,583",
"Stockholders Equity": "-37,140",
"Net Income": "-36,370",
"Comprehensive Net Income": "-36,370",
"BaseVar": "73,156",
"ECR before LimitedLiability": "-151%",
"Economic Capital Ratio": "0.0030%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,140",
"Liabilities, Current": "8,850",
"Long-term Debt": "0",
"Oil and Gas Property": "60,462",
"Operating Expenses": "13,527",
"Other Assets": "238",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,140",
"Other Liabilities": "41,703",
"Other Net Income": "62,611",
"Other Revenues": "4,523",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,553",
"Assets": "67,525",
"Revenues": "4,523",
"Expenses": "13,527",
"Stockholders Equity": "16,972",
"Net Income": "53,607",
"Comprehensive Net Income": "53,607",
"BaseVar": "99,370",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "27,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,785",
"Liabilities, Current": "15,220",
"Long-term Debt": "300",
"Oil and Gas Property": "91,848",
"Operating Expenses": "24,239",
"Other Assets": "3,958",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,785",
"Other Liabilities": "1,874",
"Other Net Income": "165",
"Other Revenues": "12,972",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,394",
"Assets": "122,896",
"Revenues": "12,972",
"Expenses": "24,239",
"Stockholders Equity": "105,502",
"Net Income": "-11,102",
"Comprehensive Net Income": "-11,102",
"BaseVar": "88,833",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "174%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,753",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,741",
"Liabilities, Current": "1,978",
"Long-term Debt": "195",
"Oil and Gas Property": "66,998",
"Operating Expenses": "41,881",
"Other Assets": "3,813",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,741",
"Other Liabilities": "1,755",
"Other Net Income": "1,132",
"Other Revenues": "8,059",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,928",
"Assets": "79,564",
"Revenues": "8,059",
"Expenses": "41,881",
"Stockholders Equity": "75,636",
"Net Income": "-32,690",
"Comprehensive Net Income": "-32,690",
"BaseVar": "67,282",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "150%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,038",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,209",
"Liabilities, Current": "5,181",
"Long-term Debt": "1,557",
"Oil and Gas Property": "66,467",
"Operating Expenses": "19,532",
"Other Assets": "3,716",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,404",
"Other Liabilities": "0",
"Other Net Income": "568",
"Other Revenues": "15,860",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,738",
"Assets": "98,221",
"Revenues": "15,860",
"Expenses": "21,337",
"Stockholders Equity": "91,483",
"Net Income": "-4,909",
"Comprehensive Net Income": "-4,909",
"BaseVar": "71,362",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "210%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "32,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,854",
"Liabilities, Current": "16,962",
"Long-term Debt": "2,689",
"Oil and Gas Property": "80,147",
"Operating Expenses": "27,404",
"Other Assets": "3,854",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,854",
"Other Liabilities": "0",
"Other Net Income": "214",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,651",
"Assets": "116,110",
"Revenues": "0",
"Expenses": "27,404",
"Stockholders Equity": "96,459",
"Net Income": "-27,190",
"Comprehensive Net Income": "-27,190",
"BaseVar": "81,690",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "24,607",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,008",
"Liabilities, Current": "18,899",
"Long-term Debt": "2,393",
"Oil and Gas Property": "0",
"Operating Expenses": "26,714",
"Other Assets": "95,451",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,008",
"Other Liabilities": "0",
"Other Net Income": "-3,806",
"Other Revenues": "30,784",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,292",
"Assets": "120,058",
"Revenues": "30,784",
"Expenses": "26,714",
"Stockholders Equity": "98,766",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "101,327",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 1.7645454136621006,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001141197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001141197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001141197.svg"
},
{
"company_id": "0001156041",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001156041.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001156041.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001156041.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001156041_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001156041_main_keyfigs.svg",
"name": "Abundia Global Impact Group INC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001156041.svg",
"report_text": "The relative strengths and weaknesses of Abundia Global Impact Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Abundia Global Impact Group INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 107% points.The greatest weakness of Abundia Global Impact Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 47% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001156041_2024_Abundia_Global_Impact_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "31.9",
"Liabilities": "68.9",
"Assets": "16.4",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "122",
"Other Liabilities": "17.9",
"Long-term Debt": "26.1",
"Assets, Current": "8.99",
"Oil and Gas Property": "-3.60",
"Property, Plant and Equipment": "9.08",
"Revenues": "-20.9",
"Net Income": "-7.56",
"Other Revenues": "-20.8",
"Operating Expenses": "-8.13",
"Expenses": "18.9",
"General and Administrative Expense": "-11.3",
"Depreciation, Depletion, Amortization": "3.57",
"Other Expenses": "34.1",
"Comprehensive Net Income": "-7.49",
"Other Net Income": "-5.60",
"Economic Capital Ratio": "98.7"
},
"2012": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-80.8",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "0",
"Assets": "-6.43",
"Property, Plant and Equipment": "0",
"Oil and Gas Property": "-2.13",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-90.3",
"Expenses": "-41.2",
"Operating Expenses": "-105",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-91.3",
"Economic Capital Ratio": "-110"
},
"2013": {
"Other Liabilities": "27.4",
"Liabilities": "83.8",
"Assets": "29.7",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "35.6",
"Long-term Debt": "32.8",
"Oil and Gas Property": "-12.5",
"Assets, Current": "86.3",
"Property, Plant and Equipment": "4.10",
"Revenues": "-22.5",
"Net Income": "-32.3",
"Other Revenues": "-22.6",
"Expenses": "-6.97",
"Operating Expenses": "-36.9",
"Depreciation, Depletion, Amortization": "6.23",
"Other Expenses": "63.5",
"General and Administrative Expense": "-40.8",
"Comprehensive Net Income": "-32.5",
"Other Net Income": "-2.78",
"Economic Capital Ratio": "77.5"
},
"2014": {
"Long-term Debt": "12.0",
"Liabilities": "-38.2",
"Assets": "19.1",
"Stockholders Equity": "-0.770",
"ECR before LimitedLiability": "-19.7",
"Liabilities, Current": "-91.6",
"Other Liabilities": "10.7",
"Oil and Gas Property": "-29.2",
"Assets, Current": "55.8",
"Other Assets": "-4.89",
"Other Revenues": "-14.6",
"Revenues": "-15.2",
"Net Income": "-7.34",
"Depreciation, Depletion, Amortization": "2.28",
"Expenses": "11.1",
"General and Administrative Expense": "-7.06",
"Operating Expenses": "-11.3",
"Other Expenses": "25.3",
"Comprehensive Net Income": "-7.30",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "-46.1"
},
"2015": {
"Liabilities": "70.8",
"Assets": "48.9",
"Stockholders Equity": "99.3",
"ECR before LimitedLiability": "96.8",
"Liabilities, Current": "42.7",
"Other Liabilities": "21.1",
"Long-term Debt": "32.1",
"Property, Plant and Equipment": "54.7",
"Oil and Gas Property": "-33.5",
"Assets, Current": "53.6",
"Revenues": "-22.2",
"Net Income": "-52.1",
"Other Revenues": "-20.8",
"General and Administrative Expense": "-40.8",
"Expenses": "-36.5",
"Other Expenses": "94.6",
"Depreciation, Depletion, Amortization": "-14.8",
"Operating Expenses": "-117",
"Other Net Income": "6.59",
"Comprehensive Net Income": "-51.2",
"Economic Capital Ratio": "50.3"
},
"2016": {
"Liabilities": "51.1",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "-6.55",
"Long-term Debt": "31.5",
"Liabilities, Current": "28.7",
"Other Liabilities": "13.6",
"Other Revenues": "-24.8",
"Revenues": "-24.0",
"Net Income": "-130",
"Other Expenses": "67.0",
"Expenses": "-106",
"General and Administrative Expense": "-100",
"Operating Expenses": "-155",
"Depreciation, Depletion, Amortization": "-6.31",
"Assets, Current": "-5.17",
"Property, Plant and Equipment": "64.7",
"Other Assets": "2.91",
"Oil and Gas Property": "-50.6",
"Comprehensive Net Income": "-130",
"Other Net Income": "2.77",
"Economic Capital Ratio": "-30.6"
},
"2017": {
"Liabilities, Current": "39.4",
"Liabilities": "87.9",
"Assets": "24.6",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "94.2",
"Long-term Debt": "44.5",
"Other Liabilities": "16.6",
"Oil and Gas Property": "-15.0",
"Property, Plant and Equipment": "85.6",
"Other Revenues": "-22.4",
"Revenues": "-23.3",
"Net Income": "-39.5",
"General and Administrative Expense": "-34.8",
"Expenses": "-22.0",
"Operating Expenses": "-44.2",
"Depreciation, Depletion, Amortization": "3.34",
"Taxes": "0.919",
"Other Expenses": "52.4",
"Other Net Income": "5.71",
"Comprehensive Net Income": "-39.5",
"Economic Capital Ratio": "71.4"
},
"2018": {
"Other Liabilities": "27.5",
"Liabilities": "116",
"Assets": "3.32",
"Expenses": "-18.6",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "55.5",
"Long-term Debt": "51.9",
"Deferred Tax Liab., Net": "2.33",
"Oil and Gas Property": "-3.79",
"Property, Plant and Equipment": "15.1",
"Revenue from Contract with Customer": "35.6",
"Revenues": "14.7",
"Other Revenues": "-20.6",
"General and Administrative Expense": "-25.5",
"Taxes": "1.15",
"Operating Expenses": "-43.5",
"Other Expenses": "49.0",
"Cost of Goods and Services Sold": "1.14",
"Economic Capital Ratio": "116",
"Other Net Income": "4.37"
},
"2020": {
"Other Liabilities": "17.2",
"Liabilities": "68.7",
"Stockholders Equity": "92.6",
"ECR before LimitedLiability": "55.8",
"Liabilities, Current": "36.2",
"Long-term Debt": "35.9",
"Assets, Current": "6.57",
"Assets": "28.3",
"Other Assets": "8.78",
"Property, Plant and Equipment": "60.3",
"Oil and Gas Property": "-29.2",
"Revenues": "-25.9",
"Net Income": "-73.3",
"Other Revenues": "-15.7",
"Revenue from Contract with Customer": "-9.18",
"Expenses": "-52.3",
"Operating Expenses": "-103",
"General and Administrative Expense": "-30.6",
"Other Expenses": "64.2",
"Comprehensive Net Income": "-73.0",
"Economic Capital Ratio": "30.4"
},
"2021": {
"Liabilities": "98.7",
"Assets": "22.9",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "134",
"Long-term Debt": "31.8",
"Liabilities, Current": "63.5",
"Other Liabilities": "14.4",
"Property, Plant and Equipment": "8.62",
"Oil and Gas Property": "-6.06",
"Assets, Current": "19.6",
"Revenue from Contract with Customer": "-5.88",
"Revenues": "-18.2",
"Net Income": "-16.8",
"Other Revenues": "-15.2",
"Other Net Income": "4.30",
"Comprehensive Net Income": "-16.5",
"General and Administrative Expense": "-20.2",
"Other Expenses": "36.1",
"Cost of Goods and Services Sold": "3.87",
"Operating Expenses": "-25.7",
"Economic Capital Ratio": "110"
},
"2022": {
"Deferred Tax Liab., Net": "4.68",
"Liabilities": "90.1",
"Assets": "19.4",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "118",
"Long-term Debt": "30.3",
"Other Liabilities": "15.8",
"Liabilities, Current": "51.5",
"Property, Plant and Equipment": "5.05",
"Other Assets": "5.66",
"Assets, Current": "10.8",
"Oil and Gas Property": "-4.47",
"Revenues": "-23.8",
"Net Income": "-20.1",
"Revenue from Contract with Customer": "-11.6",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-20.7",
"Other Expenses": "35.1",
"Operating Expenses": "-21.6",
"General and Administrative Expense": "-18.0",
"Economic Capital Ratio": "95.4"
},
"2023": {
"Liabilities": "91.6",
"Assets": "14.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "70.0",
"Other Liabilities": "18.4",
"Liabilities, Current": "44.9",
"Long-term Debt": "38.3",
"Oil and Gas Property": "-14.2",
"Assets, Current": "22.0",
"Other Assets": "44.8",
"Revenue from Contract with Customer": "-19.4",
"Revenues": "-38.8",
"Net Income": "-56.7",
"Other Revenues": "-17.8",
"Operating Expenses": "-74.1",
"Expenses": "-46.1",
"Other Expenses": "43.2",
"General and Administrative Expense": "-25.8",
"Comprehensive Net Income": "-56.5",
"Other Net Income": "28.2",
"Economic Capital Ratio": "46.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001156041_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,934",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "186",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,953",
"Liabilities, Current": "297",
"Long-term Debt": "41",
"Oil and Gas Property": "0",
"Operating Expenses": "6,007",
"Other Assets": "4,929",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,709",
"Other Liabilities": "3.6",
"Other Net Income": "101",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,796",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "342",
"Assets": "48,658",
"Revenues": "0",
"Expenses": "4,436",
"Stockholders Equity": "48,316",
"Net Income": "-4,335",
"Comprehensive Net Income": "-4,335",
"BaseVar": "26,768",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "231%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,251",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,027",
"Liabilities, Current": "5,106",
"Long-term Debt": "7.9",
"Oil and Gas Property": "0",
"Operating Expenses": "57,266",
"Other Assets": "3.2",
"Other Compr. Net Income": "-106",
"Other Expenses": "-4,877",
"Other Liabilities": "193",
"Other Net Income": "725",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,887",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,307",
"Assets": "20,141",
"Revenues": "0",
"Expenses": "57,483",
"Stockholders Equity": "14,834",
"Net Income": "-56,757",
"Comprehensive Net Income": "-56,864",
"BaseVar": "41,881",
"ECR before LimitedLiability": "-300%",
"Economic Capital Ratio": "0.000000000000017%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,417",
"Liabilities, Current": "230",
"Long-term Debt": "8.4",
"Oil and Gas Property": "0",
"Operating Expenses": "3,611",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,455",
"Other Liabilities": "8.4",
"Other Net Income": "425",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "246",
"Assets": "13,412",
"Revenues": "0",
"Expenses": "3,598",
"Stockholders Equity": "13,166",
"Net Income": "-3,173",
"Comprehensive Net Income": "-3,173",
"BaseVar": "8,841",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "196%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,111",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "360",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,357",
"Liabilities, Current": "9,314",
"Long-term Debt": "28",
"Oil and Gas Property": "0",
"Operating Expenses": "4,322",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,714",
"Other Liabilities": "0",
"Other Net Income": "-29",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,500",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,343",
"Assets": "18,614",
"Revenues": "0",
"Expenses": "4,324",
"Stockholders Equity": "9,272",
"Net Income": "-4,353",
"Comprehensive Net Income": "-4,353",
"BaseVar": "16,155",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "757",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,541",
"Liabilities, Current": "40",
"Long-term Debt": "25",
"Oil and Gas Property": "0",
"Operating Expenses": "4,164",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,279",
"Other Liabilities": "0",
"Other Net Income": "353",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,133",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "65",
"Assets": "5,560",
"Revenues": "0",
"Expenses": "4,183",
"Stockholders Equity": "5,495",
"Net Income": "-3,830",
"Comprehensive Net Income": "-3,830",
"BaseVar": "5,080",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "485",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "303",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,831",
"Liabilities, Current": "61",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "2,815",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,133",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,457",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "89",
"Assets": "2,945",
"Revenues": "0",
"Expenses": "2,815",
"Stockholders Equity": "2,856",
"Net Income": "-2,642",
"Comprehensive Net Income": "-2,642",
"BaseVar": "3,011",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "161",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,823",
"Liabilities, Current": "152",
"Long-term Debt": "36",
"Oil and Gas Property": "0",
"Operating Expenses": "2,507",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,984",
"Other Liabilities": "49",
"Other Net Income": "469",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "237",
"Assets": "7,560",
"Revenues": "0",
"Expenses": "2,507",
"Stockholders Equity": "7,324",
"Net Income": "-2,038",
"Comprehensive Net Income": "-2,038",
"BaseVar": "5,386",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "958",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "358",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,423",
"Liabilities, Current": "63",
"Long-term Debt": "39",
"Oil and Gas Property": "0",
"Operating Expenses": "2,695",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,780",
"Other Liabilities": "44",
"Other Net Income": "87",
"Other Revenues": "113",
"Property, Plant and Equipment": "6,861",
"Revenue from Contract with Customer": "2,243",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "145",
"Assets": "7,823",
"Revenues": "2,357",
"Expenses": "2,695",
"Stockholders Equity": "7,677",
"Net Income": "-251",
"Comprehensive Net Income": "-251",
"BaseVar": "6,553",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "236%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,374",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,447",
"Liabilities, Current": "232",
"Long-term Debt": "172",
"Oil and Gas Property": "0",
"Operating Expenses": "4,735",
"Other Assets": "458",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,812",
"Other Liabilities": "0",
"Other Net Income": "146",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,011",
"Revenue from Contract with Customer": "552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "403",
"Assets": "6,842",
"Revenues": "552",
"Expenses": "4,735",
"Stockholders Equity": "6,439",
"Net Income": "-4,037",
"Comprehensive Net Income": "-4,037",
"BaseVar": "6,340",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,195",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,493",
"Liabilities, Current": "142",
"Long-term Debt": "280",
"Oil and Gas Property": "0",
"Operating Expenses": "2,364",
"Other Assets": "731",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,738",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,808",
"Revenue from Contract with Customer": "1,330",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "422",
"Assets": "10,734",
"Revenues": "1,330",
"Expenses": "2,364",
"Stockholders Equity": "10,312",
"Net Income": "-1,022",
"Comprehensive Net Income": "-1,022",
"BaseVar": "7,432",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,796",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "205",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,580",
"Liabilities, Current": "195",
"Long-term Debt": "219",
"Oil and Gas Property": "0",
"Operating Expenses": "2,417",
"Other Assets": "2,318",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,786",
"Other Liabilities": "0",
"Other Net Income": "34",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,617",
"Revenue from Contract with Customer": "1,639",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "414",
"Assets": "11,731",
"Revenues": "1,639",
"Expenses": "2,417",
"Stockholders Equity": "11,317",
"Net Income": "-744",
"Comprehensive Net Income": "-744",
"BaseVar": "8,117",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "4,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "168",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,853",
"Liabilities, Current": "249",
"Long-term Debt": "134",
"Oil and Gas Property": "0",
"Operating Expenses": "5,375",
"Other Assets": "4,654",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,020",
"Other Liabilities": "0",
"Other Net Income": "1,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,559",
"Revenue from Contract with Customer": "794",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "383",
"Assets": "10,379",
"Revenues": "794",
"Expenses": "5,375",
"Stockholders Equity": "9,996",
"Net Income": "-3,211",
"Comprehensive Net Income": "-3,211",
"BaseVar": "9,150",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.7438183137224819,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001156041.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001156041.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001156041.svg"
},
{
"company_id": "0001486159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001486159.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001486159.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001486159.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001486159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001486159_main_keyfigs.svg",
"name": "Chord Energy Corp",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001486159.svg",
"report_text": "The relative strengths and weaknesses of Chord Energy Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Chord Energy Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Chord Energy Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 42% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001486159_2024_Chord_Energy_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "4.41",
"Liabilities": "-73.6",
"Stockholders Equity": "-44.0",
"ECR before LimitedLiability": "-42.4",
"Other Liabilities": "2.15",
"Long-term Debt": "-87.7",
"Other Assets": "-7.88",
"Assets": "1.07",
"Assets, Current": "15.4",
"Oil and Gas Property": "-30.5",
"Property, Plant and Equipment": "29.2",
"Revenues": "-19.4",
"Net Income": "12.1",
"Other Revenues": "-19.4",
"Operating Expenses": "12.8",
"Expenses": "17.2",
"Taxes": "-1.40",
"General and Administrative Expense": "5.78",
"Comprehensive Net Income": "12.1",
"Other Net Income": "11.0",
"Economic Capital Ratio": "-65.2"
},
"2014": {
"Long-term Debt": "-73.3",
"Liabilities": "-59.9",
"Stockholders Equity": "-42.5",
"ECR before LimitedLiability": "-16.1",
"Liabilities, Current": "4.38",
"Other Liabilities": "1.95",
"Oil and Gas Property": "-32.6",
"Assets": "-2.21",
"Property, Plant and Equipment": "46.9",
"Assets, Current": "-5.41",
"Other Assets": "-4.82",
"Other Revenues": "-17.3",
"Revenues": "-18.0",
"Net Income": "23.3",
"Expenses": "19.4",
"General and Administrative Expense": "4.69",
"Operating Expenses": "12.6",
"Other Expenses": "5.39",
"Comprehensive Net Income": "23.4",
"Other Net Income": "18.8",
"Economic Capital Ratio": "-42.6"
},
"2021": {
"Property, Plant and Equipment": "-2.60",
"Assets": "-9.99",
"Stockholders Equity": "-17.5",
"Other Liabilities": "10.1",
"Economic Capital Ratio": "-25.4",
"Oil and Gas Property": "-30.9",
"Assets, Current": "30.7",
"Revenue from Contract with Customer": "23.4",
"Revenues": "12.7",
"Net Income": "12.5",
"Gains/Losses on Derivatives": "3.02",
"Other Revenues": "-16.7",
"General and Administrative Expense": "3.86",
"Expenses": "5.11",
"Depreciation, Depletion, Amortization": "6.26",
"Other Expenses": "-13.9",
"Cost of Goods and Services Sold": "3.98",
"Operating Expenses": "5.47",
"Liabilities, Current": "-16.1",
"Other Net Income": "-5.57",
"Comprehensive Net Income": "12.7"
},
"2022": {
"Deferred Tax Liab., Net": "5.37",
"Liabilities": "43.4",
"Stockholders Equity": "41.9",
"Property, Plant and Equipment": "24.3",
"ECR before LimitedLiability": "75.9",
"Long-term Debt": "16.7",
"Other Liabilities": "18.0",
"Liabilities, Current": "6.51",
"Revenues": "20.9",
"Net Income": "33.3",
"Revenue from Contract with Customer": "36.3",
"Other Revenues": "-19.0",
"Expenses": "5.74",
"Other Expenses": "-16.1",
"Operating Expenses": "9.39",
"Depreciation, Depletion, Amortization": "7.15",
"General and Administrative Expense": "5.21",
"Oil and Gas Property": "-13.1",
"Comprehensive Net Income": "32.6",
"Other Net Income": "6.70",
"Economic Capital Ratio": "53.5"
},
"2023": {
"Liabilities": "45.3",
"Assets": "-4.30",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "64.8",
"Other Liabilities": "19.0",
"Liabilities, Current": "6.36",
"Long-term Debt": "20.0",
"Property, Plant and Equipment": "26.2",
"Oil and Gas Property": "-15.7",
"Revenue from Contract with Customer": "52.8",
"Revenues": "32.6",
"Net Income": "26.5",
"Other Revenues": "-18.6",
"Operating Expenses": "7.94",
"Expenses": "-10.4",
"Depreciation, Depletion, Amortization": "8.98",
"Other Expenses": "-33.0",
"General and Administrative Expense": "6.21",
"Comprehensive Net Income": "26.7",
"Other Net Income": "4.32",
"Economic Capital Ratio": "41.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001486159_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "623,640",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "74,981",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,435",
"Liabilities, Current": "182,584",
"Long-term Debt": "817,577",
"Oil and Gas Property": "0",
"Operating Expenses": "1,685",
"Other Assets": "23,787",
"Other Compr. Net Income": "0",
"Other Expenses": "84,678",
"Other Liabilities": "92,983",
"Other Net Income": "304,034",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,079,955",
"Revenue from Contract with Customer": "0",
"Taxes": "33,865"
},
"output_variables": {
"Liabilities": "1,093,144",
"Assets": "1,727,382",
"Revenues": "0",
"Expenses": "224,644",
"Stockholders Equity": "634,238",
"Net Income": "79,390",
"Comprehensive Net Income": "79,390",
"BaseVar": "1,674,602",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "67%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "696,607",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "412,334",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "92,306",
"Liabilities, Current": "795,128",
"Long-term Debt": "2,744,213",
"Oil and Gas Property": "0",
"Operating Expenses": "3,064",
"Other Assets": "55,019",
"Other Compr. Net Income": "0",
"Other Expenses": "603,814",
"Other Liabilities": "526,770",
"Other Net Income": "1,746,043",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,186,786",
"Revenue from Contract with Customer": "0",
"Taxes": "127,648"
},
"output_variables": {
"Liabilities": "4,066,111",
"Assets": "5,938,412",
"Revenues": "0",
"Expenses": "1,239,166",
"Stockholders Equity": "1,872,301",
"Net Income": "506,877",
"Comprehensive Net Income": "506,877",
"BaseVar": "6,494,866",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,615,442",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "7.0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "80,688",
"Liabilities, Current": "1,225,197",
"Long-term Debt": "580,010",
"Oil and Gas Property": "0",
"Operating Expenses": "326,547",
"Other Assets": "90,913",
"Other Compr. Net Income": "0",
"Other Expenses": "508,245",
"Other Liabilities": "0",
"Other Net Income": "-268,009",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,320,432",
"Revenue from Contract with Customer": "1,579,926",
"Taxes": "76,835"
},
"output_variables": {
"Liabilities": "1,805,214",
"Assets": "3,026,787",
"Revenues": "1,579,926",
"Expenses": "992,315",
"Stockholders Equity": "1,221,573",
"Net Income": "319,602",
"Comprehensive Net Income": "319,602",
"BaseVar": "3,836,126",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,482,512",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,299",
"Liabilities, Current": "1,361,333",
"Long-term Debt": "589,950",
"Oil and Gas Property": "0",
"Operating Expenses": "585,017",
"Other Assets": "437,226",
"Other Compr. Net Income": "0",
"Other Expenses": "997,101",
"Other Liabilities": "0",
"Other Net Income": "230,353",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,711,343",
"Revenue from Contract with Customer": "3,646,794",
"Taxes": "229,571"
},
"output_variables": {
"Liabilities": "1,951,283",
"Assets": "6,631,081",
"Revenues": "3,646,794",
"Expenses": "2,020,988",
"Stockholders Equity": "4,679,798",
"Net Income": "1,856,159",
"Comprehensive Net Income": "1,856,159",
"BaseVar": "7,240,250",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "181%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,424,551",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "95,322",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,319",
"Liabilities, Current": "1,165,459",
"Long-term Debt": "588,745",
"Oil and Gas Property": "0",
"Operating Expenses": "839,157",
"Other Assets": "186,921",
"Other Compr. Net Income": "0",
"Other Expenses": "1,710,466",
"Other Liabilities": "0",
"Other Net Income": "63,082",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,314,678",
"Revenue from Contract with Customer": "3,896,641",
"Taxes": "260,002"
},
"output_variables": {
"Liabilities": "1,849,526",
"Assets": "6,926,150",
"Revenues": "3,896,641",
"Expenses": "2,935,944",
"Stockholders Equity": "5,076,624",
"Net Income": "1,023,779",
"Comprehensive Net Income": "1,023,779",
"BaseVar": "7,835,672",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "169%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.6911152224835808,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001486159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001486159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001486159.svg"
},
{
"company_id": "0001657788",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001657788.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001657788.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001657788.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001657788_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001657788_main_keyfigs.svg",
"name": "Kimbell Royalty Partners LP",
"rank": 20,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Kimbell Royalty Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kimbell Royalty Partners LP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 106% points.The greatest weakness of Kimbell Royalty Partners LP is the variable Long-term Debt, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 167%, being 40% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001657788_2024_Kimbell_Royalty_Partners_LP.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "20.3",
"Liabilities": "53.2",
"Assets": "27.4",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "89.2",
"Liabilities, Current": "38.7",
"Long-term Debt": "-4.83",
"Deferred Tax Liab., Net": "1.56",
"Oil and Gas Property": "99.2",
"Property, Plant and Equipment": "-14.4",
"Assets, Current": "-3.13",
"Revenue from Contract with Customer": "-15.5",
"Revenues": "-16.6",
"Net Income": "-7.32",
"General and Administrative Expense": "3.65",
"Expenses": "7.62",
"Operating Expenses": "18.0",
"Other Expenses": "-14.8",
"Comprehensive Net Income": "-7.27",
"Other Net Income": "1.64",
"Economic Capital Ratio": "65.1"
},
"2019": {
"Deferred Tax Liab., Net": "2.33",
"Liabilities": "50.6",
"Assets": "23.6",
"Stockholders Equity": "80.8",
"ECR before LimitedLiability": "59.2",
"Liabilities, Current": "39.7",
"Other Liabilities": "10.0",
"Oil and Gas Property": "114",
"Assets, Current": "-6.70",
"Property, Plant and Equipment": "-24.7",
"Other Revenues": "8.33",
"Revenues": "-13.7",
"Net Income": "-24.8",
"Revenue from Contract with Customer": "-22.2",
"Operating Expenses": "21.1",
"Expenses": "-11.0",
"Cost of Goods and Services Sold": "3.54",
"Other Expenses": "-32.5",
"Depreciation, Depletion, Amortization": "-3.72",
"Comprehensive Net Income": "-24.3",
"Economic Capital Ratio": "43.8"
},
"2020": {
"Other Liabilities": "9.80",
"Liabilities": "14.1",
"Assets": "8.24",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "7.25",
"Liabilities, Current": "23.5",
"Long-term Debt": "-33.3",
"Assets, Current": "-13.3",
"Property, Plant and Equipment": "-41.7",
"Oil and Gas Property": "63.7",
"Revenues": "-10.6",
"Net Income": "-29.3",
"Other Revenues": "7.09",
"Revenue from Contract with Customer": "-18.4",
"Depreciation, Depletion, Amortization": "-2.57",
"Expenses": "-17.9",
"Operating Expenses": "17.1",
"Cost of Goods and Services Sold": "2.63",
"Other Expenses": "-42.1",
"Comprehensive Net Income": "-29.0",
"Economic Capital Ratio": "-18.2"
},
"2021": {
"Property, Plant and Equipment": "-25.9",
"Assets": "23.3",
"Stockholders Equity": "34.6",
"ECR before LimitedLiability": "32.4",
"Oil and Gas Property": "92.7",
"Assets, Current": "-8.17",
"Revenue from Contract with Customer": "-28.3",
"Revenues": "-8.35",
"Net Income": "11.1",
"Gains/Losses on Derivatives": "2.76",
"Other Revenues": "16.7",
"Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-2.71",
"Cost of Goods and Services Sold": "3.64",
"Operating Expenses": "15.6",
"Long-term Debt": "-74.0",
"Other Liabilities": "10.6",
"Liabilities, Current": "39.1",
"Other Net Income": "4.39",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "8.57"
},
"2022": {
"Deferred Tax Liab., Net": "4.02",
"Liabilities": "24.6",
"Assets": "27.7",
"Stockholders Equity": "79.4",
"ECR before LimitedLiability": "67.2",
"Long-term Debt": "-43.5",
"Other Liabilities": "11.0",
"Liabilities, Current": "44.9",
"Property, Plant and Equipment": "-14.7",
"Other Assets": "14.8",
"Assets, Current": "-4.89",
"Oil and Gas Property": "51.1",
"Revenues": "-11.8",
"Expenses": "21.2",
"Net Income": "11.4",
"Revenue from Contract with Customer": "-37.1",
"Other Revenues": "22.5",
"Operating Expenses": "17.5",
"General and Administrative Expense": "3.34",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "44.8"
},
"2023": {
"Deferred Tax Liab., Net": "5.75",
"Liabilities": "21.8",
"Assets": "20.4",
"Stockholders Equity": "62.4",
"ECR before LimitedLiability": "62.7",
"Other Liabilities": "14.0",
"Liabilities, Current": "38.3",
"Long-term Debt": "-43.6",
"Property, Plant and Equipment": "-17.9",
"Oil and Gas Property": "106",
"Assets, Current": "-5.22",
"Other Assets": "-3.53",
"Revenue from Contract with Customer": "6.18",
"Revenues": "-5.49",
"Expenses": "15.4",
"Net Income": "12.0",
"Other Revenues": "-10.4",
"Operating Expenses": "19.8",
"Depreciation, Depletion, Amortization": "-5.13",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "39.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001657788_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "37,615",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,213",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,847",
"Liabilities, Current": "3,800",
"Long-term Debt": "87,310",
"Oil and Gas Property": "710,815",
"Operating Expenses": "0",
"Other Assets": "4,425",
"Other Compr. Net Income": "0",
"Other Expenses": "76,105",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "70,258",
"Property, Plant and Equipment": "430",
"Revenue from Contract with Customer": "0",
"Taxes": "4,400"
},
"output_variables": {
"Liabilities": "91,110",
"Assets": "753,285",
"Revenues": "70,258",
"Expenses": "122,565",
"Stockholders Equity": "662,176",
"Net Income": "-52,307",
"Comprehensive Net Income": "-52,307",
"BaseVar": "518,609",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "185%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "34,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "52,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,667",
"Liabilities, Current": "5,439",
"Long-term Debt": "103,260",
"Oil and Gas Property": "704,442",
"Operating Expenses": "0",
"Other Assets": "8,686",
"Other Compr. Net Income": "0",
"Other Expenses": "184,009",
"Other Liabilities": "0",
"Other Net Income": "80",
"Other Revenues": "108,225",
"Property, Plant and Equipment": "1,327",
"Revenue from Contract with Customer": "0",
"Taxes": "7,720"
},
"output_variables": {
"Liabilities": "108,699",
"Assets": "748,594",
"Revenues": "108,225",
"Expenses": "266,514",
"Stockholders Equity": "639,895",
"Net Income": "-158,208",
"Comprehensive Net Income": "-158,208",
"BaseVar": "616,056",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "151%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "28,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,989",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,902",
"Liabilities, Current": "8,767",
"Long-term Debt": "177,566",
"Oil and Gas Property": "520,993",
"Operating Expenses": "0",
"Other Assets": "13,345",
"Other Compr. Net Income": "0",
"Other Expenses": "266,480",
"Other Liabilities": "0",
"Other Net Income": "188",
"Other Revenues": "90,482",
"Property, Plant and Equipment": "1,965",
"Revenue from Contract with Customer": "0",
"Taxes": "6,389"
},
"output_variables": {
"Liabilities": "186,333",
"Assets": "564,634",
"Revenues": "90,482",
"Expenses": "346,760",
"Stockholders Equity": "378,301",
"Net Income": "-256,091",
"Comprehensive Net Income": "-256,091",
"BaseVar": "594,199",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "45,417",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,798",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,978",
"Liabilities, Current": "28,321",
"Long-term Debt": "224,316",
"Oil and Gas Property": "540,792",
"Operating Expenses": "0",
"Other Assets": "13,389",
"Other Compr. Net Income": "0",
"Other Expenses": "21,305",
"Other Liabilities": "0",
"Other Net Income": "2,383",
"Other Revenues": "135,615",
"Property, Plant and Equipment": "1,888",
"Revenue from Contract with Customer": "0",
"Taxes": "10,480"
},
"output_variables": {
"Liabilities": "252,637",
"Assets": "601,487",
"Revenues": "135,615",
"Expenses": "95,561",
"Stockholders Equity": "348,850",
"Net Income": "42,438",
"Comprehensive Net Income": "42,438",
"BaseVar": "543,842",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "75,192",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,129",
"Liabilities, Current": "18,767",
"Long-term Debt": "236,007",
"Oil and Gas Property": "753,269",
"Operating Expenses": "0",
"Other Assets": "247,331",
"Other Compr. Net Income": "0",
"Other Expenses": "32,245",
"Other Liabilities": "8,563",
"Other Net Income": "6,712",
"Other Revenues": "248,059",
"Property, Plant and Equipment": "954",
"Revenue from Contract with Customer": "0",
"Taxes": "16,239"
},
"output_variables": {
"Liabilities": "263,337",
"Assets": "1,076,746",
"Revenues": "248,059",
"Expenses": "127,698",
"Stockholders Equity": "813,410",
"Net Income": "127,073",
"Comprehensive Net Income": "127,073",
"BaseVar": "861,276",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "172%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "103,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "96,477",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,678",
"Liabilities, Current": "12,977",
"Long-term Debt": "296,346",
"Oil and Gas Property": "1,221,656",
"Operating Expenses": "0",
"Other Assets": "12,403",
"Other Compr. Net Income": "0",
"Other Expenses": "61,429",
"Other Liabilities": "0",
"Other Net Income": "-661",
"Other Revenues": "26,484",
"Property, Plant and Equipment": "590",
"Revenue from Contract with Customer": "267,585",
"Taxes": "20,326"
},
"output_variables": {
"Liabilities": "309,322",
"Assets": "1,337,789",
"Revenues": "294,069",
"Expenses": "213,911",
"Stockholders Equity": "1,028,467",
"Net Income": "79,497",
"Comprehensive Net Income": "79,497",
"BaseVar": "1,077,876",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "167%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.6700367734583716,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001657788.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001657788.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001657788.svg"
},
{
"company_id": "0001288403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001288403.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001288403.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001288403.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001288403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001288403_main_keyfigs.svg",
"name": "W T Offshore INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001288403.svg",
"report_text": "The relative strengths and weaknesses of W T Offshore INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of W T Offshore INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 60% points.The greatest weakness of W T Offshore INC is the variable Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 167%, being 39% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001288403_2024_W_T_Offshore_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "60.9",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "91.5",
"Other Liabilities": "27.3",
"Long-term Debt": "39.9",
"Other Assets": "-3.45",
"Assets": "-2.96",
"Assets, Current": "-4.97",
"Oil and Gas Property": "-13.0",
"Property, Plant and Equipment": "43.5",
"Revenues": "55.2",
"Net Income": "32.9",
"Other Revenues": "55.3",
"Operating Expenses": "27.3",
"Expenses": "-10.2",
"General and Administrative Expense": "8.04",
"Depreciation, Depletion, Amortization": "-20.5",
"Other Expenses": "-25.7",
"Comprehensive Net Income": "33.0",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "68.7"
},
"2012": {
"Liabilities, Current": "9.22",
"Liabilities": "73.1",
"Stockholders Equity": "72.9",
"ECR before LimitedLiability": "122",
"Long-term Debt": "40.5",
"Other Liabilities": "31.0",
"Assets, Current": "-1.01",
"Assets": "5.33",
"Property, Plant and Equipment": "49.6",
"Oil and Gas Property": "-12.5",
"Other Assets": "-2.00",
"Other Revenues": "37.6",
"Revenues": "37.4",
"Net Income": "31.8",
"Comprehensive Net Income": "31.8",
"Operating Expenses": "22.9",
"Other Expenses": "-13.7",
"Depreciation, Depletion, Amortization": "-18.0",
"General and Administrative Expense": "8.46",
"Other Net Income": "-5.71",
"Economic Capital Ratio": "92.5"
},
"2013": {
"Other Liabilities": "36.1",
"Liabilities": "82.3",
"Assets": "3.38",
"Stockholders Equity": "71.9",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "13.4",
"Long-term Debt": "43.0",
"Oil and Gas Property": "-13.6",
"Assets, Current": "-2.61",
"Property, Plant and Equipment": "55.7",
"Revenues": "40.8",
"Net Income": "22.3",
"Other Revenues": "40.7",
"Expenses": "-8.00",
"Operating Expenses": "20.9",
"Depreciation, Depletion, Amortization": "-22.1",
"Other Expenses": "-13.9",
"General and Administrative Expense": "6.33",
"Comprehensive Net Income": "22.0",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "84.0"
},
"2014": {
"Long-term Debt": "37.5",
"Liabilities": "75.2",
"Stockholders Equity": "83.6",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "13.6",
"Other Liabilities": "32.8",
"Oil and Gas Property": "-11.4",
"Assets": "7.55",
"Property, Plant and Equipment": "59.8",
"Assets, Current": "-3.37",
"Other Assets": "-1.79",
"Other Revenues": "36.6",
"Revenues": "35.7",
"Net Income": "29.5",
"Depreciation, Depletion, Amortization": "-24.5",
"Expenses": "2.58",
"General and Administrative Expense": "4.70",
"Operating Expenses": "22.9",
"Comprehensive Net Income": "29.6",
"Other Net Income": "-8.70",
"Economic Capital Ratio": "97.7"
},
"2015": {
"Liabilities": "29.5",
"Assets": "-15.7",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "28.7",
"Liabilities, Current": "10.2",
"Other Liabilities": "17.6",
"Long-term Debt": "22.4",
"Property, Plant and Equipment": "41.5",
"Oil and Gas Property": "-51.9",
"Assets, Current": "-7.85",
"Revenues": "23.2",
"Net Income": "-22.1",
"Other Revenues": "23.6",
"General and Administrative Expense": "6.03",
"Expenses": "-50.6",
"Other Expenses": "-64.5",
"Depreciation, Depletion, Amortization": "-24.9",
"Operating Expenses": "23.3",
"Other Net Income": "-5.00",
"Comprehensive Net Income": "-21.3",
"Economic Capital Ratio": "-17.8"
},
"2016": {
"Liabilities": "61.6",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "30.9",
"Long-term Debt": "50.7",
"Other Liabilities": "22.7",
"Oil and Gas Property": "-46.6",
"Assets": "-35.1",
"Other Assets": "17.2",
"Assets, Current": "-5.16",
"Property, Plant and Equipment": "12.3",
"Other Revenues": "40.2",
"Revenues": "40.9",
"Net Income": "-2.60",
"Other Expenses": "-78.5",
"Expenses": "-64.8",
"General and Administrative Expense": "6.65",
"Operating Expenses": "27.5",
"Depreciation, Depletion, Amortization": "-23.4",
"Comprehensive Net Income": "-2.36",
"Other Net Income": "15.7",
"Economic Capital Ratio": "6.92"
},
"2017": {
"Liabilities": "79.7",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "97.8",
"Long-term Debt": "59.7",
"Other Liabilities": "25.3",
"Oil and Gas Property": "-17.6",
"Assets": "-5.31",
"Property, Plant and Equipment": "8.83",
"Other Assets": "9.93",
"Assets, Current": "2.26",
"Other Revenues": "60.7",
"Revenues": "59.6",
"Net Income": "31.8",
"General and Administrative Expense": "4.83",
"Expenses": "-20.0",
"Operating Expenses": "26.7",
"Depreciation, Depletion, Amortization": "-15.8",
"Other Expenses": "-37.1",
"Other Net Income": "-7.85",
"Comprehensive Net Income": "31.8",
"Economic Capital Ratio": "75.0"
},
"2018": {
"Other Liabilities": "32.1",
"Liabilities": "76.4",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "-11.3",
"Long-term Debt": "57.4",
"Oil and Gas Property": "-11.5",
"Assets": "-3.99",
"Property, Plant and Equipment": "3.48",
"Other Assets": "5.63",
"Assets, Current": "3.44",
"Revenue from Contract with Customer": "88.3",
"Revenues": "61.2",
"Expenses": "-8.30",
"Net Income": "55.9",
"Other Revenues": "-26.9",
"Other Expenses": "7.36",
"Depreciation, Depletion, Amortization": "-16.1",
"Comprehensive Net Income": "55.9",
"Other Net Income": "2.97",
"Economic Capital Ratio": "89.2"
},
"2019": {
"Deferred Tax Liab., Net": "3.21",
"Liabilities": "68.8",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "92.2",
"Liabilities, Current": "-4.81",
"Other Liabilities": "13.7",
"Long-term Debt": "59.7",
"Other Revenues": "-21.6",
"Revenues": "39.9",
"Net Income": "27.9",
"Revenue from Contract with Customer": "61.2",
"Operating Expenses": "-8.24",
"Expenses": "-11.8",
"Cost of Goods and Services Sold": "4.53",
"Other Expenses": "2.59",
"Depreciation, Depletion, Amortization": "-10.9",
"Property, Plant and Equipment": "18.1",
"Other Assets": "8.06",
"Oil and Gas Property": "-16.6",
"Comprehensive Net Income": "28.5",
"Economic Capital Ratio": "76.8"
},
"2020": {
"Other Liabilities": "21.6",
"Liabilities": "86.2",
"Assets": "7.84",
"Stockholders Equity": "94.2",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "16.4",
"Long-term Debt": "55.0",
"Other Assets": "7.52",
"Property, Plant and Equipment": "20.8",
"Oil and Gas Property": "-9.85",
"Revenues": "25.5",
"Net Income": "44.1",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "41.8",
"Depreciation, Depletion, Amortization": "-8.36",
"Expenses": "9.29",
"Operating Expenses": "-7.17",
"Other Expenses": "20.0",
"Other Net Income": "9.37",
"Comprehensive Net Income": "44.4",
"Economic Capital Ratio": "122"
},
"2021": {
"Liabilities": "59.8",
"Stockholders Equity": "50.3",
"ECR before LimitedLiability": "57.1",
"Long-term Debt": "44.0",
"Liabilities, Current": "4.59",
"Other Liabilities": "14.6",
"Revenue from Contract with Customer": "33.7",
"Revenues": "17.7",
"Net Income": "-3.48",
"Gains/Losses on Derivatives": "3.86",
"Other Revenues": "-20.1",
"Expenses": "-4.41",
"Depreciation, Depletion, Amortization": "-3.77",
"Other Expenses": "-4.65",
"Cost of Goods and Services Sold": "5.10",
"Oil and Gas Property": "-23.3",
"Property, Plant and Equipment": "14.8",
"Other Assets": "10.0",
"Assets, Current": "9.22",
"Other Net Income": "-16.8",
"Economic Capital Ratio": "33.2"
},
"2022": {
"Deferred Tax Liab., Net": "4.02",
"Liabilities": "-5.67",
"Assets": "-13.2",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "-13.8",
"Long-term Debt": "29.0",
"Other Liabilities": "10.6",
"Liabilities, Current": "-72.2",
"Property, Plant and Equipment": "4.18",
"Assets, Current": "14.8",
"Oil and Gas Property": "-29.5",
"Gains/Losses on Derivatives": "3.41",
"Revenues": "15.1",
"Net Income": "9.60",
"Other Expenses": "-5.75",
"Revenue from Contract with Customer": "27.8",
"Other Revenues": "-18.7",
"Comprehensive Net Income": "8.91",
"Other Net Income": "-7.17",
"General and Administrative Expense": "3.44",
"Economic Capital Ratio": "-36.2"
},
"2023": {
"Deferred Tax Liab., Net": "8.08",
"Liabilities": "60.3",
"Assets": "-3.99",
"Stockholders Equity": "30.3",
"ECR before LimitedLiability": "62.2",
"Other Liabilities": "14.4",
"Long-term Debt": "45.2",
"Property, Plant and Equipment": "18.3",
"Oil and Gas Property": "-16.7",
"Revenue from Contract with Customer": "41.7",
"Revenues": "20.7",
"Net Income": "5.59",
"Other Revenues": "-19.3",
"Operating Expenses": "-14.0",
"Expenses": "-25.4",
"Depreciation, Depletion, Amortization": "-7.69",
"Cost of Goods and Services Sold": "3.84",
"Other Expenses": "-7.45",
"Comprehensive Net Income": "5.81",
"Other Net Income": "10.3",
"Economic Capital Ratio": "39.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001288403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "161,188",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "299,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "74,296",
"Liabilities, Current": "287,885",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "49,631",
"Other Compr. Net Income": "0",
"Other Expenses": "398,034",
"Other Liabilities": "0",
"Other Net Income": "-22,610",
"Other Revenues": "971,047",
"Property, Plant and Equipment": "1,658,106",
"Revenue from Contract with Customer": "0",
"Taxes": "4,275"
},
"output_variables": {
"Liabilities": "287,885",
"Assets": "1,868,925",
"Revenues": "971,047",
"Expenses": "775,620",
"Stockholders Equity": "1,581,040",
"Net Income": "172,817",
"Comprehensive Net Income": "172,817",
"BaseVar": "1,963,044",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "201%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "240,123",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "336,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "82,017",
"Liabilities, Current": "274,609",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,409",
"Other Compr. Net Income": "0",
"Other Expenses": "405,236",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "874,491",
"Property, Plant and Equipment": "2,060,455",
"Revenue from Contract with Customer": "0",
"Taxes": "5,840"
},
"output_variables": {
"Liabilities": "274,609",
"Assets": "2,348,987",
"Revenues": "874,491",
"Expenses": "829,270",
"Stockholders Equity": "2,074,378",
"Net Income": "45,436",
"Comprehensive Net Income": "45,436",
"BaseVar": "2,163,786",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "173,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "430,611",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,874",
"Liabilities, Current": "293,104",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "57,876",
"Other Compr. Net Income": "0",
"Other Expenses": "432,150",
"Other Liabilities": "0",
"Other Net Income": "19,004",
"Other Revenues": "984,088",
"Property, Plant and Equipment": "2,275,824",
"Revenue from Contract with Customer": "0",
"Taxes": "7,135"
},
"output_variables": {
"Liabilities": "293,104",
"Assets": "2,507,302",
"Revenues": "984,088",
"Expenses": "951,770",
"Stockholders Equity": "2,214,198",
"Net Income": "51,322",
"Comprehensive Net Income": "51,322",
"BaseVar": "2,377,634",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "182,562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "490,469",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "86,999",
"Liabilities, Current": "284,498",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "32,688",
"Other Compr. Net Income": "0",
"Other Expenses": "383,703",
"Other Liabilities": "0",
"Other Net Income": "8,734",
"Other Revenues": "948,708",
"Property, Plant and Equipment": "2,493,857",
"Revenue from Contract with Customer": "0",
"Taxes": "7,932"
},
"output_variables": {
"Liabilities": "284,498",
"Assets": "2,709,107",
"Revenues": "948,708",
"Expenses": "969,103",
"Stockholders Equity": "2,424,609",
"Net Income": "-11,661",
"Comprehensive Net Income": "-11,661",
"BaseVar": "2,460,075",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "169,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "373,368",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,110",
"Liabilities, Current": "227,493",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,663",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105,096",
"Other Liabilities": "0",
"Other Net Income": "2,593",
"Other Revenues": "507,265",
"Property, Plant and Equipment": "990,049",
"Revenue from Contract with Customer": "0",
"Taxes": "3,002"
},
"output_variables": {
"Liabilities": "227,493",
"Assets": "1,208,022",
"Revenues": "507,265",
"Expenses": "1,554,576",
"Stockholders Equity": "980,529",
"Net Income": "-1,044,718",
"Comprehensive Net Income": "-1,044,718",
"BaseVar": "1,749,974",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "42%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "191,741",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "194,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,740",
"Liabilities, Current": "203,029",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "90,932",
"Other Compr. Net Income": "0",
"Other Expenses": "524,302",
"Other Liabilities": "0",
"Other Net Income": "130,963",
"Other Revenues": "399,986",
"Property, Plant and Equipment": "547,053",
"Revenue from Contract with Customer": "0",
"Taxes": "1,889"
},
"output_variables": {
"Liabilities": "203,029",
"Assets": "829,726",
"Revenues": "399,986",
"Expenses": "779,969",
"Stockholders Equity": "626,697",
"Net Income": "-249,020",
"Comprehensive Net Income": "-249,020",
"BaseVar": "1,171,836",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190,680",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "138,510",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,744",
"Liabilities, Current": "168,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "137,884",
"Other Compr. Net Income": "0",
"Other Expenses": "210,419",
"Other Liabilities": "0",
"Other Net Income": "2,999",
"Other Revenues": "487,096",
"Property, Plant and Equipment": "579,016",
"Revenue from Contract with Customer": "0",
"Taxes": "1,740"
},
"output_variables": {
"Liabilities": "168,262",
"Assets": "907,580",
"Revenues": "487,096",
"Expenses": "410,413",
"Stockholders Equity": "739,318",
"Net Income": "79,682",
"Comprehensive Net Income": "79,682",
"BaseVar": "988,175",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "188%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "226,213",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,423",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,147",
"Liabilities, Current": "186,294",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,262",
"Other Assets": "107,232",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,450",
"Other Liabilities": "0",
"Other Net Income": "2,335",
"Other Revenues": "0",
"Property, Plant and Equipment": "515,421",
"Revenue from Contract with Customer": "580,706",
"Taxes": "1,832"
},
"output_variables": {
"Liabilities": "186,294",
"Assets": "848,866",
"Revenues": "580,706",
"Expenses": "334,214",
"Stockholders Equity": "662,572",
"Net Income": "248,827",
"Comprehensive Net Income": "248,827",
"BaseVar": "976,208",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "209%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "141,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "129,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,107",
"Liabilities, Current": "189,960",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "210,231",
"Other Assets": "113,169",
"Other Compr. Net Income": "0",
"Other Expenses": "63,722",
"Other Liabilities": "0",
"Other Net Income": "-188",
"Other Revenues": "0",
"Property, Plant and Equipment": "748,798",
"Revenue from Contract with Customer": "534,896",
"Taxes": "2,524"
},
"output_variables": {
"Liabilities": "189,960",
"Assets": "1,003,719",
"Revenues": "534,896",
"Expenses": "460,622",
"Stockholders Equity": "813,759",
"Net Income": "74,086",
"Comprehensive Net Income": "74,086",
"BaseVar": "1,094,692",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "107,228",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "97,763",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,745",
"Liabilities, Current": "115,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "178,886",
"Other Assets": "146,476",
"Other Compr. Net Income": "0",
"Other Expenses": "30,023",
"Other Liabilities": "0",
"Other Net Income": "44,491",
"Other Revenues": "0",
"Property, Plant and Equipment": "686,878",
"Revenue from Contract with Customer": "346,634",
"Taxes": "4,918"
},
"output_variables": {
"Liabilities": "115,000",
"Assets": "940,582",
"Revenues": "346,634",
"Expenses": "353,335",
"Stockholders Equity": "825,582",
"Net Income": "37,790",
"Comprehensive Net Income": "37,790",
"BaseVar": "900,021",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "204%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "358,259",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "52,400",
"Liabilities, Current": "324,376",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "192,427",
"Other Assets": "169,696",
"Other Compr. Net Income": "0",
"Other Expenses": "84,917",
"Other Liabilities": "4,495",
"Other Net Income": "-169,148",
"Other Revenues": "0",
"Property, Plant and Equipment": "665,252",
"Revenue from Contract with Customer": "558,010",
"Taxes": "10,074"
},
"output_variables": {
"Liabilities": "328,871",
"Assets": "1,193,207",
"Revenues": "558,010",
"Expenses": "430,340",
"Stockholders Equity": "864,336",
"Net Income": "-41,478",
"Comprehensive Net Income": "-41,478",
"BaseVar": "1,339,788",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "570,263",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "107,122",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,747",
"Liabilities, Current": "792,334",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "259,542",
"Other Assets": "126,312",
"Other Compr. Net Income": "0",
"Other Expenses": "149,609",
"Other Liabilities": "20,357",
"Other Net Income": "-99,828",
"Other Revenues": "0",
"Property, Plant and Equipment": "735,215",
"Revenue from Contract with Customer": "920,997",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "812,691",
"Assets": "1,431,790",
"Revenues": "920,997",
"Expenses": "590,020",
"Stockholders Equity": "619,099",
"Net Income": "231,149",
"Comprehensive Net Income": "231,149",
"BaseVar": "1,927,663",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "264,980",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,541",
"Liabilities, Current": "216,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,926",
"Other Assets": "99,969",
"Other Compr. Net Income": "0",
"Other Expenses": "92,052",
"Other Liabilities": "18,043",
"Other Net Income": "49,138",
"Other Revenues": "0",
"Property, Plant and Equipment": "749,056",
"Revenue from Contract with Customer": "532,656",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "234,895",
"Assets": "1,114,005",
"Revenues": "532,656",
"Expenses": "566,196",
"Stockholders Equity": "879,110",
"Net Income": "15,598",
"Comprehensive Net Income": "15,598",
"BaseVar": "1,248,445",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "167%"
}
}
},
"top_rated": false,
"trend": 36.0,
"value": 1.6654751043912353,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001288403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001288403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001288403.svg"
},
{
"company_id": "0001602065",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001602065.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001602065.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001602065.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001602065_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001602065_main_keyfigs.svg",
"name": "VNOM Sub Inc",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of VNOM Sub Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of VNOM Sub Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 85% points.The greatest weakness of VNOM Sub Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 161%, being 34% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001602065_2024_VNOM_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "-77.1",
"Liabilities": "12.4",
"Stockholders Equity": "66.4",
"ECR before LimitedLiability": "79.9",
"Liabilities, Current": "36.2",
"Long-term Debt": "34.1",
"Oil and Gas Property": "-14.0",
"Assets": "23.3",
"Property, Plant and Equipment": "63.1",
"Other Assets": "5.15",
"Assets, Current": "-4.06",
"General and Administrative Expense": "7.16",
"Expenses": "33.1",
"Net Income": "30.1",
"Other Revenues": "-16.5",
"Operating Expenses": "8.63",
"Other Expenses": "10.0",
"Depreciation, Depletion, Amortization": "5.66",
"Comprehensive Net Income": "30.2",
"Revenue from Contract with Customer": "13.4",
"Economic Capital Ratio": "55.7"
},
"2019": {
"Liabilities": "13.6",
"Stockholders Equity": "81.8",
"ECR before LimitedLiability": "83.7",
"Liabilities, Current": "33.8",
"Other Liabilities": "8.25",
"Long-term Debt": "-35.8",
"Oil and Gas Property": "-12.5",
"Assets": "31.9",
"Assets, Current": "-4.61",
"Property, Plant and Equipment": "75.9",
"Other Assets": "4.50",
"Other Revenues": "-12.8",
"Revenues": "-12.5",
"Net Income": "22.4",
"Operating Expenses": "10.2",
"Expenses": "35.8",
"Other Expenses": "12.1",
"Depreciation, Depletion, Amortization": "6.52",
"General and Administrative Expense": "4.63",
"Comprehensive Net Income": "22.8",
"Economic Capital Ratio": "68.3"
},
"2020": {
"Other Liabilities": "13.5",
"Liabilities": "18.7",
"Assets": "39.6",
"Stockholders Equity": "74.5",
"ECR before LimitedLiability": "83.7",
"Liabilities, Current": "32.4",
"Long-term Debt": "-35.4",
"Assets, Current": "-8.56",
"Property, Plant and Equipment": "109",
"Oil and Gas Property": "-17.6",
"Revenues": "-12.5",
"Net Income": "13.9",
"Other Revenues": "-10.9",
"Depreciation, Depletion, Amortization": "7.30",
"Expenses": "32.4",
"Operating Expenses": "6.30",
"General and Administrative Expense": "5.92",
"Other Expenses": "11.0",
"Other Net Income": "-6.10",
"Comprehensive Net Income": "14.1",
"Economic Capital Ratio": "58.2"
},
"2021": {
"Liabilities": "25.7",
"Assets": "33.7",
"Stockholders Equity": "82.2",
"ECR before LimitedLiability": "79.5",
"Long-term Debt": "-53.2",
"Liabilities, Current": "52.4",
"Other Liabilities": "11.5",
"Property, Plant and Equipment": "102",
"Oil and Gas Property": "-13.6",
"Assets, Current": "-6.82",
"Revenues": "-11.4",
"Net Income": "14.7",
"Other Revenues": "-13.5",
"General and Administrative Expense": "5.48",
"Expenses": "27.8",
"Depreciation, Depletion, Amortization": "5.51",
"Other Expenses": "6.44",
"Cost of Goods and Services Sold": "3.48",
"Operating Expenses": "7.51",
"Comprehensive Net Income": "15.0",
"Economic Capital Ratio": "55.7"
},
"2022": {
"Deferred Tax Liab., Net": "4.39",
"Liabilities": "38.4",
"Assets": "18.3",
"Stockholders Equity": "92.2",
"ECR before LimitedLiability": "98.7",
"Long-term Debt": "-39.4",
"Other Liabilities": "14.8",
"Liabilities, Current": "51.8",
"Property, Plant and Equipment": "60.0",
"Assets, Current": "-3.99",
"Oil and Gas Property": "-7.23",
"Expenses": "32.2",
"Revenue from Contract with Customer": "9.94",
"Net Income": "29.5",
"Other Expenses": "11.1",
"Operating Expenses": "7.26",
"Depreciation, Depletion, Amortization": "5.53",
"General and Administrative Expense": "7.32",
"Comprehensive Net Income": "28.9",
"Other Revenues": "-13.1",
"Economic Capital Ratio": "76.3"
},
"2023": {
"Property, Plant and Equipment": "84.6",
"Assets": "22.8",
"Stockholders Equity": "52.5",
"ECR before LimitedLiability": "56.8",
"Oil and Gas Property": "-12.6",
"Assets, Current": "-7.64",
"Revenue from Contract with Customer": "3.51",
"Revenues": "-6.10",
"Net Income": "21.9",
"Other Revenues": "-8.46",
"Operating Expenses": "10.4",
"Expenses": "28.8",
"Depreciation, Depletion, Amortization": "6.17",
"Other Expenses": "4.70",
"General and Administrative Expense": "5.83",
"Deferred Tax Liab., Net": "5.32",
"Other Liabilities": "13.0",
"Liabilities, Current": "35.9",
"Long-term Debt": "-63.1",
"Comprehensive Net Income": "22.0",
"Economic Capital Ratio": "33.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001602065_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "65,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,022",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "85,833",
"Other Assets": "114,714",
"Other Compr. Net Income": "0",
"Other Expenses": "-72,365",
"Other Liabilities": "411,000",
"Other Net Income": "-12,475",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,474,105",
"Revenue from Contract with Customer": "288,820",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "417,022",
"Assets": "1,654,064",
"Revenues": "288,820",
"Expenses": "13,468",
"Stockholders Equity": "1,237,042",
"Net Income": "262,877",
"Comprehensive Net Income": "262,877",
"BaseVar": "1,192,924",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "72,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,489",
"Liabilities, Current": "13,432",
"Long-term Debt": "586,774",
"Oil and Gas Property": "0",
"Operating Expenses": "104,743",
"Other Assets": "165,289",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,147",
"Other Liabilities": "0",
"Other Net Income": "-13,912",
"Other Revenues": "4,472",
"Property, Plant and Equipment": "2,547,673",
"Revenue from Contract with Customer": "293,811",
"Taxes": "19,076"
},
"output_variables": {
"Liabilities": "600,206",
"Assets": "2,785,626",
"Revenues": "298,283",
"Expenses": "63,161",
"Stockholders Equity": "2,185,420",
"Net Income": "221,210",
"Comprehensive Net Income": "221,210",
"BaseVar": "1,880,594",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "53,994",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,165",
"Liabilities, Current": "44,898",
"Long-term Debt": "555,644",
"Oil and Gas Property": "0",
"Operating Expenses": "197,712",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "114,457",
"Other Liabilities": "0",
"Other Net Income": "-103,861",
"Other Revenues": "3,645",
"Property, Plant and Equipment": "2,405,054",
"Revenue from Contract with Customer": "246,981",
"Taxes": "19,844"
},
"output_variables": {
"Liabilities": "600,542",
"Assets": "2,461,375",
"Revenues": "250,626",
"Expenses": "340,178",
"Stockholders Equity": "1,860,833",
"Net Income": "-193,413",
"Comprehensive Net Income": "-193,413",
"BaseVar": "1,878,291",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "111,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,800",
"Liabilities, Current": "24,466",
"Long-term Debt": "776,727",
"Oil and Gas Property": "0",
"Operating Expenses": "143,345",
"Other Assets": "2,757",
"Other Compr. Net Income": "0",
"Other Expenses": "-38,837",
"Other Liabilities": "0",
"Other Net Income": "-103,374",
"Other Revenues": "3,383",
"Property, Plant and Equipment": "2,920,115",
"Revenue from Contract with Customer": "501,534",
"Taxes": "32,558"
},
"output_variables": {
"Liabilities": "801,193",
"Assets": "3,034,021",
"Revenues": "504,917",
"Expenses": "144,866",
"Stockholders Equity": "2,232,828",
"Net Income": "256,677",
"Comprehensive Net Income": "256,677",
"BaseVar": "2,294,186",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "160%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "118,620",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,542",
"Liabilities, Current": "21,946",
"Long-term Debt": "576,902",
"Oil and Gas Property": "0",
"Operating Expenses": "185,985",
"Other Assets": "51,480",
"Other Compr. Net Income": "0",
"Other Expenses": "-97,567",
"Other Liabilities": "0",
"Other Net Income": "-58,131",
"Other Revenues": "28,491",
"Property, Plant and Equipment": "2,750,273",
"Revenue from Contract with Customer": "837,976",
"Taxes": "56,372"
},
"output_variables": {
"Liabilities": "598,848",
"Assets": "2,920,373",
"Revenues": "866,467",
"Expenses": "153,332",
"Stockholders Equity": "2,321,525",
"Net Income": "655,004",
"Comprehensive Net Income": "655,004",
"BaseVar": "2,298,576",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "143,517",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,603",
"Liabilities, Current": "33,256",
"Long-term Debt": "1,083,283",
"Oil and Gas Property": "0",
"Operating Expenses": "207,478",
"Other Assets": "62,257",
"Other Compr. Net Income": "0",
"Other Expenses": "-15,052",
"Other Liabilities": "0",
"Other Net Income": "-72,926",
"Other Revenues": "110,587",
"Property, Plant and Equipment": "3,768,319",
"Revenue from Contract with Customer": "717,110",
"Taxes": "50,401"
},
"output_variables": {
"Liabilities": "1,116,539",
"Assets": "3,974,093",
"Revenues": "827,697",
"Expenses": "253,430",
"Stockholders Equity": "2,857,554",
"Net Income": "501,341",
"Comprehensive Net Income": "501,341",
"BaseVar": "3,122,342",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "161%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.6115413799162095,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001602065.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001602065.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001602065.svg"
},
{
"company_id": "0001928446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001928446.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001928446.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001928446_main_keyfigs.svg",
"name": "Granite Ridge Resources Inc",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Granite Ridge Resources Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Granite Ridge Resources Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Granite Ridge Resources Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 157%, being 29% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001928446_2024_Granite_Ridge_Resources_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Deferred Tax Liab., Net": "-41.6",
"Liabilities": "69.6",
"Stockholders Equity": "62.7",
"Property, Plant and Equipment": "-8.37",
"ECR before LimitedLiability": "112",
"Long-term Debt": "45.9",
"Other Liabilities": "14.9",
"Liabilities, Current": "48.2",
"Revenues": "36.1",
"Net Income": "43.9",
"Revenue from Contract with Customer": "52.2",
"Other Revenues": "-19.8",
"Expenses": "12.0",
"Other Expenses": "7.72",
"Operating Expenses": "-16.4",
"Depreciation, Depletion, Amortization": "7.45",
"General and Administrative Expense": "7.56",
"Oil and Gas Property": "27.0",
"Comprehensive Net Income": "43.1",
"Other Net Income": "-4.19",
"Economic Capital Ratio": "89.3"
},
"2023": {
"Deferred Tax Liab., Net": "-19.4",
"Liabilities": "32.0",
"Stockholders Equity": "25.7",
"ECR before LimitedLiability": "52.5",
"Other Liabilities": "16.9",
"Liabilities, Current": "31.0",
"Revenue from Contract with Customer": "34.0",
"Revenues": "15.5",
"Net Income": "16.6",
"Other Revenues": "-16.9",
"Operating Expenses": "-26.7",
"Expenses": "-4.11",
"Depreciation, Depletion, Amortization": "8.16",
"Other Expenses": "6.01",
"General and Administrative Expense": "3.54",
"Oil and Gas Property": "72.6",
"Other Assets": "-5.21",
"Property, Plant and Equipment": "-23.7",
"Comprehensive Net Income": "16.8",
"Other Net Income": "5.15",
"Economic Capital Ratio": "29.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001928446_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "146,320",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "91,592",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,223",
"Liabilities, Current": "64,134",
"Long-term Debt": "4,745",
"Oil and Gas Property": "644,989",
"Operating Expenses": "195,272",
"Other Assets": "3,468",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,373",
"Other Liabilities": "11,902",
"Other Net Income": "-26,951",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "497,417",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,373",
"Assets": "794,777",
"Revenues": "497,417",
"Expenses": "208,122",
"Stockholders Equity": "622,404",
"Net Income": "262,344",
"Comprehensive Net Income": "262,344",
"BaseVar": "849,820",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "216%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "151,552",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,989",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,920",
"Liabilities, Current": "62,079",
"Long-term Debt": "119,391",
"Oil and Gas Property": "769,542",
"Operating Expenses": "303,482",
"Other Assets": "6,010",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,437",
"Other Liabilities": "0",
"Other Net Income": "14,995",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "394,069",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "255,459",
"Assets": "927,104",
"Revenues": "394,069",
"Expenses": "327,965",
"Stockholders Equity": "671,645",
"Net Income": "81,099",
"Comprehensive Net Income": "81,099",
"BaseVar": "959,796",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "157%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.5684251512394949,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001928446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001928446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001928446.svg"
},
{
"company_id": "0001698990",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001698990.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001698990.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001698990.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001698990_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001698990_main_keyfigs.svg",
"name": "Magnolia Oil Gas Corp",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001698990.svg",
"report_text": "The relative strengths and weaknesses of Magnolia Oil Gas Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Magnolia Oil Gas Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 54% points.The greatest weakness of Magnolia Oil Gas Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 28% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001698990_2024_Magnolia_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Deferred Tax Liab., Net": "-5.42",
"Liabilities": "36.0",
"Assets": "14.6",
"Stockholders Equity": "60.5",
"ECR before LimitedLiability": "75.6",
"Liabilities, Current": "28.7",
"Other Liabilities": "10.3",
"Long-term Debt": "3.30",
"Oil and Gas Property": "79.6",
"Property, Plant and Equipment": "-20.6",
"Other Revenues": "27.8",
"Revenues": "5.90",
"Net Income": "16.1",
"Revenue from Contract with Customer": "-22.1",
"Operating Expenses": "-17.5",
"Expenses": "11.6",
"Cost of Goods and Services Sold": "3.52",
"Other Expenses": "40.3",
"Depreciation, Depletion, Amortization": "-16.5",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "60.2"
},
"2020": {
"Other Liabilities": "0.991",
"Liabilities": "1.62",
"Assets": "-27.1",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "-55.0",
"Liabilities, Current": "1.47",
"Long-term Debt": "-0.975",
"Assets, Current": "-3.44",
"Property, Plant and Equipment": "-42.9",
"Oil and Gas Property": "1.88",
"Revenues": "-0.696",
"Net Income": "-55.7",
"Other Revenues": "1.67",
"Revenue from Contract with Customer": "-7.55",
"Depreciation, Depletion, Amortization": "-1.99",
"Expenses": "-51.5",
"Operating Expenses": "-120",
"General and Administrative Expense": "0.600",
"Other Expenses": "1.89",
"Comprehensive Net Income": "-55.4",
"Economic Capital Ratio": "-80.4"
},
"2021": {
"Liabilities": "34.7",
"Stockholders Equity": "21.5",
"ECR before LimitedLiability": "72.7",
"Long-term Debt": "-33.1",
"Liabilities, Current": "43.9",
"Other Liabilities": "15.4",
"Revenue from Contract with Customer": "-36.9",
"Revenues": "35.9",
"Net Income": "47.3",
"Gains/Losses on Derivatives": "3.63",
"Other Revenues": "67.9",
"Expenses": "9.33",
"Depreciation, Depletion, Amortization": "-7.71",
"Other Expenses": "31.4",
"Cost of Goods and Services Sold": "4.80",
"Operating Expenses": "-18.2",
"Oil and Gas Property": "34.0",
"Property, Plant and Equipment": "-22.9",
"Assets, Current": "6.43",
"Comprehensive Net Income": "47.7",
"Economic Capital Ratio": "48.9"
},
"2022": {
"Deferred Tax Liab., Net": "5.49",
"Liabilities": "38.1",
"Stockholders Equity": "33.3",
"ECR before LimitedLiability": "85.7",
"Long-term Debt": "-16.4",
"Other Liabilities": "18.4",
"Liabilities, Current": "30.5",
"Revenues": "35.4",
"Net Income": "51.7",
"Revenue from Contract with Customer": "-48.7",
"Other Revenues": "80.3",
"Expenses": "16.0",
"Other Expenses": "30.8",
"Operating Expenses": "-13.4",
"Depreciation, Depletion, Amortization": "-7.14",
"General and Administrative Expense": "5.83",
"Property, Plant and Equipment": "-14.0",
"Oil and Gas Property": "17.8",
"Assets, Current": "6.14",
"Comprehensive Net Income": "51.0",
"Economic Capital Ratio": "63.3"
},
"2023": {
"Deferred Tax Liab., Net": "6.65",
"Liabilities": "19.1",
"Oil and Gas Property": "54.2",
"Stockholders Equity": "17.6",
"ECR before LimitedLiability": "50.8",
"Other Liabilities": "16.2",
"Liabilities, Current": "16.7",
"Long-term Debt": "-22.2",
"Revenue from Contract with Customer": "-31.4",
"Revenues": "18.4",
"Net Income": "27.1",
"Other Revenues": "51.0",
"Operating Expenses": "-14.5",
"Expenses": "5.37",
"Depreciation, Depletion, Amortization": "-10.0",
"Other Expenses": "25.1",
"General and Administrative Expense": "3.71",
"Property, Plant and Equipment": "-23.5",
"Comprehensive Net Income": "27.3",
"Other Net Income": "3.36",
"Economic Capital Ratio": "27.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001698990_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "293,218",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,834",
"Depreciation, Depletion, Amortization": "523,572",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "69,432",
"Liabilities, Current": "175,208",
"Long-term Debt": "484,835",
"Oil and Gas Property": "3,116,757",
"Operating Expenses": "808,640",
"Other Assets": "56,431",
"Other Compr. Net Income": "0",
"Other Expenses": "-631,972",
"Other Liabilities": "0",
"Other Net Income": "-27,737",
"Other Revenues": "936,142",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "53,728"
},
"output_variables": {
"Liabilities": "737,877",
"Assets": "3,466,406",
"Revenues": "936,142",
"Expenses": "823,400",
"Stockholders Equity": "2,728,529",
"Net Income": "85,005",
"Comprehensive Net Income": "85,005",
"BaseVar": "2,995,781",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "168%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "281,526",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "283,353",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,918",
"Liabilities, Current": "128,949",
"Long-term Debt": "485,049",
"Oil and Gas Property": "1,149,527",
"Operating Expenses": "2,460,172",
"Other Assets": "22,367",
"Other Compr. Net Income": "0",
"Other Expenses": "-462,861",
"Other Liabilities": "0",
"Other Net Income": "-22,657",
"Other Revenues": "534,506",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,250"
},
"output_variables": {
"Liabilities": "613,998",
"Assets": "1,453,420",
"Revenues": "534,506",
"Expenses": "2,380,832",
"Stockholders Equity": "839,422",
"Net Income": "-1,868,983",
"Comprehensive Net Income": "-1,868,983",
"BaseVar": "2,502,706",
"ECR before LimitedLiability": "-78%",
"Economic Capital Ratio": "1.9%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "518,793",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "187,688",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,279",
"Liabilities, Current": "218,545",
"Long-term Debt": "482,948",
"Oil and Gas Property": "1,216,087",
"Operating Expenses": "475,757",
"Other Assets": "11,862",
"Other Compr. Net Income": "0",
"Other Expenses": "-309,950",
"Other Liabilities": "0",
"Other Net Income": "-34,027",
"Other Revenues": "1,078,351",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "55,834"
},
"output_variables": {
"Liabilities": "701,493",
"Assets": "1,746,742",
"Revenues": "1,078,351",
"Expenses": "484,608",
"Stockholders Equity": "1,045,249",
"Net Income": "559,716",
"Comprehensive Net Income": "559,716",
"BaseVar": "2,022,610",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "153%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "850,747",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,152",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,426",
"Liabilities, Current": "340,273",
"Long-term Debt": "492,121",
"Oil and Gas Property": "1,533,029",
"Operating Expenses": "620,707",
"Other Assets": "188,809",
"Other Compr. Net Income": "0",
"Other Expenses": "-402,971",
"Other Liabilities": "0",
"Other Net Income": "-16,899",
"Other Revenues": "1,694,493",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "94,031"
},
"output_variables": {
"Liabilities": "832,394",
"Assets": "2,572,585",
"Revenues": "1,694,493",
"Expenses": "627,345",
"Stockholders Equity": "1,740,191",
"Net Income": "1,050,249",
"Comprehensive Net Income": "1,050,249",
"BaseVar": "2,871,858",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "591,273",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "324,790",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "77,102",
"Liabilities, Current": "314,887",
"Long-term Debt": "558,661",
"Oil and Gas Property": "2,052,021",
"Operating Expenses": "692,494",
"Other Assets": "112,922",
"Other Compr. Net Income": "0",
"Other Expenses": "-360,249",
"Other Liabilities": "0",
"Other Net Income": "15,327",
"Other Revenues": "1,226,979",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "65,565"
},
"output_variables": {
"Liabilities": "873,548",
"Assets": "2,756,216",
"Revenues": "1,226,979",
"Expenses": "799,702",
"Stockholders Equity": "1,882,668",
"Net Income": "442,604",
"Comprehensive Net Income": "442,604",
"BaseVar": "2,835,886",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.5509548598152376,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001698990.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001698990.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001698990.svg"
},
{
"company_id": "0001282648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001282648.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001282648.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001282648.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001282648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001282648_main_keyfigs.svg",
"name": "Battalion OIL CORP",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001282648.svg",
"report_text": "The relative strengths and weaknesses of Battalion OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Battalion OIL CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Battalion OIL CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 14% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001282648_2024_Battalion_OIL_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.5",
"Liabilities": "71.9",
"Stockholders Equity": "53.1",
"ECR before LimitedLiability": "96.7",
"Other Liabilities": "26.5",
"Long-term Debt": "38.7",
"Revenues": "40.1",
"Net Income": "15.2",
"Other Revenues": "40.9",
"Operating Expenses": "26.1",
"Expenses": "-14.6",
"Taxes": "-2.99",
"General and Administrative Expense": "2.57",
"Depreciation, Depletion, Amortization": "-7.63",
"Other Expenses": "-32.7",
"Assets, Current": "-4.38",
"Property, Plant and Equipment": "36.3",
"Oil and Gas Property": "-11.3",
"Comprehensive Net Income": "15.3",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "73.9"
},
"2012": {
"Liabilities, Current": "-16.2",
"Liabilities": "32.2",
"Assets": "33.4",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "110",
"Long-term Debt": "27.0",
"Other Liabilities": "20.5",
"Assets, Current": "-1.47",
"Property, Plant and Equipment": "-9.37",
"Oil and Gas Property": "73.4",
"Other Revenues": "-10.7",
"Revenues": "-10.8",
"Net Income": "17.0",
"Expenses": "32.9",
"Operating Expenses": "15.2",
"Other Expenses": "9.88",
"Depreciation, Depletion, Amortization": "1.89",
"General and Administrative Expense": "5.88",
"Other Net Income": "-5.11",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "80.2"
},
"2013": {
"Other Liabilities": "29.5",
"Liabilities": "62.6",
"Assets": "15.5",
"Stockholders Equity": "78.9",
"ECR before LimitedLiability": "66.1",
"Liabilities, Current": "4.74",
"Long-term Debt": "35.1",
"Oil and Gas Property": "77.0",
"Assets, Current": "-4.64",
"Property, Plant and Equipment": "-18.3",
"Revenues": "6.51",
"Net Income": "-23.8",
"Other Revenues": "6.43",
"Expenses": "-16.6",
"Operating Expenses": "18.9",
"Depreciation, Depletion, Amortization": "-7.57",
"Other Expenses": "-32.8",
"General and Administrative Expense": "6.61",
"Comprehensive Net Income": "-24.1",
"Other Net Income": "-13.6",
"Economic Capital Ratio": "36.8"
},
"2018": {
"Other Liabilities": "21.9",
"Liabilities": "69.9",
"Assets": "15.7",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "13.5",
"Long-term Debt": "39.8",
"Deferred Tax Liab., Net": "1.68",
"Oil and Gas Property": "41.4",
"Property, Plant and Equipment": "-5.81",
"Revenue from Contract with Customer": "-15.5",
"Revenues": "-13.0",
"Net Income": "9.15",
"Other Revenues": "2.68",
"General and Administrative Expense": "2.09",
"Expenses": "16.1",
"Operating Expenses": "18.0",
"Other Expenses": "-4.86",
"Comprehensive Net Income": "9.20",
"Other Net Income": "6.05",
"Economic Capital Ratio": "99.6"
},
"2020": {
"Other Liabilities": "12.9",
"Liabilities": "38.2",
"Stockholders Equity": "7.60",
"Economic Capital Ratio": "-26.3",
"Long-term Debt": "35.7",
"Assets, Current": "-11.7",
"Assets": "-31.9",
"Property, Plant and Equipment": "-57.7",
"Oil and Gas Property": "46.8",
"Revenues": "8.71",
"Net Income": "-47.3",
"Other Revenues": "-15.6",
"Revenue from Contract with Customer": "24.4",
"Depreciation, Depletion, Amortization": "-10.8",
"Expenses": "-76.3",
"Operating Expenses": "11.7",
"Cost of Goods and Services Sold": "3.59",
"General and Administrative Expense": "2.66",
"Other Expenses": "-89.6",
"Other Net Income": "10.8",
"Comprehensive Net Income": "-46.9"
},
"2021": {
"Liabilities": "67.8",
"Assets": "-20.4",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "40.7",
"Long-term Debt": "48.4",
"Liabilities, Current": "14.1",
"Other Liabilities": "18.2",
"Property, Plant and Equipment": "-36.8",
"Oil and Gas Property": "43.7",
"Revenue from Contract with Customer": "57.3",
"Revenues": "41.1",
"Net Income": "-8.60",
"Other Revenues": "-24.3",
"Expenses": "-6.77",
"Depreciation, Depletion, Amortization": "-7.70",
"Other Expenses": "-21.6",
"Cost of Goods and Services Sold": "6.25",
"Operating Expenses": "9.90",
"Other Net Income": "-44.7",
"Comprehensive Net Income": "-8.08",
"Economic Capital Ratio": "16.8"
},
"2022": {
"Deferred Tax Liab., Net": "5.79",
"Liabilities": "51.4",
"Assets": "-14.7",
"Stockholders Equity": "6.65",
"ECR before LimitedLiability": "25.1",
"Long-term Debt": "43.9",
"Other Liabilities": "19.2",
"Liabilities, Current": "-15.8",
"Property, Plant and Equipment": "-32.2",
"Assets, Current": "-6.92",
"Oil and Gas Property": "53.6",
"Revenues": "31.1",
"Net Income": "-6.52",
"Revenue from Contract with Customer": "48.3",
"Other Revenues": "-22.9",
"Comprehensive Net Income": "-7.44",
"Other Expenses": "-18.6",
"Operating Expenses": "13.5",
"Other Net Income": "-39.4",
"Depreciation, Depletion, Amortization": "-7.15",
"General and Administrative Expense": "6.95",
"Economic Capital Ratio": "2.69"
},
"2023": {
"Deferred Tax Liab., Net": "7.05",
"Liabilities": "36.1",
"Assets": "-3.06",
"Revenues": "17.1",
"Expenses": "-11.2",
"Stockholders Equity": "18.4",
"ECR before LimitedLiability": "37.4",
"Other Liabilities": "17.1",
"Liabilities, Current": "-31.6",
"Long-term Debt": "39.4",
"Property, Plant and Equipment": "-28.4",
"Oil and Gas Property": "62.5",
"Other Assets": "-3.07",
"Revenue from Contract with Customer": "35.7",
"Other Revenues": "-17.2",
"Operating Expenses": "11.5",
"Depreciation, Depletion, Amortization": "-9.63",
"Cost of Goods and Services Sold": "3.55",
"Other Expenses": "-20.9",
"Economic Capital Ratio": "14.2",
"Other Net Income": "-3.89"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001282648_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "20,237",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,345",
"Gains/Losses on Derivatives": "-1,078",
"General and Administrative Expense": "17,179",
"Liabilities, Current": "26,336",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "31,046",
"Other Compr. Net Income": "0",
"Other Expenses": "63,801",
"Other Liabilities": "0",
"Other Net Income": "-1,218",
"Other Revenues": "108,958",
"Property, Plant and Equipment": "216,519",
"Revenue from Contract with Customer": "0",
"Taxes": "5,740"
},
"output_variables": {
"Liabilities": "26,336",
"Assets": "267,802",
"Revenues": "107,880",
"Expenses": "108,065",
"Stockholders Equity": "241,466",
"Net Income": "-1,403",
"Comprehensive Net Income": "-1,403",
"BaseVar": "255,650",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "287,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,284",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,349",
"Liabilities, Current": "677,968",
"Long-term Debt": "0",
"Oil and Gas Property": "4,407,636",
"Operating Expenses": "0",
"Other Assets": "293,903",
"Other Compr. Net Income": "0",
"Other Expenses": "43,595",
"Other Liabilities": "0",
"Other Net Income": "-37,349",
"Other Revenues": "247,945",
"Property, Plant and Equipment": "51,629",
"Revenue from Contract with Customer": "0",
"Taxes": "19,253"
},
"output_variables": {
"Liabilities": "677,968",
"Assets": "5,041,025",
"Revenues": "247,945",
"Expenses": "264,481",
"Stockholders Equity": "4,363,057",
"Net Income": "-53,885",
"Comprehensive Net Income": "-53,885",
"BaseVar": "3,134,384",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "190%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "338,626",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "132,410",
"Liabilities, Current": "664,382",
"Long-term Debt": "0",
"Oil and Gas Property": "4,798,996",
"Operating Expenses": "0",
"Other Assets": "101,493",
"Other Compr. Net Income": "0",
"Other Expenses": "1,448,050",
"Other Liabilities": "0",
"Other Net Income": "-89,431",
"Other Revenues": "999,506",
"Property, Plant and Equipment": "117,376",
"Revenue from Contract with Customer": "0",
"Taxes": "88,622"
},
"output_variables": {
"Liabilities": "664,382",
"Assets": "5,356,491",
"Revenues": "999,506",
"Expenses": "2,132,737",
"Stockholders Equity": "4,692,109",
"Net Income": "-1,222,662",
"Comprehensive Net Income": "-1,222,662",
"BaseVar": "4,621,274",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "156%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "144,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "77,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,056",
"Liabilities, Current": "161,742",
"Long-term Debt": "0",
"Oil and Gas Property": "1,802,476",
"Operating Expenses": "0",
"Other Assets": "14,618",
"Other Compr. Net Income": "0",
"Other Expenses": "90,677",
"Other Liabilities": "0",
"Other Net Income": "49,610",
"Other Revenues": "226,609",
"Property, Plant and Equipment": "121,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "161,742",
"Assets": "2,083,609",
"Revenues": "226,609",
"Expenses": "230,260",
"Stockholders Equity": "1,921,867",
"Net Income": "45,959",
"Comprehensive Net Income": "45,959",
"BaseVar": "1,375,915",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "220%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "47,836",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,053",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,456",
"Liabilities, Current": "83,176",
"Long-term Debt": "0",
"Oil and Gas Property": "289,605",
"Operating Expenses": "42,106",
"Other Assets": "6,670",
"Other Compr. Net Income": "0",
"Other Expenses": "287,506",
"Other Liabilities": "0",
"Other Net Income": "32,125",
"Other Revenues": "1,514",
"Property, Plant and Equipment": "2,386",
"Revenue from Contract with Customer": "146,775",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "83,176",
"Assets": "346,497",
"Revenues": "148,289",
"Expenses": "410,121",
"Stockholders Equity": "263,321",
"Net Income": "-229,707",
"Comprehensive Net Income": "-229,707",
"BaseVar": "510,104",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "87,914",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "45,408",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,514",
"Liabilities, Current": "121,602",
"Long-term Debt": "0",
"Oil and Gas Property": "294,415",
"Operating Expenses": "43,977",
"Other Assets": "5,506",
"Other Compr. Net Income": "0",
"Other Expenses": "75,932",
"Other Liabilities": "0",
"Other Net Income": "-131,691",
"Other Revenues": "1,051",
"Property, Plant and Equipment": "2,432",
"Revenue from Contract with Customer": "284,154",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "121,602",
"Assets": "390,267",
"Revenues": "285,205",
"Expenses": "181,831",
"Stockholders Equity": "268,665",
"Net Income": "-28,317",
"Comprehensive Net Income": "-28,317",
"BaseVar": "555,298",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "121%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "88,165",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "51,915",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "17,635",
"Liabilities, Current": "165,025",
"Long-term Debt": "0",
"Oil and Gas Property": "385,410",
"Operating Expenses": "48,095",
"Other Assets": "8,558",
"Other Compr. Net Income": "0",
"Other Expenses": "89,283",
"Other Liabilities": "0",
"Other Net Income": "-133,597",
"Other Revenues": "1,663",
"Property, Plant and Equipment": "3,225",
"Revenue from Contract with Customer": "357,401",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "165,025",
"Assets": "485,358",
"Revenues": "359,064",
"Expenses": "206,928",
"Stockholders Equity": "320,333",
"Net Income": "18,539",
"Comprehensive Net Income": "18,539",
"BaseVar": "674,986",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "130%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "90,539",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,624",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,025",
"Liabilities, Current": "134,416",
"Long-term Debt": "0",
"Oil and Gas Property": "368,416",
"Operating Expenses": "44,864",
"Other Assets": "23,560",
"Other Compr. Net Income": "0",
"Other Expenses": "82,667",
"Other Liabilities": "0",
"Other Net Income": "-20,630",
"Other Revenues": "2,257",
"Property, Plant and Equipment": "2,823",
"Revenue from Contract with Customer": "218,505",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "134,416",
"Assets": "485,338",
"Revenues": "220,762",
"Expenses": "203,180",
"Stockholders Equity": "350,922",
"Net Income": "-3,048",
"Comprehensive Net Income": "-3,048",
"BaseVar": "532,163",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 1.4171458626776485,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001282648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001282648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001282648.svg"
},
{
"company_id": "0000006769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000006769.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000006769.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000006769.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000006769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000006769_main_keyfigs.svg",
"name": "Apache CORP",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Apache CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apache CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 137% points.The greatest weakness of Apache CORP is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 9.1% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000006769_2024_Apache_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "67.0",
"Stockholders Equity": "68.0",
"ECR before LimitedLiability": "80.2",
"Long-term Debt": "46.3",
"Other Liabilities": "23.2",
"Liabilities, Current": "2.51",
"Property, Plant and Equipment": "13.0",
"Assets": "4.61",
"Other Assets": "-2.76",
"Assets, Current": "2.69",
"Oil and Gas Property": "-4.71",
"Revenues": "-40.2",
"Net Income": "4.95",
"Other Revenues": "-40.1",
"Other Expenses": "29.4",
"Expenses": "-5.91",
"Depreciation, Depletion, Amortization": "7.19",
"Operating Expenses": "-44.4",
"Comprehensive Net Income": "5.73",
"Other Net Income": "51.0",
"Economic Capital Ratio": "74.3"
},
"2010": {
"Long-term Debt": "35.2",
"Liabilities": "70.1",
"Assets": "4.07",
"Stockholders Equity": "78.6",
"ECR before LimitedLiability": "88.2",
"Other Liabilities": "31.3",
"Liabilities, Current": "10.3",
"Oil and Gas Property": "-2.81",
"Property, Plant and Equipment": "11.5",
"Other Assets": "-0.878",
"Revenues": "-35.8",
"Net Income": "7.92",
"Other Revenues": "-35.7",
"Operating Expenses": "7.10",
"Comprehensive Net Income": "8.04",
"Other Net Income": "43.6",
"General and Administrative Expense": "1.58",
"Other Expenses": "-16.4",
"Depreciation, Depletion, Amortization": "6.94",
"Taxes": "0.881",
"Economic Capital Ratio": "85.9"
},
"2011": {
"Liabilities, Current": "9.09",
"Liabilities": "63.4",
"Assets": "4.49",
"Stockholders Equity": "74.2",
"ECR before LimitedLiability": "115",
"Other Liabilities": "24.2",
"Long-term Debt": "35.5",
"Assets, Current": "-1.72",
"Oil and Gas Property": "-6.04",
"Property, Plant and Equipment": "32.0",
"Revenues": "-28.9",
"Net Income": "30.1",
"Other Revenues": "-28.9",
"Operating Expenses": "22.7",
"Expenses": "8.17",
"General and Administrative Expense": "10.8",
"Depreciation, Depletion, Amortization": "6.00",
"Other Expenses": "-32.2",
"Comprehensive Net Income": "30.7",
"Other Net Income": "50.9",
"Economic Capital Ratio": "92.6"
},
"2012": {
"Liabilities, Current": "13.4",
"Liabilities": "72.5",
"Assets": "8.95",
"Stockholders Equity": "95.9",
"ECR before LimitedLiability": "135",
"Long-term Debt": "37.9",
"Other Liabilities": "29.0",
"Assets, Current": "-0.942",
"Property, Plant and Equipment": "44.2",
"Oil and Gas Property": "-8.57",
"Other Revenues": "-26.2",
"Revenues": "-26.4",
"Net Income": "31.6",
"Expenses": "11.6",
"Operating Expenses": "20.7",
"Other Expenses": "-28.4",
"Depreciation, Depletion, Amortization": "6.85",
"General and Administrative Expense": "11.7",
"Other Net Income": "46.4",
"Comprehensive Net Income": "31.2",
"Economic Capital Ratio": "105"
},
"2013": {
"Other Liabilities": "32.6",
"Liabilities": "81.6",
"Assets": "8.10",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "134",
"Liabilities, Current": "20.2",
"Long-term Debt": "38.9",
"Oil and Gas Property": "-7.08",
"Property, Plant and Equipment": "35.2",
"Revenues": "-25.2",
"Net Income": "22.8",
"Other Revenues": "-25.3",
"Taxes": "0.868",
"Expenses": "9.70",
"Operating Expenses": "17.9",
"Depreciation, Depletion, Amortization": "7.39",
"Other Expenses": "-25.5",
"General and Administrative Expense": "8.88",
"Comprehensive Net Income": "22.6",
"Other Net Income": "38.3",
"Economic Capital Ratio": "104"
},
"2014": {
"Long-term Debt": "35.2",
"Liabilities": "79.7",
"Assets": "13.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "24.2",
"Other Liabilities": "30.8",
"Oil and Gas Property": "53.5",
"Property, Plant and Equipment": "-10.2",
"Other Revenues": "-25.0",
"Revenues": "-25.9",
"Net Income": "11.4",
"Depreciation, Depletion, Amortization": "-26.4",
"Expenses": "1.29",
"General and Administrative Expense": "8.38",
"Operating Expenses": "21.5",
"Other Expenses": "-3.04",
"Comprehensive Net Income": "10.3",
"Other Net Income": "36.0",
"Other Compr. Net Income": "-1.08",
"Economic Capital Ratio": "97.3"
},
"2015": {
"Liabilities": "17.0",
"Assets": "-17.8",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "4.95",
"Liabilities, Current": "9.34",
"Other Liabilities": "6.35",
"Long-term Debt": "10.3",
"Property, Plant and Equipment": "-44.0",
"Oil and Gas Property": "17.5",
"Revenues": "-16.8",
"Net Income": "-68.6",
"Other Revenues": "-15.2",
"General and Administrative Expense": "5.10",
"Expenses": "-80.0",
"Other Expenses": "18.0",
"Depreciation, Depletion, Amortization": "-231",
"Operating Expenses": "13.7",
"Other Net Income": "13.7",
"Comprehensive Net Income": "-63.8",
"Other Compr. Net Income": "1.36",
"Economic Capital Ratio": "-41.6"
},
"2017": {
"Liabilities, Current": "9.68",
"Liabilities": "76.3",
"Assets": "7.24",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "121",
"Long-term Debt": "51.6",
"Other Liabilities": "21.5",
"Oil and Gas Property": "30.0",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "1.62",
"Other Revenues": "-23.8",
"Revenues": "-24.7",
"Net Income": "25.8",
"General and Administrative Expense": "9.50",
"Expenses": "4.76",
"Operating Expenses": "16.8",
"Depreciation, Depletion, Amortization": "-10.7",
"Other Expenses": "-12.3",
"Other Net Income": "45.8",
"Comprehensive Net Income": "25.1",
"Economic Capital Ratio": "97.8"
},
"2018": {
"Other Liabilities": "27.7",
"Liabilities": "86.4",
"Assets": "5.90",
"Stockholders Equity": "87.1",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "18.3",
"Long-term Debt": "49.8",
"Oil and Gas Property": "38.8",
"Property, Plant and Equipment": "-12.3",
"Revenue from Contract with Customer": "41.3",
"Revenues": "18.6",
"Net Income": "9.10",
"Other Revenues": "-22.4",
"General and Administrative Expense": "6.47",
"Expenses": "-11.6",
"Operating Expenses": "7.49",
"Other Expenses": "-12.7",
"Depreciation, Depletion, Amortization": "-12.3",
"Comprehensive Net Income": "7.10",
"Other Net Income": "2.16",
"Economic Capital Ratio": "85.5"
},
"2019": {
"Liabilities": "84.0",
"Stockholders Equity": "72.4",
"ECR before LimitedLiability": "77.6",
"Liabilities, Current": "22.1",
"Other Liabilities": "13.3",
"Long-term Debt": "57.6",
"Other Revenues": "-20.6",
"Revenues": "14.5",
"Net Income": "-21.4",
"Revenue from Contract with Customer": "34.9",
"Operating Expenses": "4.41",
"Expenses": "-35.8",
"Other Expenses": "-31.3",
"Depreciation, Depletion, Amortization": "-16.1",
"General and Administrative Expense": "4.30",
"Assets, Current": "-3.42",
"Property, Plant and Equipment": "34.1",
"Other Assets": "10.3",
"Oil and Gas Property": "-20.2",
"Comprehensive Net Income": "-19.4",
"Economic Capital Ratio": "62.3"
},
"2020": {
"Other Liabilities": "20.9",
"Liabilities": "80.9",
"Assets": "5.17",
"Stockholders Equity": "78.7",
"ECR before LimitedLiability": "79.1",
"Liabilities, Current": "27.0",
"Long-term Debt": "51.5",
"Other Assets": "19.6",
"Property, Plant and Equipment": "33.8",
"Oil and Gas Property": "-26.7",
"Revenues": "14.9",
"Net Income": "-27.2",
"Other Revenues": "45.8",
"Revenue from Contract with Customer": "-27.5",
"Depreciation, Depletion, Amortization": "-13.5",
"Expenses": "-43.2",
"Operating Expenses": "10.8",
"General and Administrative Expense": "6.21",
"Other Expenses": "-52.2",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "53.6"
},
"2021": {
"Liabilities": "49.5",
"Assets": "38.8",
"Stockholders Equity": "81.6",
"ECR before LimitedLiability": "21.0",
"Long-term Debt": "31.1",
"Liabilities, Current": "16.7",
"Other Liabilities": "11.4",
"Property, Plant and Equipment": "-31.5",
"Other Assets": "102",
"Oil and Gas Property": "-26.1",
"Revenue from Contract with Customer": "-32.3",
"Revenues": "-45.8",
"Net Income": "-77.2",
"Other Revenues": "-16.4",
"Expenses": "-40.2",
"Depreciation, Depletion, Amortization": "-9.40",
"Other Expenses": "-41.0",
"Cost of Goods and Services Sold": "4.10",
"Other Net Income": "8.77",
"Comprehensive Net Income": "-80.8",
"Other Compr. Net Income": "-3.55",
"Economic Capital Ratio": "-2.88"
},
"2022": {
"Liabilities": "35.9",
"Stockholders Equity": "63.6",
"ECR before LimitedLiability": "-18.5",
"Long-term Debt": "25.8",
"Other Liabilities": "11.6",
"Property, Plant and Equipment": "-34.9",
"Assets": "28.0",
"Other Assets": "86.3",
"Oil and Gas Property": "-28.0",
"Revenues": "-58.7",
"Net Income": "-86.6",
"Revenue from Contract with Customer": "-44.3",
"Other Revenues": "-16.9",
"Expenses": "-42.3",
"Other Expenses": "-47.0",
"Depreciation, Depletion, Amortization": "-6.72",
"General and Administrative Expense": "3.61",
"Comprehensive Net Income": "-95.5",
"Other Net Income": "13.6",
"Other Compr. Net Income": "-8.32",
"Economic Capital Ratio": "-40.9"
},
"2023": {
"Deferred Tax Liab., Net": "5.23",
"Liabilities": "41.8",
"Assets": "43.1",
"Stockholders Equity": "88.0",
"ECR before LimitedLiability": "32.2",
"Other Liabilities": "12.8",
"Liabilities, Current": "-3.74",
"Long-term Debt": "30.0",
"Property, Plant and Equipment": "-24.1",
"Oil and Gas Property": "-16.7",
"Other Assets": "137",
"Revenue from Contract with Customer": "-25.9",
"Revenues": "-40.5",
"Expenses": "-9.08",
"Net Income": "-47.2",
"Other Revenues": "-13.4",
"Depreciation, Depletion, Amortization": "-8.11",
"Other Expenses": "-11.4",
"Comprehensive Net Income": "-54.4",
"Other Compr. Net Income": "-7.17",
"Economic Capital Ratio": "9.08"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000006769_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "4,585,849",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "343,883",
"Liabilities, Current": "2,392,558",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,288,435",
"Other Assets": "699,279",
"Other Compr. Net Income": "0",
"Other Expenses": "266,906",
"Other Liabilities": "0",
"Other Net Income": "8,614,826",
"Other Revenues": "0",
"Property, Plant and Equipment": "22,900,615",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,392,558",
"Assets": "28,185,743",
"Revenues": "0",
"Expenses": "8,899,224",
"Stockholders Equity": "25,793,185",
"Net Income": "-284,398",
"Comprehensive Net Income": "-284,398",
"BaseVar": "24,046,176",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,480,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "380,000",
"Liabilities, Current": "3,524,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,794,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,680,000",
"Other Liabilities": "0",
"Other Net Income": "12,092,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,151,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,524,000",
"Assets": "43,425,000",
"Revenues": "0",
"Expenses": "9,060,000",
"Stockholders Equity": "39,901,000",
"Net Income": "3,032,000",
"Comprehensive Net Income": "3,032,000",
"BaseVar": "34,050,500",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "227%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,803,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "459,000",
"Liabilities, Current": "4,963,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,800,000",
"Other Compr. Net Income": "132,000",
"Other Expenses": "11,845,000",
"Other Liabilities": "0",
"Other Net Income": "16,888,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "45,448,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,963,000",
"Assets": "52,051,000",
"Revenues": "0",
"Expenses": "12,304,000",
"Stockholders Equity": "47,088,000",
"Net Income": "4,584,000",
"Comprehensive Net Income": "4,716,000",
"BaseVar": "43,169,000",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "225%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,962,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "531,000",
"Liabilities, Current": "5,536,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,495,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "14,546,000",
"Other Liabilities": "0",
"Other Net Income": "17,078,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "53,280,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,536,000",
"Assets": "60,737,000",
"Revenues": "0",
"Expenses": "15,077,000",
"Stockholders Equity": "55,201,000",
"Net Income": "2,001,000",
"Comprehensive Net Income": "1,879,000",
"BaseVar": "49,275,000",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "216%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,366,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "503,000",
"Liabilities, Current": "4,700,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,850,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "13,263,000",
"Other Liabilities": "0",
"Other Net Income": "16,054,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "52,421,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,700,000",
"Assets": "61,637,000",
"Revenues": "0",
"Expenses": "13,766,000",
"Stockholders Equity": "56,937,000",
"Net Income": "2,288,000",
"Comprehensive Net Income": "2,304,000",
"BaseVar": "48,086,500",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "223%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,158,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "434,000",
"Liabilities, Current": "3,664,000",
"Long-term Debt": "0",
"Oil and Gas Property": "48,076,000",
"Operating Expenses": "0",
"Other Assets": "1,461,000",
"Other Compr. Net Income": "-344,000",
"Other Expenses": "7,802,000",
"Other Liabilities": "0",
"Other Net Income": "13,334,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,664,000",
"Assets": "55,952,000",
"Revenues": "0",
"Expenses": "18,394,000",
"Stockholders Equity": "52,288,000",
"Net Income": "-5,060,000",
"Comprehensive Net Income": "-5,404,000",
"BaseVar": "45,844,000",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "203%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,752,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "29,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "377,000",
"Liabilities, Current": "1,841,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,119,000",
"Operating Expenses": "0",
"Other Assets": "971,000",
"Other Compr. Net Income": "409,000",
"Other Expenses": "-626,000",
"Other Liabilities": "0",
"Other Net Income": "5,595,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,841,000",
"Assets": "18,842,000",
"Revenues": "0",
"Expenses": "29,123,000",
"Stockholders Equity": "17,001,000",
"Net Income": "-23,528,000",
"Comprehensive Net Income": "-23,119,000",
"BaseVar": "27,905,000",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "18%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,725,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,280,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,564,000",
"Long-term Debt": "0",
"Oil and Gas Property": "17,759,000",
"Operating Expenses": "549,000",
"Other Assets": "438,000",
"Other Compr. Net Income": "-83,000",
"Other Expenses": "1,696,000",
"Other Liabilities": "0",
"Other Net Income": "6,423,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,564,000",
"Assets": "21,922,000",
"Revenues": "0",
"Expenses": "4,920,000",
"Stockholders Equity": "19,358,000",
"Net Income": "1,503,000",
"Comprehensive Net Income": "1,420,000",
"BaseVar": "17,956,000",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,687,000",
"Cost of Goods and Services Sold": "348,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,405,000",
"Gains/Losses on Derivatives": "-17,000",
"General and Administrative Expense": "431,000",
"Liabilities, Current": "2,201,000",
"Long-term Debt": "0",
"Oil and Gas Property": "18,421,000",
"Operating Expenses": "1,942,000",
"Other Assets": "474,000",
"Other Compr. Net Income": "-246,000",
"Other Expenses": "2,012,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "93,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "7,348,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,201,000",
"Assets": "21,582,000",
"Revenues": "7,424,000",
"Expenses": "7,138,000",
"Stockholders Equity": "19,381,000",
"Net Income": "286,000",
"Comprehensive Net Income": "40,000",
"BaseVar": "19,295,500",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "206%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,961,000",
"Cost of Goods and Services Sold": "306,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,680,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "406,000",
"Liabilities, Current": "1,855,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,252,000",
"Other Assets": "1,988,000",
"Other Compr. Net Income": "141,000",
"Other Expenses": "4,449,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "96,000",
"Property, Plant and Equipment": "14,158,000",
"Revenue from Contract with Customer": "6,315,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,855,000",
"Assets": "18,107,000",
"Revenues": "6,411,000",
"Expenses": "10,093,000",
"Stockholders Equity": "16,252,000",
"Net Income": "-3,682,000",
"Comprehensive Net Income": "-3,541,000",
"BaseVar": "18,303,500",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "170%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,846,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,772,000",
"Gains/Losses on Derivatives": "-223,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "1,308,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,000",
"Other Assets": "2,081,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "5,749,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,531,000",
"Property, Plant and Equipment": "8,819,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,308,000",
"Assets": "12,746,000",
"Revenues": "4,308,000",
"Expenses": "9,212,000",
"Stockholders Equity": "11,438,000",
"Net Income": "-4,904,000",
"Comprehensive Net Income": "-4,862,000",
"BaseVar": "13,808,000",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,395,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "357,000",
"Liabilities, Current": "2,231,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,368,000",
"Other Assets": "11,998,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,887,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,231,000",
"Assets": "14,393,000",
"Revenues": "0",
"Expenses": "6,972,000",
"Stockholders Equity": "12,162,000",
"Net Income": "-6,583,000",
"Comprehensive Net Income": "-6,915,000",
"BaseVar": "12,158,500",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "462,000",
"Liabilities, Current": "2,697,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,581,000",
"Other Assets": "11,653,000",
"Other Compr. Net Income": "-694,000",
"Other Expenses": "4,653,000",
"Other Liabilities": "0",
"Other Net Income": "1,212,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,697,000",
"Assets": "14,255,000",
"Revenues": "0",
"Expenses": "7,873,000",
"Stockholders Equity": "11,558,000",
"Net Income": "-6,661,000",
"Comprehensive Net Income": "-7,355,000",
"BaseVar": "13,365,500",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "86%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,420,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,399,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "2,231,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,550,000",
"Other Assets": "14,524,000",
"Other Compr. Net Income": "-703,000",
"Other Expenses": "1,503,000",
"Other Liabilities": "0",
"Other Net Income": "34,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,231,000",
"Assets": "16,944,000",
"Revenues": "0",
"Expenses": "4,777,000",
"Stockholders Equity": "14,713,000",
"Net Income": "-4,743,000",
"Comprehensive Net Income": "-5,446,000",
"BaseVar": "12,344,500",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": 33.0,
"value": 1.3657201634231477,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000006769.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000006769.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000006769.svg"
},
{
"company_id": "0000858470",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000858470.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000858470.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000858470.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000858470_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000858470_main_keyfigs.svg",
"name": "Coterra Energy Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000858470.svg",
"report_text": "The relative strengths and weaknesses of Coterra Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Coterra Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Coterra Energy Inc is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 130%, being 2.6% points above the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000858470_2024_Coterra_Energy_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-48.3",
"Stockholders Equity": "-37.3",
"ECR before LimitedLiability": "-46.7",
"Long-term Debt": "-21.0",
"Other Liabilities": "-28.5",
"Liabilities, Current": "4.26",
"Property, Plant and Equipment": "29.2",
"Assets": "-3.63",
"Other Assets": "-10.5",
"Assets, Current": "-3.58",
"Oil and Gas Property": "-15.5",
"Revenues": "-1.78",
"Net Income": "9.67",
"Other Expenses": "26.8",
"Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-1.78",
"Operating Expenses": "-12.2",
"Other Compr. Net Income": "-4.15",
"Comprehensive Net Income": "5.79",
"Other Net Income": "-4.18",
"Economic Capital Ratio": "-52.5"
},
"2010": {
"Long-term Debt": "-37.4",
"Liabilities": "-47.8",
"Stockholders Equity": "-40.8",
"ECR before LimitedLiability": "-58.3",
"Other Liabilities": "-19.9",
"Liabilities, Current": "9.82",
"Oil and Gas Property": "-16.1",
"Assets": "-5.83",
"Property, Plant and Equipment": "28.2",
"Other Assets": "-8.86",
"Assets, Current": "-6.30",
"Revenues": "-3.65",
"Comprehensive Net Income": "-2.17",
"Other Revenues": "-3.57",
"Operating Expenses": "-14.8",
"Expenses": "7.52",
"Other Expenses": "23.4",
"Depreciation, Depletion, Amortization": "-4.09",
"Other Compr. Net Income": "-1.25",
"Other Net Income": "-5.13",
"Economic Capital Ratio": "-60.5"
},
"2011": {
"Liabilities, Current": "11.4",
"Liabilities": "-51.4",
"Stockholders Equity": "-32.8",
"ECR before LimitedLiability": "-20.3",
"Other Liabilities": "-29.6",
"Long-term Debt": "-32.7",
"Revenues": "4.68",
"Net Income": "14.1",
"Other Revenues": "4.74",
"Expenses": "16.0",
"General and Administrative Expense": "6.80",
"Depreciation, Depletion, Amortization": "-5.01",
"Other Expenses": "16.8",
"Other Assets": "-8.80",
"Assets, Current": "-11.1",
"Property, Plant and Equipment": "69.8",
"Oil and Gas Property": "-31.1",
"Comprehensive Net Income": "16.9",
"Other Net Income": "-6.97",
"Other Compr. Net Income": "3.12",
"Economic Capital Ratio": "-43.1"
},
"2012": {
"Liabilities, Current": "10.3",
"Liabilities": "-39.0",
"Stockholders Equity": "-24.7",
"Oil and Gas Property": "-35.8",
"Economic Capital Ratio": "-31.1",
"Long-term Debt": "-26.3",
"Other Liabilities": "-23.3",
"Other Revenues": "8.83",
"Revenues": "8.72",
"Net Income": "21.1",
"Expenses": "17.3",
"Operating Expenses": "-7.39",
"Other Expenses": "22.3",
"Depreciation, Depletion, Amortization": "-5.89",
"General and Administrative Expense": "7.21",
"Other Assets": "-6.63",
"Assets, Current": "-7.90",
"Property, Plant and Equipment": "64.5",
"Other Net Income": "-4.57",
"Comprehensive Net Income": "19.4",
"Other Compr. Net Income": "-2.07"
},
"2013": {
"Other Liabilities": "-23.2",
"Liabilities": "-29.3",
"Assets": "-7.78",
"Stockholders Equity": "-32.9",
"ECR before LimitedLiability": "-9.72",
"Liabilities, Current": "15.4",
"Long-term Debt": "-25.6",
"Oil and Gas Property": "-40.3",
"Assets, Current": "-7.48",
"Property, Plant and Equipment": "61.6",
"Revenues": "16.7",
"Net Income": "18.5",
"Other Revenues": "16.6",
"Expenses": "11.3",
"Operating Expenses": "-12.7",
"Depreciation, Depletion, Amortization": "-8.67",
"Other Expenses": "23.2",
"General and Administrative Expense": "6.44",
"Comprehensive Net Income": "17.6",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-39.0"
},
"2014": {
"Long-term Debt": "-46.8",
"Liabilities": "-36.2",
"Assets": "-10.9",
"Stockholders Equity": "-43.1",
"ECR before LimitedLiability": "-10.7",
"Liabilities, Current": "12.5",
"Other Liabilities": "-8.28",
"Oil and Gas Property": "-36.7",
"Property, Plant and Equipment": "51.0",
"Assets, Current": "-11.0",
"Other Revenues": "15.0",
"Revenues": "17.7",
"Net Income": "21.1",
"Depreciation, Depletion, Amortization": "-5.77",
"Expenses": "11.0",
"General and Administrative Expense": "5.86",
"Operating Expenses": "-23.8",
"Other Expenses": "29.0",
"Comprehensive Net Income": "21.3",
"Other Net Income": "-7.98",
"Economic Capital Ratio": "-37.1"
},
"2015": {
"Liabilities": "-44.5",
"Assets": "14.1",
"Stockholders Equity": "-8.82",
"ECR before LimitedLiability": "49.3",
"Liabilities, Current": "17.0",
"Other Liabilities": "-13.4",
"Long-term Debt": "-59.9",
"Property, Plant and Equipment": "60.2",
"Oil and Gas Property": "-31.3",
"Assets, Current": "-11.1",
"Revenues": "10.8",
"Net Income": "42.4",
"Other Revenues": "10.6",
"General and Administrative Expense": "6.13",
"Expenses": "36.0",
"Other Expenses": "42.4",
"Depreciation, Depletion, Amortization": "-4.44",
"Operating Expenses": "-9.28",
"Other Net Income": "-4.84",
"Comprehensive Net Income": "42.4",
"Economic Capital Ratio": "2.82"
},
"2016": {
"Liabilities": "-16.5",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "1.94",
"Long-term Debt": "-33.4",
"Liabilities, Current": "19.3",
"Other Liabilities": "-11.2",
"Other Revenues": "9.63",
"Revenues": "9.26",
"Net Income": "13.1",
"Other Expenses": "28.2",
"Expenses": "10.5",
"General and Administrative Expense": "7.23",
"Operating Expenses": "-25.0",
"Depreciation, Depletion, Amortization": "-6.17",
"Assets, Current": "-5.99",
"Property, Plant and Equipment": "53.4",
"Other Assets": "5.10",
"Oil and Gas Property": "-36.6",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-6.93",
"Economic Capital Ratio": "-22.1"
},
"2017": {
"Liabilities, Current": "11.7",
"Liabilities": "-3.37",
"Assets": "-11.0",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "5.13",
"Long-term Debt": "-21.6",
"Other Liabilities": "3.36",
"Oil and Gas Property": "-36.6",
"Property, Plant and Equipment": "16.8",
"Other Assets": "21.9",
"Other Revenues": "23.5",
"Revenues": "23.1",
"Net Income": "15.4",
"General and Administrative Expense": "9.50",
"Expenses": "3.08",
"Operating Expenses": "-29.7",
"Depreciation, Depletion, Amortization": "-8.02",
"Other Expenses": "27.6",
"Other Net Income": "-11.9",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-17.7"
},
"2018": {
"Other Liabilities": "-4.67",
"Liabilities": "-4.33",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "5.52",
"Liabilities, Current": "26.1",
"Long-term Debt": "-35.0",
"Oil and Gas Property": "-35.8",
"Assets": "-15.9",
"Property, Plant and Equipment": "31.8",
"Other Assets": "6.25",
"Assets, Current": "-5.13",
"Revenue from Contract with Customer": "41.3",
"Revenues": "24.0",
"Net Income": "22.6",
"Other Revenues": "-22.6",
"General and Administrative Expense": "6.65",
"Comprehensive Net Income": "22.7",
"Other Expenses": "15.8",
"Operating Expenses": "-20.5",
"Depreciation, Depletion, Amortization": "-5.21",
"Economic Capital Ratio": "-18.6"
},
"2019": {
"Deferred Tax Liab., Net": "-37.2",
"Liabilities": "-20.6",
"Assets": "-8.61",
"Stockholders Equity": "-29.2",
"ECR before LimitedLiability": "7.75",
"Liabilities, Current": "22.4",
"Other Liabilities": "7.23",
"Long-term Debt": "-20.3",
"Oil and Gas Property": "-31.8",
"Assets, Current": "-4.81",
"Property, Plant and Equipment": "37.8",
"Other Revenues": "-17.5",
"Revenues": "18.3",
"Net Income": "29.5",
"Revenue from Contract with Customer": "31.2",
"Operating Expenses": "-12.3",
"Expenses": "12.0",
"Other Expenses": "18.4",
"General and Administrative Expense": "3.96",
"Comprehensive Net Income": "29.8",
"Economic Capital Ratio": "-7.61"
},
"2020": {
"Other Liabilities": "10.8",
"Liabilities": "-19.6",
"Assets": "7.28",
"ECR before LimitedLiability": "31.8",
"Liabilities, Current": "17.7",
"Deferred Tax Liab., Net": "-39.2",
"Long-term Debt": "-17.2",
"Assets, Current": "-7.99",
"Property, Plant and Equipment": "55.2",
"Oil and Gas Property": "-28.0",
"Revenues": "9.00",
"Net Income": "30.0",
"Other Revenues": "-12.0",
"Revenue from Contract with Customer": "18.8",
"Depreciation, Depletion, Amortization": "-2.89",
"Expenses": "23.2",
"Operating Expenses": "17.0",
"General and Administrative Expense": "3.95",
"Other Expenses": "2.92",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "6.38"
},
"2021": {
"Deferred Tax Liab., Net": "-42.9",
"Liabilities": "-4.51",
"Assets": "29.8",
"Stockholders Equity": "40.5",
"ECR before LimitedLiability": "33.9",
"Long-term Debt": "-17.3",
"Liabilities, Current": "34.6",
"Other Liabilities": "9.69",
"Property, Plant and Equipment": "75.2",
"Oil and Gas Property": "-20.4",
"Assets, Current": "-4.44",
"Revenues": "-13.3",
"Net Income": "9.45",
"Other Revenues": "-13.7",
"General and Administrative Expense": "3.95",
"Expenses": "19.3",
"Cost of Goods and Services Sold": "3.45",
"Operating Expenses": "8.97",
"Other Net Income": "3.19",
"Comprehensive Net Income": "9.72",
"Economic Capital Ratio": "10.00"
},
"2022": {
"Deferred Tax Liab., Net": "-48.9",
"Liabilities": "12.3",
"Assets": "10.3",
"Stockholders Equity": "30.1",
"ECR before LimitedLiability": "40.3",
"Long-term Debt": "-3.79",
"Other Liabilities": "14.8",
"Liabilities, Current": "39.8",
"Property, Plant and Equipment": "61.0",
"Assets, Current": "-6.26",
"Oil and Gas Property": "-18.0",
"Revenues": "8.17",
"Net Income": "20.5",
"Revenue from Contract with Customer": "25.3",
"Other Revenues": "-17.0",
"Expenses": "11.4",
"Operating Expenses": "10.1",
"Depreciation, Depletion, Amortization": "-5.44",
"General and Administrative Expense": "6.14",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "17.9"
},
"2023": {
"Deferred Tax Liab., Net": "-46.4",
"Liabilities": "-4.14",
"Assets": "11.5",
"Stockholders Equity": "19.0",
"ECR before LimitedLiability": "25.7",
"Other Liabilities": "13.3",
"Liabilities, Current": "19.4",
"Long-term Debt": "2.70",
"Property, Plant and Equipment": "65.0",
"Oil and Gas Property": "-18.6",
"Assets, Current": "-7.08",
"Other Assets": "-4.28",
"Operating Expenses": "9.53",
"Expenses": "12.0",
"Net Income": "14.0",
"Other Revenues": "-14.3",
"Depreciation, Depletion, Amortization": "-4.90",
"Cost of Goods and Services Sold": "2.83",
"General and Administrative Expense": "4.87",
"Comprehensive Net Income": "14.2",
"Revenue from Contract with Customer": "13.3",
"Economic Capital Ratio": "2.56"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000858470_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "281,502",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "221,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,374",
"Liabilities, Current": "308,741",
"Long-term Debt": "862,510",
"Oil and Gas Property": "0",
"Operating Expenses": "593,704",
"Other Assets": "43,700",
"Other Compr. Net Income": "-143,990",
"Other Expenses": "-200,367",
"Other Liabilities": "699,636",
"Other Net Income": "-3,303",
"Other Revenues": "879,276",
"Property, Plant and Equipment": "3,358,199",
"Revenue from Contract with Customer": "0",
"Taxes": "44,649"
},
"output_variables": {
"Liabilities": "1,870,887",
"Assets": "3,683,401",
"Revenues": "879,276",
"Expenses": "727,630",
"Stockholders Equity": "1,812,514",
"Net Income": "148,343",
"Comprehensive Net Income": "4,353",
"BaseVar": "3,654,244",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "203,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "327,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,177",
"Liabilities, Current": "303,835",
"Long-term Debt": "1,079,490",
"Oil and Gas Property": "0",
"Operating Expenses": "683,890",
"Other Assets": "39,263",
"Other Compr. Net Income": "-46,119",
"Other Expenses": "-349,042",
"Other Liabilities": "749,006",
"Other Net Income": "38,353",
"Other Revenues": "844,035",
"Property, Plant and Equipment": "3,762,760",
"Revenue from Contract with Customer": "0",
"Taxes": "37,894"
},
"output_variables": {
"Liabilities": "2,132,331",
"Assets": "4,005,031",
"Revenues": "844,035",
"Expenses": "779,002",
"Stockholders Equity": "1,872,700",
"Net Income": "103,386",
"Comprehensive Net Income": "57,267",
"BaseVar": "3,922,436",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "345,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "343,141",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,667",
"Liabilities, Current": "343,344",
"Long-term Debt": "1,042,081",
"Oil and Gas Property": "0",
"Operating Expenses": "736,396",
"Other Assets": "51,109",
"Other Compr. Net Income": "108,230",
"Other Expenses": "-362,605",
"Other Liabilities": "841,300",
"Other Net Income": "-8,281",
"Other Revenues": "979,864",
"Property, Plant and Equipment": "3,934,584",
"Revenue from Contract with Customer": "0",
"Taxes": "27,576"
},
"output_variables": {
"Liabilities": "2,226,725",
"Assets": "4,331,493",
"Revenues": "979,864",
"Expenses": "849,175",
"Stockholders Equity": "2,104,768",
"Net Income": "122,408",
"Comprehensive Net Income": "230,638",
"BaseVar": "4,251,884",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "270,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "451,405",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,239",
"Liabilities, Current": "444,139",
"Long-term Debt": "1,119,191",
"Oil and Gas Property": "0",
"Operating Expenses": "949,048",
"Other Assets": "35,026",
"Other Compr. Net Income": "-80,667",
"Other Expenses": "-515,408",
"Other Liabilities": "921,536",
"Other Net Income": "-17,658",
"Other Revenues": "1,204,546",
"Property, Plant and Equipment": "4,310,977",
"Revenue from Contract with Customer": "0",
"Taxes": "48,874"
},
"output_variables": {
"Liabilities": "2,484,866",
"Assets": "4,616,313",
"Revenues": "1,204,546",
"Expenses": "1,055,158",
"Stockholders Equity": "2,131,447",
"Net Income": "131,730",
"Comprehensive Net Income": "51,063",
"BaseVar": "4,729,604",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "378,899",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,052",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,606",
"Liabilities, Current": "407,905",
"Long-term Debt": "1,267,107",
"Oil and Gas Property": "0",
"Operating Expenses": "1,217,149",
"Other Assets": "55,954",
"Other Compr. Net Income": "-32,241",
"Other Expenses": "-592,938",
"Other Liabilities": "1,101,466",
"Other Net Income": "-43,591",
"Other Revenues": "1,746,278",
"Property, Plant and Equipment": "4,546,227",
"Revenue from Contract with Customer": "0",
"Taxes": "43,045"
},
"output_variables": {
"Liabilities": "2,776,478",
"Assets": "4,981,080",
"Revenues": "1,746,278",
"Expenses": "1,422,914",
"Stockholders Equity": "2,204,602",
"Net Income": "279,773",
"Comprehensive Net Income": "247,532",
"BaseVar": "5,501,291",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "413,447",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "632,760",
"Gains/Losses on Derivatives": "219,319",
"General and Administrative Expense": "82,590",
"Liabilities, Current": "499,018",
"Long-term Debt": "1,916,262",
"Oil and Gas Property": "0",
"Operating Expenses": "2,087,025",
"Other Assets": "98,558",
"Other Compr. Net Income": "6,210",
"Other Expenses": "-834,429",
"Other Liabilities": "879,703",
"Other Net Income": "-53,585",
"Other Revenues": "1,953,692",
"Property, Plant and Equipment": "4,925,711",
"Revenue from Contract with Customer": "0",
"Taxes": "47,012"
},
"output_variables": {
"Liabilities": "3,294,983",
"Assets": "5,437,716",
"Revenues": "2,173,011",
"Expenses": "2,014,958",
"Stockholders Equity": "2,142,733",
"Net Income": "104,468",
"Comprehensive Net Income": "110,678",
"BaseVar": "6,490,232",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "144,786",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,211",
"Gains/Losses on Derivatives": "56,686",
"General and Administrative Expense": "69,444",
"Liabilities, Current": "235,552",
"Long-term Debt": "2,174,630",
"Oil and Gas Property": "0",
"Operating Expenses": "1,457,793",
"Other Assets": "140,234",
"Other Compr. Net Income": "1,786",
"Other Expenses": "-807,846",
"Other Liabilities": "842,529",
"Other Net Income": "-86,630",
"Other Revenues": "1,300,464",
"Property, Plant and Equipment": "4,976,879",
"Revenue from Contract with Customer": "0",
"Taxes": "42,809"
},
"output_variables": {
"Liabilities": "3,252,711",
"Assets": "5,261,899",
"Revenues": "1,357,150",
"Expenses": "1,384,411",
"Stockholders Equity": "2,009,188",
"Net Income": "-113,891",
"Comprehensive Net Income": "-112,105",
"BaseVar": "5,672,294",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "715,881",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "590,128",
"Gains/Losses on Derivatives": "-38,950",
"General and Administrative Expense": "87,242",
"Liabilities, Current": "257,812",
"Long-term Debt": "1,681,384",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,897",
"Other Assets": "156,563",
"Other Compr. Net Income": "1,350",
"Other Expenses": "-949,068",
"Other Liabilities": "615,706",
"Other Net Income": "-97,379",
"Other Revenues": "1,194,627",
"Property, Plant and Equipment": "4,250,125",
"Revenue from Contract with Customer": "0",
"Taxes": "29,223"
},
"output_variables": {
"Liabilities": "2,554,902",
"Assets": "5,122,569",
"Revenues": "1,155,677",
"Expenses": "1,475,422",
"Stockholders Equity": "2,567,667",
"Net Income": "-417,124",
"Comprehensive Net Income": "-415,774",
"BaseVar": "5,203,650",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "764,957",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "568,817",
"Gains/Losses on Derivatives": "16,926",
"General and Administrative Expense": "97,786",
"Liabilities, Current": "630,050",
"Long-term Debt": "1,301,215",
"Oil and Gas Property": "0",
"Operating Expenses": "1,803,428",
"Other Assets": "890,183",
"Other Compr. Net Income": "1,092",
"Other Expenses": "-1,028,918",
"Other Liabilities": "272,174",
"Other Net Income": "-189,226",
"Other Revenues": "1,747,293",
"Property, Plant and Equipment": "3,072,204",
"Revenue from Contract with Customer": "0",
"Taxes": "33,487"
},
"output_variables": {
"Liabilities": "2,203,439",
"Assets": "4,727,344",
"Revenues": "1,764,219",
"Expenses": "1,474,600",
"Stockholders Equity": "2,523,905",
"Net Income": "100,393",
"Comprehensive Net Income": "101,485",
"BaseVar": "5,179,960",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "544,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "417,479",
"Gains/Losses on Derivatives": "44,432",
"General and Administrative Expense": "96,641",
"Liabilities, Current": "287,264",
"Long-term Debt": "1,336,897",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,157",
"Other Assets": "190,678",
"Other Compr. Net Income": "2,360",
"Other Expenses": "-395,668",
"Other Liabilities": "486,509",
"Other Net Income": "-88,827",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,463,606",
"Revenue from Contract with Customer": "2,143,716",
"Taxes": "22,642"
},
"output_variables": {
"Liabilities": "2,110,670",
"Assets": "4,198,829",
"Revenues": "2,188,148",
"Expenses": "1,542,251",
"Stockholders Equity": "2,088,159",
"Net Income": "557,070",
"Comprehensive Net Income": "559,430",
"BaseVar": "5,065,542",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "568,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "702,104",
"Depreciation, Depletion, Amortization": "405,733",
"Gains/Losses on Derivatives": "80,808",
"General and Administrative Expense": "94,870",
"Liabilities, Current": "328,034",
"Long-term Debt": "1,272,907",
"Oil and Gas Property": "0",
"Operating Expenses": "1,189,561",
"Other Assets": "63,291",
"Other Compr. Net Income": "-3,077",
"Other Expenses": "-298,502",
"Other Liabilities": "32,713",
"Other Net Income": "23,508",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,855,706",
"Revenue from Contract with Customer": "1,985,469",
"Taxes": "17,053"
},
"output_variables": {
"Liabilities": "2,335,758",
"Assets": "4,487,245",
"Revenues": "2,066,277",
"Expenses": "1,408,715",
"Stockholders Equity": "2,151,487",
"Net Income": "681,070",
"Comprehensive Net Income": "677,993",
"BaseVar": "5,162,290",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "415,715",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "774,195",
"Depreciation, Depletion, Amortization": "390,903",
"Gains/Losses on Derivatives": "61,404",
"General and Administrative Expense": "105,391",
"Liabilities, Current": "390,226",
"Long-term Debt": "1,112,691",
"Oil and Gas Property": "0",
"Operating Expenses": "88,822",
"Other Assets": "63,211",
"Other Compr. Net Income": "1,059",
"Other Expenses": "611,696",
"Other Liabilities": "30,713",
"Other Net Income": "-54,903",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,044,606",
"Revenue from Contract with Customer": "1,405,220",
"Taxes": "14,380"
},
"output_variables": {
"Liabilities": "2,307,825",
"Assets": "4,523,532",
"Revenues": "1,466,624",
"Expenses": "1,211,192",
"Stockholders Equity": "2,215,707",
"Net Income": "200,529",
"Comprehensive Net Income": "201,588",
"BaseVar": "4,782,568",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,136,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,101,000",
"Depreciation, Depletion, Amortization": "693,000",
"Gains/Losses on Derivatives": "-221,000",
"General and Administrative Expense": "270,000",
"Liabilities, Current": "1,220,000",
"Long-term Debt": "3,758,000",
"Oil and Gas Property": "0",
"Operating Expenses": "837,000",
"Other Assets": "389,000",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "344,000",
"Other Liabilities": "33,000",
"Other Net Income": "-64,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,375,000",
"Revenue from Contract with Customer": "3,670,000",
"Taxes": "83,000"
},
"output_variables": {
"Liabilities": "8,112,000",
"Assets": "19,900,000",
"Revenues": "3,449,000",
"Expenses": "2,227,000",
"Stockholders Equity": "11,788,000",
"Net Income": "1,158,000",
"Comprehensive Net Income": "1,157,000",
"BaseVar": "16,876,500",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "114%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,211,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,339,000",
"Depreciation, Depletion, Amortization": "1,635,000",
"Gains/Losses on Derivatives": "-463,000",
"General and Administrative Expense": "396,000",
"Liabilities, Current": "1,193,000",
"Long-term Debt": "2,952,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,444,000",
"Other Assets": "464,000",
"Other Compr. Net Income": "12,000",
"Other Expenses": "1,104,000",
"Other Liabilities": "0",
"Other Net Income": "-41,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,479,000",
"Revenue from Contract with Customer": "9,514,000",
"Taxes": "366,000"
},
"output_variables": {
"Liabilities": "7,484,000",
"Assets": "20,154,000",
"Revenues": "9,051,000",
"Expenses": "4,945,000",
"Stockholders Equity": "12,670,000",
"Net Income": "4,065,000",
"Comprehensive Net Income": "4,077,000",
"BaseVar": "20,843,500",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "145%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,015,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,413,000",
"Depreciation, Depletion, Amortization": "1,641,000",
"Gains/Losses on Derivatives": "230,000",
"General and Administrative Expense": "291,000",
"Liabilities, Current": "1,660,000",
"Long-term Debt": "2,295,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,557,000",
"Other Assets": "467,000",
"Other Compr. Net Income": "-2,000",
"Other Expenses": "576,000",
"Other Liabilities": "0",
"Other Net Income": "59,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,933,000",
"Revenue from Contract with Customer": "5,684,000",
"Taxes": "283,000"
},
"output_variables": {
"Liabilities": "7,368,000",
"Assets": "20,415,000",
"Revenues": "5,914,000",
"Expenses": "4,348,000",
"Stockholders Equity": "13,047,000",
"Net Income": "1,625,000",
"Comprehensive Net Income": "1,623,000",
"BaseVar": "19,053,000",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "130%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.300533985688167,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000858470.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000858470.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000858470.svg"
},
{
"company_id": "0001539838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001539838.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001539838.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001539838.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001539838_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001539838_main_keyfigs.svg",
"name": "Diamondback Energy Inc",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001539838.svg",
"report_text": "The relative strengths and weaknesses of Diamondback Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Diamondback Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Diamondback Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 124%, being 3.7% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001539838_2024_Diamondback_Energy_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "5.71",
"Liabilities": "-32.9",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "12.6",
"Liabilities, Current": "12.0",
"Long-term Debt": "-57.1",
"Other Assets": "-3.92",
"Assets": "20.4",
"Oil and Gas Property": "-30.7",
"Assets, Current": "-7.30",
"Property, Plant and Equipment": "87.8",
"Revenues": "-19.8",
"Net Income": "16.7",
"Other Revenues": "-19.9",
"Expenses": "25.6",
"Operating Expenses": "3.87",
"Other Expenses": "14.8",
"General and Administrative Expense": "7.12",
"Comprehensive Net Income": "16.5",
"Other Net Income": "9.67",
"Economic Capital Ratio": "-16.7"
},
"2014": {
"Long-term Debt": "23.7",
"Liabilities": "-17.5",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "49.2",
"Liabilities, Current": "32.2",
"Other Liabilities": "-98.5",
"Oil and Gas Property": "-23.0",
"Assets": "22.9",
"Property, Plant and Equipment": "86.6",
"Assets, Current": "-4.94",
"Other Assets": "-2.95",
"Other Revenues": "-20.0",
"Revenues": "-20.8",
"Net Income": "31.5",
"Expenses": "31.3",
"General and Administrative Expense": "6.91",
"Operating Expenses": "3.73",
"Other Expenses": "22.2",
"Comprehensive Net Income": "31.6",
"Other Net Income": "20.8",
"Economic Capital Ratio": "22.7"
},
"2015": {
"Liabilities": "23.4",
"Assets": "41.7",
"Stockholders Equity": "70.8",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "27.6",
"Other Liabilities": "17.9",
"Long-term Debt": "-25.6",
"Property, Plant and Equipment": "114",
"Oil and Gas Property": "-25.1",
"Assets, Current": "-8.22",
"Revenues": "-17.5",
"Net Income": "32.9",
"Other Revenues": "-16.4",
"General and Administrative Expense": "9.03",
"Expenses": "29.5",
"Other Expenses": "63.0",
"Depreciation, Depletion, Amortization": "-3.39",
"Operating Expenses": "-45.8",
"Other Net Income": "20.8",
"Comprehensive Net Income": "33.5",
"Economic Capital Ratio": "64.0"
},
"2016": {
"Liabilities": "14.8",
"Stockholders Equity": "66.3",
"ECR before LimitedLiability": "72.6",
"Long-term Debt": "-28.1",
"Liabilities, Current": "25.2",
"Other Liabilities": "14.1",
"Oil and Gas Property": "-20.2",
"Assets": "31.7",
"Other Assets": "3.90",
"Assets, Current": "19.3",
"Property, Plant and Equipment": "40.5",
"Other Revenues": "-16.5",
"Revenues": "-16.0",
"Net Income": "18.2",
"Expenses": "25.8",
"General and Administrative Expense": "8.08",
"Operating Expenses": "15.0",
"Depreciation, Depletion, Amortization": "1.77",
"Comprehensive Net Income": "18.3",
"Other Net Income": "8.34",
"Economic Capital Ratio": "48.6"
},
"2017": {
"Liabilities, Current": "16.4",
"Liabilities": "8.25",
"Stockholders Equity": "51.7",
"ECR before LimitedLiability": "61.4",
"Long-term Debt": "-21.7",
"Other Liabilities": "11.0",
"Oil and Gas Property": "-19.6",
"Assets": "22.9",
"Property, Plant and Equipment": "85.1",
"Other Assets": "1.10",
"Assets, Current": "-5.23",
"Other Revenues": "-19.0",
"Revenues": "-19.7",
"Net Income": "21.1",
"General and Administrative Expense": "9.16",
"Expenses": "24.1",
"Operating Expenses": "17.0",
"Other Expenses": "-1.39",
"Other Net Income": "16.7",
"Comprehensive Net Income": "21.1",
"Economic Capital Ratio": "38.6"
},
"2018": {
"Other Liabilities": "-6.66",
"Liabilities": "-11.9",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "33.5",
"Liabilities, Current": "20.7",
"Long-term Debt": "-30.6",
"Oil and Gas Property": "-22.1",
"Assets": "29.0",
"Property, Plant and Equipment": "85.7",
"Other Assets": "2.25",
"Assets, Current": "-6.25",
"Revenues": "-15.4",
"Net Income": "11.1",
"Other Revenues": "-16.0",
"General and Administrative Expense": "6.96",
"Expenses": "24.1",
"Operating Expenses": "16.4",
"Other Expenses": "-6.22",
"Depreciation, Depletion, Amortization": "5.50",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "9.37"
},
"2020": {
"Other Liabilities": "8.96",
"Liabilities": "-6.45",
"Assets": "11.1",
"Stockholders Equity": "9.08",
"ECR before LimitedLiability": "8.51",
"Liabilities, Current": "14.8",
"Deferred Tax Liab., Net": "-5.91",
"Long-term Debt": "-36.0",
"Assets, Current": "-13.3",
"Other Assets": "4.33",
"Property, Plant and Equipment": "55.6",
"Oil and Gas Property": "-29.5",
"Revenues": "-8.87",
"Net Income": "-4.96",
"Other Revenues": "-9.94",
"Expenses": "4.71",
"Operating Expenses": "13.3",
"General and Administrative Expense": "5.00",
"Other Expenses": "-16.3",
"Comprehensive Net Income": "-4.77",
"Economic Capital Ratio": "-16.9"
},
"2021": {
"Deferred Tax Liab., Net": "-13.2",
"Liabilities": "4.89",
"Assets": "17.2",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "36.1",
"Long-term Debt": "-46.4",
"Liabilities, Current": "39.6",
"Other Liabilities": "11.3",
"Property, Plant and Equipment": "71.6",
"Oil and Gas Property": "-22.1",
"Assets, Current": "-9.80",
"General and Administrative Expense": "5.66",
"Expenses": "18.4",
"Net Income": "15.2",
"Gains/Losses on Derivatives": "2.93",
"Cost of Goods and Services Sold": "3.87",
"Operating Expenses": "13.2",
"Comprehensive Net Income": "15.5",
"Revenue from Contract with Customer": "11.2",
"Other Revenues": "-15.0",
"Economic Capital Ratio": "12.2"
},
"2022": {
"Property, Plant and Equipment": "73.2",
"Assets": "15.7",
"Deferred Tax Liab., Net": "-18.4",
"Stockholders Equity": "27.8",
"ECR before LimitedLiability": "26.8",
"Assets, Current": "-10.4",
"Oil and Gas Property": "-19.1",
"Expenses": "20.4",
"Net Income": "16.5",
"Operating Expenses": "14.9",
"Cost of Goods and Services Sold": "2.78",
"General and Administrative Expense": "7.59",
"Long-term Debt": "-39.1",
"Other Liabilities": "13.3",
"Liabilities, Current": "33.8",
"Revenue from Contract with Customer": "11.5",
"Comprehensive Net Income": "14.8",
"Other Revenues": "-15.4",
"Gains/Losses on Derivatives": "2.98",
"Other Net Income": "-3.09",
"Economic Capital Ratio": "4.36"
},
"2023": {
"Deferred Tax Liab., Net": "-18.1",
"Liabilities": "-14.4",
"Assets": "11.5",
"Stockholders Equity": "11.4",
"ECR before LimitedLiability": "19.5",
"Other Liabilities": "12.7",
"Liabilities, Current": "20.6",
"Long-term Debt": "-35.0",
"Property, Plant and Equipment": "70.3",
"Oil and Gas Property": "-19.1",
"Assets, Current": "-10.7",
"Other Assets": "-4.26",
"Operating Expenses": "15.1",
"Expenses": "18.6",
"Net Income": "18.6",
"Other Revenues": "27.0",
"Cost of Goods and Services Sold": "2.75",
"General and Administrative Expense": "6.03",
"Comprehensive Net Income": "17.8",
"Revenue from Contract with Customer": "-26.8",
"Economic Capital Ratio": "-3.69"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001539838_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "61,968",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "66,597",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,870",
"Liabilities, Current": "121,320",
"Long-term Debt": "462,989",
"Oil and Gas Property": "0",
"Operating Expenses": "112,808",
"Other Assets": "13,309",
"Other Compr. Net Income": "0",
"Other Expenses": "-44,713",
"Other Liabilities": "91,764",
"Other Net Income": "199,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,446,337",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "676,073",
"Assets": "1,521,614",
"Revenues": "0",
"Expenses": "144,562",
"Stockholders Equity": "845,541",
"Net Income": "54,587",
"Comprehensive Net Income": "54,587",
"BaseVar": "1,270,699",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "251,711",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "170,005",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,921",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,048",
"Other Assets": "51,963",
"Other Compr. Net Income": "0",
"Other Expenses": "-80,941",
"Other Liabilities": "1,110,268",
"Other Net Income": "588,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,791,807",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,110,268",
"Assets": "3,095,481",
"Revenues": "0",
"Expenses": "392,033",
"Stockholders Equity": "1,985,213",
"Net Income": "195,971",
"Comprehensive Net Income": "195,971",
"BaseVar": "2,592,893",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "128%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "108,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,697",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,640",
"Liabilities, Current": "141,421",
"Long-term Debt": "508,018",
"Oil and Gas Property": "0",
"Operating Expenses": "1,187,002",
"Other Assets": "52,042",
"Other Compr. Net Income": "0",
"Other Expenses": "-448,647",
"Other Liabilities": "0",
"Other Net Income": "437,902",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,597,625",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "649,439",
"Assets": "2,758,412",
"Revenues": "0",
"Expenses": "985,692",
"Stockholders Equity": "2,108,973",
"Net Income": "-547,790",
"Comprehensive Net Income": "-547,790",
"BaseVar": "2,415,722",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,792,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "178,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "42,619",
"Liabilities, Current": "209,342",
"Long-term Debt": "1,122,046",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "166,657",
"Other Compr. Net Income": "0",
"Other Expenses": "340,826",
"Other Liabilities": "0",
"Other Net Income": "431,008",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,390,857",
"Revenue from Contract with Customer": "0",
"Taxes": "34,456"
},
"output_variables": {
"Liabilities": "1,331,388",
"Assets": "5,349,680",
"Revenues": "0",
"Expenses": "595,916",
"Stockholders Equity": "4,018,292",
"Net Income": "-164,908",
"Comprehensive Net Income": "-164,908",
"BaseVar": "3,853,996",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "147%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,759",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,669",
"Liabilities, Current": "577,428",
"Long-term Debt": "1,503,772",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "68,767",
"Other Compr. Net Income": "0",
"Other Expenses": "131,590",
"Other Liabilities": "108,048",
"Other Net Income": "1,097,280",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,343,617",
"Revenue from Contract with Customer": "0",
"Taxes": "73,505"
},
"output_variables": {
"Liabilities": "2,189,248",
"Assets": "7,770,985",
"Revenues": "0",
"Expenses": "580,523",
"Stockholders Equity": "5,581,737",
"Net Income": "516,757",
"Comprehensive Net Income": "516,757",
"BaseVar": "5,819,018",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "925,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,019,612",
"Long-term Debt": "4,615,711",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "298,691",
"Other Compr. Net Income": "-74",
"Other Expenses": "1,333,830",
"Other Liabilities": "1,794,102",
"Other Net Income": "102,469",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,371,975",
"Revenue from Contract with Customer": "2,176,256",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,429,425",
"Assets": "21,595,687",
"Revenues": "2,176,256",
"Expenses": "1,333,830",
"Stockholders Equity": "14,166,262",
"Net Income": "944,895",
"Comprehensive Net Income": "944,821",
"BaseVar": "16,318,870",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "783,000",
"Depreciation, Depletion, Amortization": "1,304,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "88,000",
"Liabilities, Current": "1,236,000",
"Long-term Debt": "5,796,000",
"Oil and Gas Property": "0",
"Operating Expenses": "429,000",
"Other Assets": "803,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,169,000",
"Other Liabilities": "0",
"Other Net Income": "-300,000",
"Other Revenues": "57,000",
"Property, Plant and Equipment": "16,214,000",
"Revenue from Contract with Customer": "2,756,000",
"Taxes": "195,000"
},
"output_variables": {
"Liabilities": "7,815,000",
"Assets": "17,619,000",
"Revenues": "2,813,000",
"Expenses": "7,185,000",
"Stockholders Equity": "9,804,000",
"Net Income": "-4,672,000",
"Comprehensive Net Income": "-4,672,000",
"BaseVar": "17,866,000",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "65%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,446,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,338,000",
"Depreciation, Depletion, Amortization": "1,275,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "146,000",
"Liabilities, Current": "1,438,000",
"Long-term Debt": "6,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "571,000",
"Other Assets": "833,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,010,000",
"Other Liabilities": "0",
"Other Net Income": "-1,094,000",
"Other Revenues": "50,000",
"Property, Plant and Equipment": "20,619,000",
"Revenue from Contract with Customer": "6,747,000",
"Taxes": "425,000"
},
"output_variables": {
"Liabilities": "9,653,000",
"Assets": "22,898,000",
"Revenues": "6,797,000",
"Expenses": "3,427,000",
"Stockholders Equity": "13,245,000",
"Net Income": "2,276,000",
"Comprehensive Net Income": "2,276,000",
"BaseVar": "21,934,500",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "117%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,392,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,069,000",
"Depreciation, Depletion, Amortization": "1,344,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "144,000",
"Liabilities, Current": "1,716,000",
"Long-term Debt": "6,734,000",
"Oil and Gas Property": "0",
"Operating Expenses": "764,000",
"Other Assets": "1,058,000",
"Other Compr. Net Income": "-183,000",
"Other Expenses": "1,446,000",
"Other Liabilities": "0",
"Other Net Income": "-772,000",
"Other Revenues": "77,000",
"Property, Plant and Equipment": "23,759,000",
"Revenue from Contract with Customer": "9,566,000",
"Taxes": "611,000"
},
"output_variables": {
"Liabilities": "10,519,000",
"Assets": "26,209,000",
"Revenues": "9,643,000",
"Expenses": "4,309,000",
"Stockholders Equity": "15,690,000",
"Net Income": "4,562,000",
"Comprehensive Net Income": "4,379,000",
"BaseVar": "25,817,500",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "132%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,621,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,449,000",
"Depreciation, Depletion, Amortization": "1,746,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,000",
"Liabilities, Current": "2,108,000",
"Long-term Debt": "7,014,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,012,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "1,321,000",
"Other Liabilities": "0",
"Other Net Income": "-322,000",
"Other Revenues": "8,412,000",
"Property, Plant and Equipment": "26,674,000",
"Revenue from Contract with Customer": "0",
"Taxes": "525,000"
},
"output_variables": {
"Liabilities": "11,571,000",
"Assets": "29,001,000",
"Revenues": "8,412,000",
"Expenses": "4,754,000",
"Stockholders Equity": "17,430,000",
"Net Income": "3,336,000",
"Comprehensive Net Income": "3,142,000",
"BaseVar": "27,127,000",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 1.2380457288482793,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001539838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001539838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001539838.svg"
},
{
"company_id": "0001841666",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001841666.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001841666.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001841666.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001841666_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001841666_main_keyfigs.svg",
"name": "APA Corp",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001841666.svg",
"report_text": "The relative strengths and weaknesses of APA Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of APA Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 122% points.The greatest weakness of APA Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 122%, being 5.5% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001841666_2024_APA_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "46.7",
"Assets": "34.6",
"Stockholders Equity": "73.6",
"ECR before LimitedLiability": "12.2",
"Long-term Debt": "29.5",
"Liabilities, Current": "16.3",
"Other Liabilities": "11.0",
"Property, Plant and Equipment": "-33.8",
"Other Assets": "92.7",
"Oil and Gas Property": "-28.0",
"Revenue from Contract with Customer": "-32.8",
"Revenues": "-46.7",
"Net Income": "-84.1",
"Other Revenues": "-16.6",
"Expenses": "-46.3",
"Depreciation, Depletion, Amortization": "-10.3",
"Other Expenses": "-44.6",
"Cost of Goods and Services Sold": "4.10",
"Other Net Income": "8.94",
"Comprehensive Net Income": "-88.0",
"Economic Capital Ratio": "-11.7"
},
"2022": {
"Liabilities": "28.4",
"Assets": "20.6",
"Stockholders Equity": "51.3",
"ECR before LimitedLiability": "-33.1",
"Long-term Debt": "21.9",
"Other Liabilities": "9.94",
"Liabilities, Current": "-4.19",
"Property, Plant and Equipment": "-37.3",
"Other Assets": "71.6",
"Oil and Gas Property": "-29.7",
"Revenues": "-57.9",
"Net Income": "-93.2",
"Revenue from Contract with Customer": "-43.3",
"Other Revenues": "-16.0",
"Expenses": "-48.4",
"Other Expenses": "-48.9",
"Depreciation, Depletion, Amortization": "-7.24",
"Other Compr. Net Income": "-4.97",
"Comprehensive Net Income": "-99.1",
"Other Net Income": "12.6",
"Economic Capital Ratio": "-55.5"
},
"2023": {
"Deferred Tax Liab., Net": "5.14",
"Liabilities": "35.6",
"Assets": "39.4",
"Stockholders Equity": "74.9",
"ECR before LimitedLiability": "17.6",
"Other Liabilities": "12.5",
"Liabilities, Current": "-10.2",
"Long-term Debt": "29.1",
"Property, Plant and Equipment": "-27.6",
"Oil and Gas Property": "-19.2",
"Other Assets": "122",
"Revenue from Contract with Customer": "-26.5",
"Revenues": "-41.5",
"Expenses": "-17.0",
"Net Income": "-55.1",
"Other Revenues": "-13.7",
"Depreciation, Depletion, Amortization": "-10.8",
"Other Expenses": "-14.5",
"Comprehensive Net Income": "-58.9",
"Other Compr. Net Income": "-3.80",
"Economic Capital Ratio": "-5.54"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001841666_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "2,380,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "376,000",
"Liabilities, Current": "2,117,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,396,000",
"Other Assets": "10,923,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,929,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,117,000",
"Assets": "13,303,000",
"Revenues": "0",
"Expenses": "7,061,000",
"Stockholders Equity": "11,186,000",
"Net Income": "-6,672,000",
"Comprehensive Net Income": "-7,004,000",
"BaseVar": "11,601,000",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "93%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,708,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,233,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "483,000",
"Liabilities, Current": "2,916,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,749,000",
"Other Assets": "10,439,000",
"Other Compr. Net Income": "-416,000",
"Other Expenses": "4,742,000",
"Other Liabilities": "0",
"Other Net Income": "1,214,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,916,000",
"Assets": "13,147,000",
"Revenues": "0",
"Expenses": "8,207,000",
"Stockholders Equity": "10,231,000",
"Net Income": "-6,993,000",
"Comprehensive Net Income": "-7,409,000",
"BaseVar": "12,950,000",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "72%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,462,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,540,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "351,000",
"Liabilities, Current": "2,404,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,631,000",
"Other Assets": "12,782,000",
"Other Compr. Net Income": "-351,000",
"Other Expenses": "1,675,000",
"Other Liabilities": "0",
"Other Net Income": "125,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,404,000",
"Assets": "15,244,000",
"Revenues": "0",
"Expenses": "5,197,000",
"Stockholders Equity": "12,840,000",
"Net Income": "-5,072,000",
"Comprehensive Net Income": "-5,423,000",
"BaseVar": "11,660,500",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": false,
"trend": 36.0,
"value": 1.2195386823162293,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001841666.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001841666.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001841666.svg"
},
{
"company_id": "0001658566",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001658566.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001658566.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001658566.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001658566_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001658566_main_keyfigs.svg",
"name": "Permian Resources Corp",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001658566.svg",
"report_text": "The relative strengths and weaknesses of Permian Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Permian Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 103% points.The greatest weakness of Permian Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 121%, being 6.6% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001658566_2024_Permian_Resources_Corp.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Current": "22.6",
"Liabilities": "39.4",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "92.7",
"Long-term Debt": "2.71",
"Other Liabilities": "16.5",
"Oil and Gas Property": "-13.6",
"Assets": "23.2",
"Property, Plant and Equipment": "-14.6",
"Other Assets": "183",
"Assets, Current": "-2.95",
"General and Administrative Expense": "7.94",
"Expenses": "19.6",
"Other Revenues": "1.06",
"Net Income": "14.9",
"Operating Expenses": "1.92",
"Depreciation, Depletion, Amortization": "6.43",
"Other Expenses": "3.32",
"Comprehensive Net Income": "14.9",
"Other Net Income": "-5.04",
"Economic Capital Ratio": "69.9"
},
"2018": {
"Other Liabilities": "20.3",
"Liabilities": "26.3",
"Stockholders Equity": "60.1",
"ECR before LimitedLiability": "67.0",
"Liabilities, Current": "23.6",
"Long-term Debt": "-15.6",
"Oil and Gas Property": "-18.1",
"Assets": "18.5",
"Property, Plant and Equipment": "-19.9",
"Other Assets": "163",
"Assets, Current": "-6.15",
"General and Administrative Expense": "5.67",
"Expenses": "13.4",
"Net Income": "13.4",
"Other Revenues": "-18.5",
"Operating Expenses": "-4.01",
"Other Expenses": "5.70",
"Depreciation, Depletion, Amortization": "6.38",
"Comprehensive Net Income": "13.5",
"Revenue from Contract with Customer": "17.4",
"Economic Capital Ratio": "42.8"
},
"2019": {
"Liabilities": "5.66",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "43.5",
"Liabilities, Current": "23.1",
"Other Liabilities": "8.74",
"Long-term Debt": "-26.3",
"Oil and Gas Property": "-21.9",
"Assets": "20.0",
"Assets, Current": "-8.74",
"Property, Plant and Equipment": "-26.5",
"Other Assets": "136",
"Other Revenues": "-15.4",
"Revenues": "-4.48",
"Net Income": "11.5",
"Revenue from Contract with Customer": "10.7",
"Operating Expenses": "-9.07",
"Expenses": "18.0",
"Other Expenses": "13.9",
"Depreciation, Depletion, Amortization": "7.65",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "28.1"
},
"2020": {
"Other Liabilities": "13.0",
"Liabilities": "10.8",
"Assets": "25.5",
"Stockholders Equity": "41.5",
"ECR before LimitedLiability": "46.3",
"Liabilities, Current": "27.4",
"Long-term Debt": "-41.5",
"Assets, Current": "-13.3",
"Property, Plant and Equipment": "-32.0",
"Oil and Gas Property": "99.1",
"Revenues": "-9.12",
"Comprehensive Net Income": "2.71",
"Other Revenues": "-12.2",
"Revenue from Contract with Customer": "3.68",
"Depreciation, Depletion, Amortization": "7.87",
"Expenses": "10.3",
"Operating Expenses": "-32.1",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "4.19",
"Other Expenses": "26.4",
"Economic Capital Ratio": "20.8"
},
"2021": {
"Liabilities": "37.6",
"Assets": "21.7",
"Stockholders Equity": "68.1",
"ECR before LimitedLiability": "67.8",
"Long-term Debt": "-34.4",
"Liabilities, Current": "49.9",
"Other Liabilities": "12.9",
"Property, Plant and Equipment": "-20.9",
"Oil and Gas Property": "111",
"Assets, Current": "-10.2",
"Expenses": "12.5",
"Other Net Income": "-3.62",
"Net Income": "7.24",
"Depreciation, Depletion, Amortization": "6.43",
"Other Expenses": "12.4",
"Cost of Goods and Services Sold": "4.05",
"Operating Expenses": "-11.3",
"Comprehensive Net Income": "7.58",
"Revenue from Contract with Customer": "11.2",
"Other Revenues": "-16.0",
"Economic Capital Ratio": "43.9"
},
"2022": {
"Deferred Tax Liab., Net": "3.63",
"Liabilities": "4.90",
"Assets": "26.8",
"Stockholders Equity": "50.6",
"ECR before LimitedLiability": "34.3",
"Long-term Debt": "-49.3",
"Other Liabilities": "12.7",
"Liabilities, Current": "29.3",
"Property, Plant and Equipment": "-21.0",
"Assets, Current": "-8.61",
"Oil and Gas Property": "104",
"Gains/Losses on Derivatives": "2.78",
"Revenues": "-12.2",
"Net Income": "5.51",
"Other Revenues": "-14.8",
"Expenses": "19.0",
"Other Expenses": "8.97",
"Depreciation, Depletion, Amortization": "5.54",
"General and Administrative Expense": "5.01",
"Comprehensive Net Income": "4.92",
"Economic Capital Ratio": "11.9"
},
"2023": {
"Liabilities": "-16.9",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "16.6",
"Other Liabilities": "11.9",
"Liabilities, Current": "15.7",
"Long-term Debt": "-48.0",
"Property, Plant and Equipment": "-26.6",
"Assets": "18.9",
"Oil and Gas Property": "103",
"Assets, Current": "-11.0",
"Other Assets": "-4.72",
"Revenue from Contract with Customer": "4.80",
"Revenues": "-9.44",
"Net Income": "10.6",
"Other Revenues": "-13.1",
"Expenses": "18.5",
"Depreciation, Depletion, Amortization": "6.28",
"Other Expenses": "6.54",
"General and Administrative Expense": "4.81",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "-6.57"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001658566_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "202,585",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,899",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,882",
"Liabilities, Current": "199,773",
"Long-term Debt": "402,925",
"Oil and Gas Property": "0",
"Operating Expenses": "324,622",
"Other Assets": "3,408,519",
"Other Compr. Net Income": "0",
"Other Expenses": "-43,125",
"Other Liabilities": "0",
"Other Net Income": "8,205",
"Other Revenues": "429,902",
"Property, Plant and Equipment": "5,465",
"Revenue from Contract with Customer": "0",
"Taxes": "23,173"
},
"output_variables": {
"Liabilities": "612,597",
"Assets": "3,616,569",
"Revenues": "429,902",
"Expenses": "354,552",
"Stockholders Equity": "3,003,972",
"Net Income": "83,555",
"Comprehensive Net Income": "83,555",
"BaseVar": "2,510,912",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "183%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "130,189",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "62,167",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "63,304",
"Liabilities, Current": "247,716",
"Long-term Debt": "706,269",
"Oil and Gas Property": "0",
"Operating Expenses": "608,330",
"Other Assets": "4,120,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-60,387",
"Other Liabilities": "0",
"Other Net Income": "-10,539",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,837",
"Revenue from Contract with Customer": "891,045",
"Taxes": "56,523"
},
"output_variables": {
"Liabilities": "1,016,152",
"Assets": "4,260,021",
"Revenues": "891,045",
"Expenses": "667,770",
"Stockholders Equity": "3,243,869",
"Net Income": "212,736",
"Comprehensive Net Income": "212,736",
"BaseVar": "3,422,764",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "163%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "120,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "85,504",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,156",
"Liabilities, Current": "254,466",
"Long-term Debt": "1,077,617",
"Oil and Gas Property": "0",
"Operating Expenses": "864,044",
"Other Assets": "4,553,547",
"Other Compr. Net Income": "0",
"Other Expenses": "-136,559",
"Other Liabilities": "0",
"Other Net Income": "-58,075",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,612",
"Revenue from Contract with Customer": "944,330",
"Taxes": "63,200"
},
"output_variables": {
"Liabilities": "1,417,587",
"Assets": "4,688,288",
"Revenues": "944,330",
"Expenses": "869,841",
"Stockholders Equity": "3,270,701",
"Net Income": "16,414",
"Comprehensive Net Income": "16,414",
"BaseVar": "3,989,060",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "65,586",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,867",
"Liabilities, Current": "131,868",
"Long-term Debt": "1,089,007",
"Oil and Gas Property": "3,726,846",
"Operating Expenses": "1,360,974",
"Other Assets": "22,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-197,408",
"Other Liabilities": "0",
"Other Net Income": "10,195",
"Other Revenues": "0",
"Property, Plant and Equipment": "12,650",
"Revenue from Contract with Customer": "580,456",
"Taxes": "39,417"
},
"output_variables": {
"Liabilities": "1,223,464",
"Assets": "3,827,425",
"Revenues": "580,456",
"Expenses": "1,275,850",
"Stockholders Equity": "2,603,961",
"Net Income": "-685,199",
"Comprehensive Net Income": "-685,199",
"BaseVar": "3,458,695",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "103%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "86,535",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,454",
"Liabilities, Current": "167,899",
"Long-term Debt": "883,386",
"Oil and Gas Property": "3,674,623",
"Operating Expenses": "699,425",
"Other Assets": "32,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-177,025",
"Other Liabilities": "0",
"Other Net Income": "-191,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,197",
"Revenue from Contract with Customer": "1,029,892",
"Taxes": "67,140"
},
"output_variables": {
"Liabilities": "1,053,874",
"Assets": "3,804,594",
"Revenues": "1,029,892",
"Expenses": "699,994",
"Stockholders Equity": "2,750,720",
"Net Income": "138,175",
"Comprehensive Net Income": "138,175",
"BaseVar": "3,390,038",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "148%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "463,790",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "4,430",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "159,554",
"Liabilities, Current": "605,569",
"Long-term Debt": "2,226,297",
"Oil and Gas Property": "7,874,226",
"Operating Expenses": "1,122,415",
"Other Assets": "139,403",
"Other Compr. Net Income": "0",
"Other Expenses": "-194,986",
"Other Liabilities": "0",
"Other Net Income": "-138,718",
"Other Revenues": "0",
"Property, Plant and Equipment": "15,173",
"Revenue from Contract with Customer": "2,131,265",
"Taxes": "155,724"
},
"output_variables": {
"Liabilities": "2,836,296",
"Assets": "8,492,592",
"Revenues": "2,131,265",
"Expenses": "1,242,707",
"Stockholders Equity": "5,656,296",
"Net Income": "749,840",
"Comprehensive Net Income": "749,840",
"BaseVar": "7,420,789",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "650,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "422,627",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161,855",
"Liabilities, Current": "1,241,553",
"Long-term Debt": "4,071,650",
"Oil and Gas Property": "14,036,109",
"Operating Expenses": "2,024,596",
"Other Assets": "235,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-246,672",
"Other Liabilities": "0",
"Other Net Income": "-60,649",
"Other Revenues": "0",
"Property, Plant and Equipment": "43,647",
"Revenue from Contract with Customer": "3,120,893",
"Taxes": "240,762"
},
"output_variables": {
"Liabilities": "5,735,830",
"Assets": "14,965,578",
"Revenues": "3,120,893",
"Expenses": "2,180,541",
"Stockholders Equity": "9,229,748",
"Net Income": "879,703",
"Comprehensive Net Income": "879,703",
"BaseVar": "13,031,746",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.2092600849283655,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001658566.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001658566.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001658566.svg"
},
{
"company_id": "0000893538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000893538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000893538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000893538.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000893538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000893538_main_keyfigs.svg",
"name": "SM Energy Co",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000893538.svg",
"report_text": "The relative strengths and weaknesses of SM Energy Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of SM Energy Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 51% points.The greatest weakness of SM Energy Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 9.9% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000893538_2024_SM_Energy_Co.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "11.5",
"Liabilities": "-38.8",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-55.2",
"Other Liabilities": "-48.4",
"Liabilities, Current": "-5.99",
"Oil and Gas Property": "-18.2",
"Assets": "-21.3",
"Property, Plant and Equipment": "10.3",
"Other Assets": "-9.96",
"Assets, Current": "-3.33",
"Revenues": "12.8",
"Net Income": "3.72",
"Other Revenues": "12.0",
"Operating Expenses": "3.64",
"Expenses": "-2.48",
"Other Expenses": "-12.1",
"Depreciation, Depletion, Amortization": "6.24",
"Comprehensive Net Income": "4.75",
"Other Net Income": "-7.36",
"Economic Capital Ratio": "-57.5"
},
"2011": {
"Liabilities, Current": "5.47",
"Liabilities": "-50.5",
"Stockholders Equity": "-67.9",
"ECR before LimitedLiability": "-38.6",
"Other Liabilities": "-85.6",
"Long-term Debt": "11.9",
"Other Assets": "-5.79",
"Assets": "-19.9",
"Assets, Current": "-10.8",
"Oil and Gas Property": "-37.0",
"Property, Plant and Equipment": "45.6",
"Revenues": "17.5",
"Net Income": "15.5",
"Other Revenues": "18.0",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-6.88",
"Operating Expenses": "14.9",
"General and Administrative Expense": "6.55",
"Depreciation, Depletion, Amortization": "4.68",
"Other Expenses": "-26.9",
"Economic Capital Ratio": "-61.4"
},
"2012": {
"Liabilities, Current": "6.30",
"Liabilities": "-41.6",
"Stockholders Equity": "-51.5",
"ECR before LimitedLiability": "-23.6",
"Long-term Debt": "11.2",
"Other Liabilities": "-82.4",
"Assets, Current": "-6.93",
"Assets": "-13.2",
"Property, Plant and Equipment": "42.6",
"Oil and Gas Property": "-39.1",
"Other Assets": "-3.79",
"Other Revenues": "11.8",
"Revenues": "11.8",
"Net Income": "15.5",
"Expenses": "7.18",
"Operating Expenses": "11.5",
"Other Expenses": "-18.2",
"Depreciation, Depletion, Amortization": "4.52",
"General and Administrative Expense": "6.37",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "-52.9"
},
"2013": {
"Other Liabilities": "-2.68",
"Liabilities": "-28.0",
"Stockholders Equity": "-59.7",
"ECR before LimitedLiability": "-27.3",
"Liabilities, Current": "-53.9",
"Long-term Debt": "15.1",
"Other Assets": "-2.91",
"Assets": "-22.9",
"Oil and Gas Property": "-45.3",
"Assets, Current": "-3.77",
"Property, Plant and Equipment": "42.1",
"Revenues": "21.5",
"Net Income": "14.8",
"Other Revenues": "21.5",
"Comprehensive Net Income": "14.7",
"Operating Expenses": "11.6",
"Depreciation, Depletion, Amortization": "5.71",
"Other Net Income": "-8.47",
"Other Expenses": "-27.3",
"General and Administrative Expense": "5.31",
"Economic Capital Ratio": "-56.6"
},
"2014": {
"Long-term Debt": "13.8",
"Liabilities": "-49.2",
"Assets": "-7.97",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-9.44",
"Liabilities, Current": "-61.3",
"Other Liabilities": "-9.59",
"Oil and Gas Property": "-35.0",
"Property, Plant and Equipment": "49.5",
"Assets, Current": "-6.93",
"Other Revenues": "17.5",
"Revenues": "16.9",
"Net Income": "27.0",
"Depreciation, Depletion, Amortization": "-6.00",
"Expenses": "16.9",
"General and Administrative Expense": "4.64",
"Operating Expenses": "12.8",
"Other Expenses": "5.15",
"Comprehensive Net Income": "27.0",
"Other Net Income": "-6.67",
"Economic Capital Ratio": "-35.9"
},
"2015": {
"Liabilities": "-41.6",
"Assets": "8.49",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "37.7",
"Liabilities, Current": "16.0",
"Other Liabilities": "-102",
"Long-term Debt": "7.77",
"Property, Plant and Equipment": "47.6",
"Oil and Gas Property": "-31.4",
"Assets, Current": "-5.87",
"Revenues": "10.8",
"Net Income": "32.3",
"Other Revenues": "11.5",
"General and Administrative Expense": "4.74",
"Expenses": "30.8",
"Other Expenses": "18.0",
"Depreciation, Depletion, Amortization": "-7.14",
"Operating Expenses": "13.5",
"Other Net Income": "-3.20",
"Comprehensive Net Income": "32.4",
"Economic Capital Ratio": "-8.81"
},
"2016": {
"Liabilities": "-28.6",
"Assets": "-3.69",
"Stockholders Equity": "-26.6",
"ECR before LimitedLiability": "-18.8",
"Long-term Debt": "17.1",
"Liabilities, Current": "13.4",
"Other Liabilities": "-103",
"Oil and Gas Property": "-35.8",
"Assets, Current": "-14.8",
"Property, Plant and Equipment": "49.0",
"Other Revenues": "3.31",
"Revenues": "3.66",
"Net Income": "7.75",
"Other Expenses": "-4.25",
"Expenses": "7.37",
"General and Administrative Expense": "5.49",
"Operating Expenses": "10.2",
"Depreciation, Depletion, Amortization": "-5.12",
"Comprehensive Net Income": "7.83",
"Other Net Income": "-3.39",
"Economic Capital Ratio": "-42.8"
},
"2017": {
"Liabilities, Current": "10.5",
"Liabilities": "-38.3",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "-27.1",
"Long-term Debt": "18.3",
"Other Liabilities": "-109",
"Oil and Gas Property": "-34.7",
"Assets": "-1.77",
"Property, Plant and Equipment": "44.8",
"Other Assets": "1.68",
"Assets, Current": "-6.04",
"General and Administrative Expense": "6.03",
"Expenses": "8.61",
"Other Revenues": "1.84",
"Net Income": "5.95",
"Operating Expenses": "11.9",
"Depreciation, Depletion, Amortization": "-3.40",
"Other Expenses": "-7.75",
"Comprehensive Net Income": "5.96",
"Other Net Income": "-4.30",
"Economic Capital Ratio": "-49.9"
},
"2020": {
"Other Liabilities": "-76.8",
"Liabilities": "-20.0",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "-2.73",
"Liabilities, Current": "9.50",
"Long-term Debt": "15.5",
"Revenues": "-3.99",
"Net Income": "8.06",
"Other Revenues": "-9.31",
"Revenue from Contract with Customer": "5.36",
"Depreciation, Depletion, Amortization": "-7.84",
"Expenses": "6.76",
"Operating Expenses": "14.5",
"Cost of Goods and Services Sold": "-4.58",
"General and Administrative Expense": "3.43",
"Oil and Gas Property": "-29.6",
"Assets, Current": "-12.9",
"Property, Plant and Equipment": "44.2",
"Other Net Income": "5.16",
"Comprehensive Net Income": "8.22",
"Economic Capital Ratio": "-28.2"
},
"2021": {
"Property, Plant and Equipment": "46.6",
"Assets": "-12.4",
"Expenses": "-11.2",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "-13.4",
"Other Assets": "-3.40",
"Oil and Gas Property": "-32.1",
"Assets, Current": "-10.9",
"Revenue from Contract with Customer": "18.2",
"Revenues": "8.43",
"Other Revenues": "-15.1",
"General and Administrative Expense": "4.06",
"Depreciation, Depletion, Amortization": "-9.01",
"Other Expenses": "-18.3",
"Cost of Goods and Services Sold": "-5.93",
"Operating Expenses": "14.0",
"Long-term Debt": "19.5",
"Other Liabilities": "-78.6",
"Liabilities, Current": "20.3",
"Other Net Income": "3.76",
"Economic Capital Ratio": "-37.3"
},
"2022": {
"Deferred Tax Liab., Net": "-8.00",
"Liabilities": "7.39",
"ECR before LimitedLiability": "15.1",
"Long-term Debt": "28.8",
"Other Liabilities": "-63.1",
"Liabilities, Current": "32.9",
"Gains/Losses on Derivatives": "3.53",
"Revenues": "16.7",
"Net Income": "16.5",
"Revenue from Contract with Customer": "31.0",
"Other Revenues": "-18.5",
"Comprehensive Net Income": "15.8",
"Other Expenses": "-11.8",
"Operating Expenses": "21.1",
"Depreciation, Depletion, Amortization": "-7.35",
"General and Administrative Expense": "7.17",
"Cost of Goods and Services Sold": "-11.5",
"Property, Plant and Equipment": "50.8",
"Economic Capital Ratio": "-7.28",
"Assets, Current": "-8.52",
"Oil and Gas Property": "-24.1"
},
"2023": {
"Deferred Tax Liab., Net": "-9.50",
"Liabilities": "-13.8",
"ECR before LimitedLiability": "13.3",
"Other Liabilities": "-57.2",
"Liabilities, Current": "17.2",
"Long-term Debt": "24.7",
"Revenue from Contract with Customer": "22.3",
"Revenues": "7.12",
"Net Income": "20.0",
"Other Revenues": "-14.2",
"Operating Expenses": "20.0",
"Expenses": "10.8",
"Depreciation, Depletion, Amortization": "-7.84",
"Cost of Goods and Services Sold": "-9.30",
"General and Administrative Expense": "4.60",
"Comprehensive Net Income": "20.2",
"Oil and Gas Property": "-21.2",
"Economic Capital Ratio": "-9.86",
"Property, Plant and Equipment": "51.5",
"Other Assets": "-5.89",
"Assets, Current": "-5.15"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000893538_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "274,645",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "23,465",
"General and Administrative Expense": "106,663",
"Liabilities, Current": "502,053",
"Long-term Debt": "166,965",
"Oil and Gas Property": "0",
"Operating Expenses": "66,887",
"Other Assets": "35,624",
"Other Compr. Net Income": "22,472",
"Other Expenses": "722,768",
"Other Liabilities": "856,777",
"Other Net Income": "321",
"Other Revenues": "1,069,369",
"Property, Plant and Equipment": "2,434,052",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,525,795",
"Assets": "2,744,321",
"Revenues": "1,092,834",
"Expenses": "896,318",
"Stockholders Equity": "1,218,526",
"Net Income": "196,837",
"Comprehensive Net Income": "219,309",
"BaseVar": "3,141,030",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "463,204",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-20,707",
"General and Administrative Expense": "118,526",
"Liabilities, Current": "505,805",
"Long-term Debt": "167,895",
"Oil and Gas Property": "0",
"Operating Expenses": "71,104",
"Other Assets": "239,140",
"Other Compr. Net Income": "0",
"Other Expenses": "1,198,738",
"Other Liabilities": "1,662,340",
"Other Net Income": "466",
"Other Revenues": "1,624,025",
"Property, Plant and Equipment": "3,096,636",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,336,040",
"Assets": "3,798,980",
"Revenues": "1,603,318",
"Expenses": "1,388,368",
"Stockholders Equity": "1,462,940",
"Net Income": "215,416",
"Comprehensive Net Income": "215,416",
"BaseVar": "4,563,586",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "71%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "340,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "3,866",
"General and Administrative Expense": "119,815",
"Liabilities, Current": "541,546",
"Long-term Debt": "185,914",
"Oil and Gas Property": "0",
"Operating Expenses": "97,241",
"Other Assets": "181,768",
"Other Compr. Net Income": "-4,734",
"Other Expenses": "1,342,515",
"Other Liabilities": "2,057,603",
"Other Net Income": "220",
"Other Revenues": "1,501,236",
"Property, Plant and Equipment": "3,677,197",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785,063",
"Assets": "4,199,529",
"Revenues": "1,505,102",
"Expenses": "1,559,571",
"Stockholders Equity": "1,414,466",
"Net Income": "-54,249",
"Comprehensive Net Income": "-58,983",
"BaseVar": "5,027,110",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "57%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "647,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,777",
"General and Administrative Expense": "149,551",
"Liabilities, Current": "2,239,131",
"Long-term Debt": "149,070",
"Oil and Gas Property": "0",
"Operating Expenses": "104,180",
"Other Assets": "197,872",
"Other Compr. Net Income": "3,598",
"Other Expenses": "1,868,775",
"Other Liabilities": "710,143",
"Other Net Income": "67",
"Other Revenues": "2,295,151",
"Property, Plant and Equipment": "3,859,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,098,344",
"Assets": "4,705,165",
"Revenues": "2,293,374",
"Expenses": "2,122,506",
"Stockholders Equity": "1,606,821",
"Net Income": "170,935",
"Comprehensive Net Income": "174,533",
"BaseVar": "6,111,527",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "62%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "745,043",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "767,532",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "167,103",
"Liabilities, Current": "2,984,660",
"Long-term Debt": "160,568",
"Oil and Gas Property": "0",
"Operating Expenses": "134,515",
"Other Assets": "267,754",
"Other Compr. Net Income": "-5,896",
"Other Expenses": "784,545",
"Other Liabilities": "1,084,817",
"Other Net Income": "-2,561",
"Other Revenues": "2,522,307",
"Property, Plant and Equipment": "5,503,903",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,230,045",
"Assets": "6,516,700",
"Revenues": "2,522,307",
"Expenses": "1,853,695",
"Stockholders Equity": "2,286,655",
"Net Income": "666,051",
"Comprehensive Net Income": "660,155",
"BaseVar": "7,565,602",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "518,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "921,009",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,668",
"Liabilities, Current": "302,525",
"Long-term Debt": "384,857",
"Oil and Gas Property": "0",
"Operating Expenses": "151,181",
"Other Assets": "152,374",
"Other Compr. Net Income": "-2,090",
"Other Expenses": "758,888",
"Other Liabilities": "3,081,860",
"Other Net Income": "-15,929",
"Other Revenues": "1,556,965",
"Property, Plant and Equipment": "4,950,280",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,769,242",
"Assets": "5,621,643",
"Revenues": "1,556,965",
"Expenses": "1,988,746",
"Stockholders Equity": "1,852,401",
"Net Income": "-447,710",
"Comprehensive Net Income": "-449,800",
"BaseVar": "6,477,308",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "51%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "224,642",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "790,745",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,428",
"Liabilities, Current": "415,172",
"Long-term Debt": "241,718",
"Oil and Gas Property": "0",
"Operating Expenses": "83,613",
"Other Assets": "87,515",
"Other Compr. Net Income": "-1,154",
"Other Expenses": "990,492",
"Other Liabilities": "3,239,488",
"Other Net Income": "16,084",
"Other Revenues": "1,217,450",
"Property, Plant and Equipment": "6,081,354",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,896,378",
"Assets": "6,393,511",
"Revenues": "1,217,450",
"Expenses": "1,991,278",
"Stockholders Equity": "2,497,133",
"Net Income": "-757,744",
"Comprehensive Net Income": "-758,898",
"BaseVar": "6,757,928",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "549,115",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "557,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "120,585",
"Liabilities, Current": "559,212",
"Long-term Debt": "119,802",
"Oil and Gas Property": "0",
"Operating Expenses": "56,179",
"Other Assets": "72,869",
"Other Compr. Net Income": "767",
"Other Expenses": "560,352",
"Other Liabilities": "3,103,154",
"Other Net Income": "3,933",
"Other Revenues": "1,129,376",
"Property, Plant and Equipment": "5,554,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,782,168",
"Assets": "6,176,776",
"Revenues": "1,129,376",
"Expenses": "1,294,152",
"Stockholders Equity": "2,394,608",
"Net Income": "-160,843",
"Comprehensive Net Income": "-160,076",
"BaseVar": "6,193,586",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "63%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "203,669",
"Cost of Goods and Services Sold": "391,217",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "784,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,160",
"Liabilities, Current": "583,739",
"Long-term Debt": "255,213",
"Oil and Gas Property": "0",
"Operating Expenses": "40,997",
"Other Assets": "70,896",
"Other Compr. Net Income": "0",
"Other Expenses": "851,063",
"Other Liabilities": "2,121,319",
"Other Net Income": "276,137",
"Other Revenues": "485",
"Property, Plant and Equipment": "4,701,866",
"Revenue from Contract with Customer": "1,126,188",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,960,271",
"Assets": "4,976,431",
"Revenues": "1,126,673",
"Expenses": "2,167,424",
"Stockholders Equity": "2,016,160",
"Net Income": "-764,614",
"Comprehensive Net Income": "-764,614",
"BaseVar": "5,753,468",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "613,187",
"Cost of Goods and Services Sold": "505,416",
"Deferred Tax Liab., Net": "9,769",
"Depreciation, Depletion, Amortization": "774,386",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,945",
"Liabilities, Current": "889,327",
"Long-term Debt": "190,586",
"Oil and Gas Property": "0",
"Operating Expenses": "39,296",
"Other Assets": "44,792",
"Other Compr. Net Income": "0",
"Other Expenses": "1,153,019",
"Other Liabilities": "2,081,164",
"Other Net Income": "-2,603",
"Other Revenues": "24,979",
"Property, Plant and Equipment": "4,575,998",
"Revenue from Contract with Customer": "2,597,915",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,170,846",
"Assets": "5,233,977",
"Revenues": "2,622,894",
"Expenses": "2,584,062",
"Stockholders Equity": "2,063,131",
"Net Income": "36,229",
"Comprehensive Net Income": "36,229",
"BaseVar": "6,807,191",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "737,203",
"Cost of Goods and Services Sold": "620,912",
"Deferred Tax Liab., Net": "280,811",
"Depreciation, Depletion, Amortization": "603,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "114,558",
"Liabilities, Current": "598,584",
"Long-term Debt": "178,976",
"Oil and Gas Property": "0",
"Operating Expenses": "54,943",
"Other Assets": "96,057",
"Other Compr. Net Income": "0",
"Other Expenses": "789,137",
"Other Liabilities": "1,572,210",
"Other Net Income": "-63,365",
"Other Revenues": "12,741",
"Property, Plant and Equipment": "4,882,779",
"Revenue from Contract with Customer": "3,345,906",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,630,581",
"Assets": "5,716,039",
"Revenues": "3,358,647",
"Expenses": "2,183,330",
"Stockholders Equity": "3,085,458",
"Net Income": "1,111,952",
"Comprehensive Net Income": "1,111,952",
"BaseVar": "6,975,981",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "120%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "916,439",
"Cost of Goods and Services Sold": "563,543",
"Deferred Tax Liab., Net": "369,903",
"Depreciation, Depletion, Amortization": "690,481",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,063",
"Liabilities, Current": "633,812",
"Long-term Debt": "185,086",
"Oil and Gas Property": "0",
"Operating Expenses": "59,480",
"Other Assets": "87,126",
"Other Compr. Net Income": "0",
"Other Expenses": "140,365",
"Other Liabilities": "1,575,334",
"Other Net Income": "-928",
"Other Revenues": "29,851",
"Property, Plant and Equipment": "5,376,420",
"Revenue from Contract with Customer": "2,363,889",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,764,135",
"Assets": "6,379,985",
"Revenues": "2,393,740",
"Expenses": "1,574,932",
"Stockholders Equity": "3,615,850",
"Net Income": "817,880",
"Comprehensive Net Income": "817,880",
"BaseVar": "6,556,860",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 1.1763516079959535,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000893538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000893538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000893538.svg"
},
{
"company_id": "0000928022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000928022.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000928022.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000928022.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000928022_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000928022_main_keyfigs.svg",
"name": "Callon Petroleum Co",
"rank": 32,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Callon Petroleum Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Callon Petroleum Co compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 95% points.The greatest weakness of Callon Petroleum Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 12% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000928022_2024_Callon_Petroleum_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.2",
"Liabilities": "-48.7",
"Stockholders Equity": "-19.0",
"ECR before LimitedLiability": "23.2",
"Other Liabilities": "-89.5",
"Long-term Debt": "14.0",
"Other Assets": "13.7",
"Assets": "4.58",
"Assets, Current": "-1.13",
"Oil and Gas Property": "22.5",
"Property, Plant and Equipment": "-21.3",
"Revenues": "-24.3",
"Net Income": "49.1",
"Other Revenues": "-24.2",
"Operating Expenses": "-13.7",
"Expenses": "34.8",
"General and Administrative Expense": "4.22",
"Depreciation, Depletion, Amortization": "5.02",
"Other Expenses": "38.4",
"Comprehensive Net Income": "49.2",
"Other Net Income": "39.0",
"Economic Capital Ratio": "0.364"
},
"2012": {
"Liabilities, Current": "10.9",
"Liabilities": "-23.6",
"Stockholders Equity": "-11.0",
"ECR before LimitedLiability": "14.5",
"Long-term Debt": "12.4",
"Other Liabilities": "-55.7",
"Other Revenues": "-23.8",
"Revenues": "-23.9",
"Net Income": "22.3",
"Expenses": "14.6",
"Operating Expenses": "-16.7",
"Other Expenses": "33.5",
"Depreciation, Depletion, Amortization": "-11.3",
"General and Administrative Expense": "4.64",
"Oil and Gas Property": "12.6",
"Other Assets": "40.2",
"Assets, Current": "-8.30",
"Property, Plant and Equipment": "-29.6",
"Other Net Income": "29.3",
"Comprehensive Net Income": "21.8",
"Economic Capital Ratio": "-14.8"
},
"2013": {
"Other Assets": "23.9",
"Assets": "12.3",
"Other Liabilities": "-10.2",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "35.5",
"Oil and Gas Property": "29.5",
"Assets, Current": "-5.03",
"Property, Plant and Equipment": "-23.0",
"Revenues": "-23.3",
"Net Income": "16.1",
"Other Revenues": "-23.4",
"Expenses": "13.9",
"Operating Expenses": "-15.7",
"Depreciation, Depletion, Amortization": "-8.59",
"Other Expenses": "35.5",
"General and Administrative Expense": "2.39",
"Long-term Debt": "11.8",
"Liabilities, Current": "-1.39",
"Comprehensive Net Income": "15.8",
"Other Net Income": "25.2",
"Economic Capital Ratio": "6.26"
},
"2014": {
"Long-term Debt": "11.7",
"Liabilities": "-43.4",
"Stockholders Equity": "-7.28",
"ECR before LimitedLiability": "10.4",
"Liabilities, Current": "6.04",
"Other Liabilities": "-71.0",
"Oil and Gas Property": "37.9",
"Assets": "13.6",
"Property, Plant and Equipment": "-27.7",
"Assets, Current": "-8.21",
"Other Assets": "20.8",
"Other Revenues": "-19.3",
"Revenues": "-20.1",
"Net Income": "24.5",
"Depreciation, Depletion, Amortization": "-2.24",
"Expenses": "25.5",
"General and Administrative Expense": "3.79",
"Other Expenses": "24.7",
"Comprehensive Net Income": "24.5",
"Other Net Income": "17.2",
"Economic Capital Ratio": "-16.1"
},
"2015": {
"Liabilities": "-20.0",
"ECR before LimitedLiability": "34.8",
"Liabilities, Current": "9.58",
"Other Liabilities": "-55.6",
"Long-term Debt": "9.20",
"Property, Plant and Equipment": "-26.1",
"Assets": "14.1",
"Other Assets": "18.1",
"Oil and Gas Property": "33.4",
"Assets, Current": "-6.96",
"Revenues": "-12.1",
"Net Income": "19.9",
"Other Revenues": "-11.3",
"General and Administrative Expense": "4.18",
"Expenses": "18.6",
"Other Expenses": "30.6",
"Depreciation, Depletion, Amortization": "-1.26",
"Operating Expenses": "-23.8",
"Other Net Income": "13.4",
"Comprehensive Net Income": "20.5",
"Economic Capital Ratio": "-11.7"
},
"2016": {
"Liabilities": "17.4",
"Stockholders Equity": "71.0",
"ECR before LimitedLiability": "75.3",
"Long-term Debt": "36.3",
"Liabilities, Current": "19.6",
"Other Liabilities": "-47.5",
"Oil and Gas Property": "5.63",
"Assets": "33.2",
"Other Assets": "38.4",
"Assets, Current": "17.6",
"Property, Plant and Equipment": "-19.0",
"Other Revenues": "-16.3",
"Revenues": "-15.9",
"Net Income": "16.4",
"Other Expenses": "19.3",
"Expenses": "25.6",
"General and Administrative Expense": "7.41",
"Operating Expenses": "-2.87",
"Comprehensive Net Income": "16.5",
"Other Net Income": "6.65",
"Economic Capital Ratio": "51.3"
},
"2017": {
"Liabilities, Current": "15.6",
"Liabilities": "0.873",
"Stockholders Equity": "43.3",
"ECR before LimitedLiability": "49.1",
"Long-term Debt": "32.2",
"Other Liabilities": "-59.0",
"Oil and Gas Property": "18.4",
"Assets": "23.3",
"Property, Plant and Equipment": "-23.5",
"Other Assets": "57.6",
"Assets, Current": "-5.31",
"Other Revenues": "-18.9",
"Revenues": "-19.6",
"Net Income": "17.5",
"General and Administrative Expense": "8.54",
"Expenses": "22.7",
"Operating Expenses": "4.15",
"Other Expenses": "10.5",
"Other Net Income": "14.3",
"Comprehensive Net Income": "17.5",
"Economic Capital Ratio": "26.3"
},
"2018": {
"Other Liabilities": "-57.5",
"Liabilities": "-16.5",
"Stockholders Equity": "25.6",
"ECR before LimitedLiability": "26.7",
"Liabilities, Current": "14.3",
"Long-term Debt": "17.3",
"Oil and Gas Property": "29.4",
"Assets": "21.7",
"Property, Plant and Equipment": "-26.9",
"Other Assets": "45.5",
"Assets, Current": "-6.05",
"Revenue from Contract with Customer": "6.43",
"Revenues": "-10.5",
"Net Income": "15.6",
"Other Revenues": "-16.8",
"General and Administrative Expense": "5.99",
"Expenses": "22.5",
"Operating Expenses": "5.33",
"Other Expenses": "11.9",
"Comprehensive Net Income": "15.6",
"Other Net Income": "3.32",
"Economic Capital Ratio": "2.56"
},
"2019": {
"Liabilities": "-52.9",
"Stockholders Equity": "-6.70",
"ECR before LimitedLiability": "-15.6",
"Liabilities, Current": "8.27",
"Other Liabilities": "5.30",
"Long-term Debt": "-79.5",
"Oil and Gas Property": "67.0",
"Assets": "18.1",
"Assets, Current": "-9.23",
"Property, Plant and Equipment": "-33.7",
"Other Assets": "4.64",
"Other Revenues": "-11.7",
"Revenues": "-16.5",
"Net Income": "8.76",
"Revenue from Contract with Customer": "-4.56",
"Operating Expenses": "6.23",
"Expenses": "22.9",
"Other Expenses": "10.9",
"General and Administrative Expense": "3.62",
"Comprehensive Net Income": "9.05",
"Economic Capital Ratio": "-31.0"
},
"2020": {
"Other Liabilities": "2.98",
"Liabilities": "-9.24",
"Assets": "-9.62",
"Stockholders Equity": "-35.2",
"ECR before LimitedLiability": "-46.2",
"Liabilities, Current": "4.45",
"Long-term Debt": "-37.5",
"Assets, Current": "-8.50",
"Property, Plant and Equipment": "-34.1",
"Oil and Gas Property": "10.7",
"Revenues": "-3.93",
"Net Income": "-8.55",
"Other Revenues": "-4.82",
"Revenue from Contract with Customer": "1.18",
"Expenses": "-6.30",
"Operating Expenses": "-27.7",
"Cost of Goods and Services Sold": "1.17",
"General and Administrative Expense": "2.40",
"Other Expenses": "8.50",
"Comprehensive Net Income": "-8.50",
"Economic Capital Ratio": "-71.6"
},
"2021": {
"Liabilities": "-21.5",
"Stockholders Equity": "-18.4",
"Oil and Gas Property": "55.8",
"ECR before LimitedLiability": "-16.4",
"Long-term Debt": "-72.9",
"Liabilities, Current": "16.8",
"Other Liabilities": "7.32",
"General and Administrative Expense": "4.29",
"Expenses": "13.8",
"Other Net Income": "-8.10",
"Net Income": "6.89",
"Other Expenses": "11.5",
"Cost of Goods and Services Sold": "3.03",
"Operating Expenses": "-3.32",
"Property, Plant and Equipment": "-34.6",
"Assets, Current": "-13.8",
"Comprehensive Net Income": "7.12",
"Gains/Losses on Derivatives": "2.30",
"Revenue from Contract with Customer": "9.31",
"Other Revenues": "-13.0",
"Economic Capital Ratio": "-40.2"
},
"2022": {
"Deferred Tax Liab., Net": "4.12",
"Liabilities": "-6.23",
"Stockholders Equity": "-4.35",
"Property, Plant and Equipment": "-30.3",
"ECR before LimitedLiability": "6.16",
"Long-term Debt": "-66.2",
"Other Liabilities": "13.7",
"Liabilities, Current": "27.3",
"Revenues": "10.3",
"Net Income": "16.5",
"Revenue from Contract with Customer": "23.9",
"Other Revenues": "-17.6",
"Expenses": "14.8",
"Other Expenses": "20.5",
"Operating Expenses": "-12.1",
"General and Administrative Expense": "7.97",
"Oil and Gas Property": "80.1",
"Assets, Current": "-14.5",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-8.63",
"Economic Capital Ratio": "-16.2"
},
"2023": {
"Deferred Tax Liab., Net": "5.51",
"Liabilities": "-6.90",
"Assets": "3.36",
"ECR before LimitedLiability": "10.9",
"Other Liabilities": "13.4",
"Liabilities, Current": "17.7",
"Long-term Debt": "-52.2",
"Property, Plant and Equipment": "-31.3",
"Oil and Gas Property": "95.0",
"Assets, Current": "-14.1",
"Revenue from Contract with Customer": "19.9",
"Revenues": "3.85",
"Net Income": "10.9",
"Other Revenues": "-15.1",
"Operating Expenses": "-19.8",
"Expenses": "7.95",
"Depreciation, Depletion, Amortization": "-4.01",
"Other Expenses": "24.3",
"General and Administrative Expense": "4.89",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "-12.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000928022_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "63,076",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,636",
"Liabilities, Current": "27,317",
"Long-term Debt": "15,843",
"Oil and Gas Property": "213,309",
"Operating Expenses": "88,022",
"Other Assets": "91,075",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,672",
"Other Liabilities": "125,345",
"Other Net Income": "125,135",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "168,505",
"Assets": "367,460",
"Revenues": "0",
"Expenses": "20,986",
"Stockholders Equity": "198,955",
"Net Income": "104,149",
"Comprehensive Net Income": "104,149",
"BaseVar": "341,043",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "49,701",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,358",
"Liabilities, Current": "38,477",
"Long-term Debt": "23,057",
"Oil and Gas Property": "200,745",
"Operating Expenses": "100,043",
"Other Assets": "157,505",
"Other Compr. Net Income": "-1,624",
"Other Expenses": "-67,836",
"Other Liabilities": "110,668",
"Other Net Income": "105,013",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,202",
"Assets": "378,173",
"Revenues": "0",
"Expenses": "102,266",
"Stockholders Equity": "205,971",
"Net Income": "2,747",
"Comprehensive Net Income": "1,123",
"BaseVar": "379,639",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "95%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "29,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,967",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,534",
"Liabilities, Current": "62,793",
"Long-term Debt": "28,318",
"Oil and Gas Property": "280,965",
"Operating Expenses": "91,905",
"Other Assets": "113,424",
"Other Compr. Net Income": "0",
"Other Expenses": "-65,530",
"Other Liabilities": "53,748",
"Other Net Income": "99,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,133"
},
"output_variables": {
"Liabilities": "144,859",
"Assets": "423,953",
"Revenues": "0",
"Expenses": "95,009",
"Stockholders Equity": "279,094",
"Net Income": "4,304",
"Comprehensive Net Income": "4,304",
"BaseVar": "381,567",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "125%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "60,457",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,109",
"Liabilities, Current": "98,812",
"Long-term Debt": "37,048",
"Oil and Gas Property": "599,630",
"Operating Expenses": "113,592",
"Other Assets": "216,683",
"Other Compr. Net Income": "0",
"Other Expenses": "-67,672",
"Other Liabilities": "307,175",
"Other Net Income": "174,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "8,973"
},
"output_variables": {
"Liabilities": "443,035",
"Assets": "876,770",
"Revenues": "0",
"Expenses": "136,726",
"Stockholders Equity": "433,735",
"Net Income": "37,766",
"Comprehensive Net Income": "37,766",
"BaseVar": "815,512",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "90%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "62,252",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "69,249",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,347",
"Liabilities, Current": "87,877",
"Long-term Debt": "44,517",
"Oil and Gas Property": "579,205",
"Operating Expenses": "346,622",
"Other Assets": "147,137",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,915",
"Other Liabilities": "293,442",
"Other Net Income": "144,957",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,793"
},
"output_variables": {
"Liabilities": "425,836",
"Assets": "788,594",
"Revenues": "0",
"Expenses": "385,096",
"Stockholders Equity": "362,758",
"Net Income": "-240,139",
"Comprehensive Net Income": "-240,139",
"BaseVar": "872,242",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "725,126",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "71,369",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,317",
"Liabilities, Current": "131,550",
"Long-term Debt": "4,255",
"Oil and Gas Property": "806,680",
"Operating Expenses": "248,328",
"Other Assets": "735,781",
"Other Compr. Net Income": "0",
"Other Expenses": "-109,570",
"Other Liabilities": "398,380",
"Other Net Income": "156,501",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "11,870"
},
"output_variables": {
"Liabilities": "534,185",
"Assets": "2,267,587",
"Revenues": "0",
"Expenses": "248,314",
"Stockholders Equity": "1,733,402",
"Net Income": "-91,813",
"Comprehensive Net Income": "-91,813",
"BaseVar": "1,603,294",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "149%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "144,860",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,457",
"Depreciation, Depletion, Amortization": "115,714",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,067",
"Liabilities, Current": "205,773",
"Long-term Debt": "31,414",
"Oil and Gas Property": "1,345,475",
"Operating Expenses": "225,028",
"Other Assets": "1,202,961",
"Other Compr. Net Income": "0",
"Other Expenses": "-163,904",
"Other Liabilities": "598,686",
"Other Net Income": "346,725",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "22,396"
},
"output_variables": {
"Liabilities": "837,330",
"Assets": "2,693,296",
"Revenues": "0",
"Expenses": "226,301",
"Stockholders Equity": "1,855,966",
"Net Income": "120,424",
"Comprehensive Net Income": "120,424",
"BaseVar": "2,051,826",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "222,625",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,564",
"Depreciation, Depletion, Amortization": "181,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,293",
"Liabilities, Current": "314,916",
"Long-term Debt": "217,945",
"Oil and Gas Property": "2,314,345",
"Operating Expenses": "328,094",
"Other Assets": "1,442,203",
"Other Compr. Net Income": "0",
"Other Expenses": "-244,847",
"Other Liabilities": "991,540",
"Other Net Income": "48,940",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "587,624",
"Taxes": "35,755"
},
"output_variables": {
"Liabilities": "1,533,965",
"Assets": "3,979,173",
"Revenues": "587,624",
"Expenses": "336,204",
"Stockholders Equity": "2,445,208",
"Net Income": "300,360",
"Comprehensive Net Income": "300,360",
"BaseVar": "3,242,953",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "123%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "268,674",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "240,642",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,331",
"Liabilities, Current": "652,247",
"Long-term Debt": "3,319,283",
"Oil and Gas Property": "6,669,118",
"Operating Expenses": "498,914",
"Other Assets": "257,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-293,323",
"Other Liabilities": "0",
"Other Net Income": "-69,429",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "671,572",
"Taxes": "42,651"
},
"output_variables": {
"Liabilities": "3,971,530",
"Assets": "7,194,838",
"Revenues": "671,572",
"Expenses": "534,215",
"Stockholders Equity": "3,223,308",
"Net Income": "67,928",
"Comprehensive Net Income": "67,928",
"BaseVar": "6,220,792",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "178,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "480,631",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,187",
"Liabilities, Current": "497,108",
"Long-term Debt": "3,154,758",
"Oil and Gas Property": "4,088,960",
"Operating Expenses": "3,489,999",
"Other Assets": "95,539",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,402",
"Other Liabilities": "0",
"Other Net Income": "45,285",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,033,147",
"Taxes": "62,638"
},
"output_variables": {
"Liabilities": "3,651,866",
"Assets": "4,362,868",
"Revenues": "1,033,147",
"Expenses": "3,612,053",
"Stockholders Equity": "711,002",
"Net Income": "-2,533,621",
"Comprehensive Net Income": "-2,533,621",
"BaseVar": "6,352,610",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "11%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "295,444",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "356,556",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,483",
"Liabilities, Current": "872,491",
"Long-term Debt": "2,809,244",
"Oil and Gas Property": "5,165,648",
"Operating Expenses": "1,010,053",
"Other Assets": "86,411",
"Other Compr. Net Income": "0",
"Other Expenses": "-507,019",
"Other Liabilities": "0",
"Other Net Income": "-669,646",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "2,045,030",
"Taxes": "100,160"
},
"output_variables": {
"Liabilities": "3,681,735",
"Assets": "5,547,503",
"Revenues": "2,045,030",
"Expenses": "1,010,233",
"Stockholders Equity": "1,865,768",
"Net Income": "365,151",
"Comprehensive Net Income": "365,151",
"BaseVar": "6,477,074",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "297,638",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "466,517",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57,393",
"Liabilities, Current": "702,814",
"Long-term Debt": "2,357,845",
"Oil and Gas Property": "5,734,909",
"Operating Expenses": "1,550,432",
"Other Assets": "113,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-672,037",
"Other Liabilities": "0",
"Other Net Income": "-458,923",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "3,230,964",
"Taxes": "159,920"
},
"output_variables": {
"Liabilities": "3,060,659",
"Assets": "6,146,081",
"Revenues": "3,230,964",
"Expenses": "1,562,225",
"Stockholders Equity": "3,085,422",
"Net Income": "1,209,816",
"Comprehensive Net Income": "1,209,816",
"BaseVar": "7,229,426",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "111%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "252,127",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "535,661",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,344",
"Liabilities, Current": "646,962",
"Long-term Debt": "2,073,153",
"Oil and Gas Property": "6,150,006",
"Operating Expenses": "1,979,106",
"Other Assets": "309,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-954,325",
"Other Liabilities": "0",
"Other Net Income": "-152,485",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "2,342,984",
"Taxes": "113,512"
},
"output_variables": {
"Liabilities": "2,720,115",
"Assets": "6,711,476",
"Revenues": "2,342,984",
"Expenses": "1,789,298",
"Stockholders Equity": "3,991,361",
"Net Income": "401,201",
"Comprehensive Net Income": "401,201",
"BaseVar": "6,858,179",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 1.1527354078841128,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000928022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000928022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000928022.svg"
},
{
"company_id": "0000894627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000894627.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000894627.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000894627.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000894627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000894627_main_keyfigs.svg",
"name": "Vaalco Energy INC DE",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000894627.svg",
"report_text": "The relative strengths and weaknesses of Vaalco Energy INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vaalco Energy INC DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Vaalco Energy INC DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 13% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000894627_2024_Vaalco_Energy_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "32.8",
"Liabilities": "82.9",
"Assets": "-8.44",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "102",
"Other Liabilities": "33.5",
"Long-term Debt": "27.9",
"Other Assets": "-2.94",
"Assets, Current": "17.0",
"Oil and Gas Property": "-12.0",
"Revenues": "-42.2",
"Net Income": "46.1",
"Other Revenues": "-42.1",
"Operating Expenses": "29.5",
"Expenses": "-33.2",
"General and Administrative Expense": "11.5",
"Depreciation, Depletion, Amortization": "-7.40",
"Other Expenses": "-68.2",
"Comprehensive Net Income": "46.2",
"Other Net Income": "121",
"Economic Capital Ratio": "78.8"
},
"2012": {
"Liabilities, Current": "11.2",
"Liabilities": "76.0",
"Stockholders Equity": "-2.50",
"ECR before LimitedLiability": "88.1",
"Long-term Debt": "37.6",
"Other Liabilities": "37.3",
"Assets, Current": "37.6",
"Assets": "-15.7",
"Property, Plant and Equipment": "-3.78",
"Oil and Gas Property": "-25.9",
"Other Assets": "-3.42",
"Other Revenues": "-38.7",
"Revenues": "-38.9",
"Net Income": "41.0",
"Expenses": "-33.5",
"Operating Expenses": "5.12",
"Other Expenses": "-50.0",
"General and Administrative Expense": "12.3",
"Other Net Income": "107",
"Comprehensive Net Income": "40.9",
"Economic Capital Ratio": "58.7"
},
"2013": {
"Other Liabilities": "37.7",
"Liabilities": "71.6",
"Stockholders Equity": "37.4",
"ECR before LimitedLiability": "107",
"Liabilities, Current": "8.12",
"Long-term Debt": "33.1",
"Other Assets": "27.6",
"Assets": "-2.22",
"Oil and Gas Property": "-16.0",
"Assets, Current": "27.6",
"Property, Plant and Equipment": "-12.8",
"Revenues": "-31.4",
"Net Income": "43.4",
"Other Revenues": "-31.5",
"Expenses": "-5.18",
"Operating Expenses": "7.39",
"Other Expenses": "-20.7",
"General and Administrative Expense": "6.81",
"Comprehensive Net Income": "43.1",
"Other Net Income": "79.9",
"Economic Capital Ratio": "77.6"
},
"2014": {
"Long-term Debt": "5.63",
"Liabilities": "37.7",
"Assets": "-22.9",
"Stockholders Equity": "-6.20",
"ECR before LimitedLiability": "16.0",
"Liabilities, Current": "10.9",
"Other Liabilities": "27.0",
"Oil and Gas Property": "-42.6",
"Assets, Current": "31.5",
"Other Assets": "4.00",
"Other Revenues": "-32.7",
"Revenues": "-33.9",
"Net Income": "-10.8",
"Depreciation, Depletion, Amortization": "-2.30",
"Expenses": "-44.6",
"General and Administrative Expense": "3.92",
"Operating Expenses": "17.3",
"Other Expenses": "-66.3",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "53.5",
"Economic Capital Ratio": "-10.5"
},
"2015": {
"Property, Plant and Equipment": "-5.57",
"Assets": "-19.2",
"Liabilities, Current": "-0.312",
"Stockholders Equity": "-18.4",
"ECR before LimitedLiability": "-13.2",
"Other Assets": "0.139",
"Oil and Gas Property": "-19.9",
"Assets, Current": "0.141",
"Revenues": "-1.22",
"Net Income": "-1.34",
"Other Revenues": "-1.07",
"Gains/Losses on Derivatives": "-0.0246",
"General and Administrative Expense": "0.0517",
"Expenses": "-7.47",
"Other Expenses": "-4.47",
"Depreciation, Depletion, Amortization": "-0.301",
"Operating Expenses": "-0.0589",
"Other Liabilities": "0.0901",
"Other Net Income": "0.142",
"Comprehensive Net Income": "-1.24",
"Economic Capital Ratio": "-59.7"
},
"2016": {
"Liabilities": "-10.1",
"Stockholders Equity": "-80.4",
"ECR before LimitedLiability": "-60.8",
"Liabilities, Current": "-23.4",
"Other Liabilities": "3.87",
"Oil and Gas Property": "-39.0",
"Assets": "-39.0",
"Other Assets": "9.66",
"Assets, Current": "6.53",
"Property, Plant and Equipment": "-15.1",
"Other Revenues": "-6.50",
"Revenues": "-6.41",
"Net Income": "0.747",
"Other Expenses": "-22.4",
"Expenses": "-6.43",
"General and Administrative Expense": "0.796",
"Operating Expenses": "6.74",
"Depreciation, Depletion, Amortization": "0.738",
"Comprehensive Net Income": "0.811",
"Other Net Income": "11.9",
"Economic Capital Ratio": "-84.8"
},
"2017": {
"Liabilities, Current": "-35.0",
"Liabilities": "-12.0",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-45.6",
"Long-term Debt": "2.94",
"Other Liabilities": "12.5",
"Oil and Gas Property": "-50.6",
"Assets": "-56.7",
"Property, Plant and Equipment": "-37.4",
"Other Assets": "24.6",
"Assets, Current": "16.7",
"Other Revenues": "-22.3",
"Revenues": "-23.2",
"Net Income": "24.3",
"General and Administrative Expense": "2.12",
"Expenses": "-20.8",
"Operating Expenses": "22.0",
"Other Expenses": "-51.5",
"Other Net Income": "40.4",
"Comprehensive Net Income": "24.3",
"Economic Capital Ratio": "-68.4"
},
"2018": {
"Other Liabilities": "26.7",
"Liabilities": "24.2",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "116",
"Liabilities, Current": "-28.1",
"Long-term Debt": "20.6",
"Revenue from Contract with Customer": "-19.4",
"Revenues": "52.6",
"Net Income": "94.4",
"Other Revenues": "72.2",
"Expenses": "36.2",
"Operating Expenses": "-13.6",
"Other Expenses": "45.9",
"Depreciation, Depletion, Amortization": "2.53",
"Other Assets": "13.7",
"Oil and Gas Property": "-9.18",
"Property, Plant and Equipment": "-3.85",
"Assets, Current": "6.80",
"Comprehensive Net Income": "94.5",
"Other Net Income": "5.69",
"Economic Capital Ratio": "92.2"
},
"2019": {
"Deferred Tax Liab., Net": "1.97",
"Liabilities": "-11.7",
"Assets": "-8.06",
"Stockholders Equity": "-21.8",
"Economic Capital Ratio": "-16.6",
"Liabilities, Current": "-28.6",
"Other Liabilities": "8.32",
"Long-term Debt": "3.59",
"Oil and Gas Property": "-33.8",
"Assets, Current": "16.8",
"Property, Plant and Equipment": "-18.1",
"Other Assets": "41.5",
"Other Revenues": "30.2",
"Revenues": "11.2",
"Net Income": "13.2",
"Cost of Goods and Services Sold": "3.53",
"Revenue from Contract with Customer": "-23.0",
"Comprehensive Net Income": "13.7",
"Other Expenses": "-3.47",
"Depreciation, Depletion, Amortization": "4.18",
"General and Administrative Expense": "-2.32"
},
"2020": {
"Other Liabilities": "10.7",
"Liabilities": "2.82",
"Stockholders Equity": "-30.4",
"ECR before LimitedLiability": "-14.9",
"Liabilities, Current": "-15.7",
"Long-term Debt": "5.29",
"Assets, Current": "22.3",
"Assets": "-24.3",
"Other Assets": "25.3",
"Property, Plant and Equipment": "-27.9",
"Oil and Gas Property": "-36.7",
"Revenues": "12.6",
"Net Income": "-2.03",
"Other Revenues": "23.9",
"Revenue from Contract with Customer": "-17.7",
"Expenses": "-17.0",
"Operating Expenses": "-2.98",
"Cost of Goods and Services Sold": "2.91",
"Other Expenses": "-19.6",
"Other Net Income": "3.96",
"Economic Capital Ratio": "-40.3"
},
"2021": {
"Liabilities": "38.1",
"ECR before LimitedLiability": "57.5",
"Long-term Debt": "16.5",
"Liabilities, Current": "5.03",
"Other Liabilities": "16.3",
"Property, Plant and Equipment": "-9.14",
"Assets": "-11.3",
"Other Assets": "24.7",
"Oil and Gas Property": "-23.9",
"Assets, Current": "7.82",
"Revenue from Contract with Customer": "-40.8",
"Revenues": "45.8",
"Net Income": "44.2",
"Gains/Losses on Derivatives": "4.01",
"Other Revenues": "77.0",
"Other Net Income": "-4.80",
"Comprehensive Net Income": "44.6",
"Other Expenses": "17.0",
"Cost of Goods and Services Sold": "5.30",
"Operating Expenses": "-19.6",
"Economic Capital Ratio": "33.6"
},
"2022": {
"Property, Plant and Equipment": "21.0",
"Assets": "5.55",
"Stockholders Equity": "7.57",
"Economic Capital Ratio": "-24.0",
"Other Assets": "14.9",
"Assets, Current": "2.44",
"Oil and Gas Property": "-25.0",
"Expenses": "6.74",
"Other Expenses": "-14.4",
"Operating Expenses": "2.68",
"Cost of Goods and Services Sold": "2.94",
"Depreciation, Depletion, Amortization": "6.25",
"General and Administrative Expense": "7.25",
"Deferred Tax Liab., Net": "-19.9",
"Long-term Debt": "14.3",
"Other Liabilities": "-8.37",
"Liabilities, Current": "9.09",
"Other Net Income": "-6.35",
"Other Revenues": "35.7",
"Revenue from Contract with Customer": "-43.8",
"Gains/Losses on Derivatives": "3.15"
},
"2023": {
"Deferred Tax Liab., Net": "-17.0",
"Liabilities": "9.06",
"Assets": "-13.8",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "9.76",
"Other Liabilities": "-7.87",
"Liabilities, Current": "11.9",
"Long-term Debt": "19.3",
"Property, Plant and Equipment": "5.64",
"Oil and Gas Property": "-25.4",
"Other Assets": "6.95",
"Revenue from Contract with Customer": "-34.6",
"Revenues": "22.8",
"Net Income": "13.1",
"Other Revenues": "53.5",
"Expenses": "-11.4",
"Depreciation, Depletion, Amortization": "8.55",
"Other Expenses": "-30.0",
"General and Administrative Expense": "4.65",
"Comprehensive Net Income": "13.6",
"Economic Capital Ratio": "-13.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000894627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "162,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,417",
"Liabilities, Current": "25,090",
"Long-term Debt": "16,858",
"Oil and Gas Property": "0",
"Operating Expenses": "5,708",
"Other Assets": "12,244",
"Other Compr. Net Income": "0",
"Other Expenses": "129,622",
"Other Liabilities": "0",
"Other Net Income": "211,905",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,848",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "41,948",
"Assets": "275,015",
"Revenues": "0",
"Expenses": "171,343",
"Stockholders Equity": "233,067",
"Net Income": "40,562",
"Comprehensive Net Income": "40,562",
"BaseVar": "350,106",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "211%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "149,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,913",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,779",
"Liabilities, Current": "45,063",
"Long-term Debt": "10,368",
"Oil and Gas Property": "0",
"Operating Expenses": "41,037",
"Other Assets": "12,223",
"Other Compr. Net Income": "0",
"Other Expenses": "117,778",
"Other Liabilities": "0",
"Other Net Income": "195,846",
"Other Revenues": "0",
"Property, Plant and Equipment": "106,608",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "55,431",
"Assets": "267,956",
"Revenues": "0",
"Expenses": "190,507",
"Stockholders Equity": "212,525",
"Net Income": "5,339",
"Comprehensive Net Income": "5,339",
"BaseVar": "354,870",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "169%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "167,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,929",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,254",
"Liabilities, Current": "45,829",
"Long-term Debt": "11,464",
"Oil and Gas Property": "0",
"Operating Expenses": "27,254",
"Other Assets": "140,703",
"Other Compr. Net Income": "0",
"Other Expenses": "70,730",
"Other Liabilities": "0",
"Other Net Income": "169,239",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,293",
"Assets": "308,167",
"Revenues": "0",
"Expenses": "126,167",
"Stockholders Equity": "250,874",
"Net Income": "43,072",
"Comprehensive Net Income": "43,072",
"BaseVar": "330,433",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "197%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "113,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,194",
"Liabilities, Current": "38,540",
"Long-term Debt": "29,846",
"Oil and Gas Property": "0",
"Operating Expenses": "15,358",
"Other Assets": "27,675",
"Other Compr. Net Income": "0",
"Other Expenses": "154,945",
"Other Liabilities": "0",
"Other Net Income": "127,033",
"Other Revenues": "0",
"Property, Plant and Equipment": "108,124",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "68,386",
"Assets": "248,849",
"Revenues": "0",
"Expenses": "204,583",
"Stockholders Equity": "180,463",
"Net Income": "-77,550",
"Comprehensive Net Income": "-77,550",
"BaseVar": "324,426",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "95%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "63,742",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,010",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,829",
"Liabilities, Current": "66,716",
"Long-term Debt": "31,166",
"Oil and Gas Property": "0",
"Operating Expenses": "49,421",
"Other Assets": "26,843",
"Other Compr. Net Income": "0",
"Other Expenses": "138,377",
"Other Liabilities": "0",
"Other Net Income": "76,981",
"Other Revenues": "0",
"Property, Plant and Equipment": "33,373",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "97,882",
"Assets": "123,958",
"Revenues": "0",
"Expenses": "235,637",
"Stockholders Equity": "26,076",
"Net Income": "-158,656",
"Comprehensive Net Income": "-158,656",
"BaseVar": "267,229",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "0.14%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "38,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,561",
"Liabilities, Current": "55,554",
"Long-term Debt": "25,836",
"Oil and Gas Property": "0",
"Operating Expenses": "1,227",
"Other Assets": "14,538",
"Other Compr. Net Income": "0",
"Other Expenses": "55,443",
"Other Liabilities": "0",
"Other Net Income": "46,607",
"Other Revenues": "0",
"Property, Plant and Equipment": "28,019",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "81,390",
"Assets": "81,032",
"Revenues": "0",
"Expenses": "73,157",
"Stockholders Equity": "-358",
"Net Income": "-26,550",
"Comprehensive Net Income": "-26,550",
"BaseVar": "141,093",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "13%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "36,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,377",
"Liabilities, Current": "46,588",
"Long-term Debt": "22,756",
"Oil and Gas Property": "0",
"Operating Expenses": "459",
"Other Assets": "19,960",
"Other Compr. Net Income": "0",
"Other Expenses": "50,075",
"Other Liabilities": "0",
"Other Net Income": "77,019",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "69,344",
"Assets": "79,633",
"Revenues": "0",
"Expenses": "67,368",
"Stockholders Equity": "10,289",
"Net Income": "9,651",
"Comprehensive Net Income": "9,651",
"BaseVar": "146,682",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "45%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "58,794",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,398",
"Liabilities, Current": "41,044",
"Long-term Debt": "15,441",
"Oil and Gas Property": "0",
"Operating Expenses": "40,352",
"Other Assets": "54,794",
"Other Compr. Net Income": "0",
"Other Expenses": "-46,579",
"Other Liabilities": "0",
"Other Net Income": "4,056",
"Other Revenues": "104,943",
"Property, Plant and Equipment": "52,724",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "56,485",
"Assets": "166,312",
"Revenues": "104,943",
"Expenses": "10,767",
"Stockholders Equity": "109,827",
"Net Income": "98,232",
"Comprehensive Net Income": "98,232",
"BaseVar": "171,282",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "69,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,855",
"Liabilities, Current": "63,750",
"Long-term Debt": "38,067",
"Oil and Gas Property": "0",
"Operating Expenses": "37,689",
"Other Assets": "73,521",
"Other Compr. Net Income": "0",
"Other Expenses": "23,170",
"Other Liabilities": "0",
"Other Net Income": "839",
"Other Revenues": "84,521",
"Property, Plant and Equipment": "68,258",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "101,817",
"Assets": "211,537",
"Revenues": "84,521",
"Expenses": "82,797",
"Stockholders Equity": "109,720",
"Net Income": "2,563",
"Comprehensive Net Income": "2,563",
"BaseVar": "240,756",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "63,978",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,382",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,695",
"Liabilities, Current": "52,576",
"Long-term Debt": "27,198",
"Oil and Gas Property": "0",
"Operating Expenses": "37,315",
"Other Assets": "40,218",
"Other Compr. Net Income": "0",
"Other Expenses": "63,059",
"Other Liabilities": "0",
"Other Net Income": "5,094",
"Other Revenues": "67,176",
"Property, Plant and Equipment": "37,036",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "79,774",
"Assets": "141,232",
"Revenues": "67,176",
"Expenses": "120,451",
"Stockholders Equity": "61,458",
"Net Income": "-48,181",
"Comprehensive Net Income": "-48,181",
"BaseVar": "206,864",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "42%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,289",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,060",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,766",
"Liabilities, Current": "84,257",
"Long-term Debt": "34,536",
"Oil and Gas Property": "0",
"Operating Expenses": "81,255",
"Other Assets": "80,477",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,702",
"Other Liabilities": "0",
"Other Net Income": "-19,860",
"Other Revenues": "199,075",
"Property, Plant and Equipment": "94,324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "118,793",
"Assets": "263,090",
"Revenues": "199,075",
"Expenses": "97,379",
"Stockholders Equity": "144,297",
"Net Income": "81,836",
"Comprehensive Net Income": "81,836",
"BaseVar": "349,098",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "200,097",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "81,223",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,077",
"Liabilities, Current": "162,090",
"Long-term Debt": "67,975",
"Oil and Gas Property": "0",
"Operating Expenses": "112,661",
"Other Assets": "160,272",
"Other Compr. Net Income": "1,179",
"Other Expenses": "131,770",
"Other Liabilities": "78,248",
"Other Net Income": "-47,928",
"Other Revenues": "354,326",
"Property, Plant and Equipment": "495,272",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "389,536",
"Assets": "855,641",
"Revenues": "354,326",
"Expenses": "254,508",
"Stockholders Equity": "466,105",
"Net Income": "51,890",
"Comprehensive Net Income": "53,069",
"BaseVar": "951,559",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "103%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "228,141",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,581",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,840",
"Liabilities, Current": "127,475",
"Long-term Debt": "65,085",
"Oil and Gas Property": "0",
"Operating Expenses": "153,157",
"Other Assets": "135,289",
"Other Compr. Net Income": "1,701",
"Other Expenses": "209,622",
"Other Liabilities": "78,293",
"Other Net Income": "-8,093",
"Other Revenues": "455,066",
"Property, Plant and Equipment": "459,786",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "344,434",
"Assets": "823,216",
"Revenues": "455,066",
"Expenses": "386,619",
"Stockholders Equity": "478,782",
"Net Income": "60,354",
"Comprehensive Net Income": "62,055",
"BaseVar": "1,009,564",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": 17.0,
"value": 1.1409431581953946,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000894627.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000894627.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000894627.svg"
},
{
"company_id": "0000033213",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000033213.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000033213.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000033213.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000033213_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000033213_main_keyfigs.svg",
"name": "EQT Corp",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000033213.svg",
"report_text": "The relative strengths and weaknesses of EQT Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of EQT Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 67% points.The greatest weakness of EQT Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 14% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000033213_2024_EQT_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-69.3",
"Assets": "-5.87",
"Stockholders Equity": "-53.7",
"ECR before LimitedLiability": "-66.4",
"Long-term Debt": "-38.2",
"Other Liabilities": "-21.3",
"Liabilities, Current": "0.829",
"Property, Plant and Equipment": "15.0",
"Other Assets": "-5.72",
"Oil and Gas Property": "-14.6",
"Revenues": "-27.3",
"Net Income": "6.27",
"Other Revenues": "-27.2",
"Other Expenses": "7.95",
"Expenses": "13.0",
"General and Administrative Expense": "-1.00",
"Depreciation, Depletion, Amortization": "1.26",
"Operating Expenses": "4.52",
"Comprehensive Net Income": "6.71",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-72.3"
},
"2010": {
"Long-term Debt": "-41.5",
"Liabilities": "-57.0",
"Stockholders Equity": "-41.9",
"ECR before LimitedLiability": "-62.5",
"Other Liabilities": "-20.2",
"Liabilities, Current": "7.36",
"Oil and Gas Property": "-15.5",
"Assets": "-3.21",
"Expenses": "10.3",
"Property, Plant and Equipment": "17.8",
"Other Assets": "-4.60",
"Assets, Current": "0.451",
"Revenues": "-27.9",
"Other Revenues": "-27.9",
"Operating Expenses": "3.93",
"Other Expenses": "5.33",
"General and Administrative Expense": "-0.0895",
"Depreciation, Depletion, Amortization": "0.831",
"Taxes": "0.635",
"Economic Capital Ratio": "-64.8",
"Other Net Income": "13.9"
},
"2011": {
"Liabilities, Current": "7.47",
"Liabilities": "-66.0",
"Stockholders Equity": "-41.6",
"ECR before LimitedLiability": "-34.7",
"Other Liabilities": "-24.6",
"Long-term Debt": "-44.6",
"Revenues": "-21.0",
"Net Income": "14.4",
"Other Revenues": "-20.9",
"Operating Expenses": "13.6",
"Expenses": "16.9",
"Taxes": "0.548",
"General and Administrative Expense": "6.28",
"Other Expenses": "-3.33",
"Other Assets": "-6.72",
"Assets, Current": "-0.354",
"Property, Plant and Equipment": "51.9",
"Oil and Gas Property": "-31.3",
"Comprehensive Net Income": "14.4",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-57.5"
},
"2012": {
"Liabilities, Current": "12.8",
"Liabilities": "-49.1",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "-5.82",
"Long-term Debt": "-41.9",
"Other Liabilities": "-22.1",
"Assets, Current": "-3.38",
"Assets": "6.86",
"Property, Plant and Equipment": "58.5",
"Oil and Gas Property": "-34.0",
"Other Assets": "-3.78",
"Other Revenues": "-19.5",
"Revenues": "-19.6",
"Net Income": "18.5",
"Expenses": "20.0",
"Operating Expenses": "12.4",
"Other Expenses": "2.74",
"General and Administrative Expense": "6.72",
"Other Net Income": "15.3",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "-35.2"
},
"2013": {
"Other Liabilities": "-16.8",
"Liabilities": "-35.0",
"Assets": "8.72",
"Stockholders Equity": "-9.66",
"Economic Capital Ratio": "-30.1",
"Liabilities, Current": "17.9",
"Long-term Debt": "-41.1",
"Other Assets": "-3.37",
"Oil and Gas Property": "-35.0",
"Property, Plant and Equipment": "68.7",
"Revenues": "-20.7",
"Net Income": "17.3",
"Other Revenues": "-20.8",
"Expenses": "20.1",
"Operating Expenses": "12.3",
"Depreciation, Depletion, Amortization": "-2.35",
"Other Expenses": "4.39",
"General and Administrative Expense": "5.69",
"Comprehensive Net Income": "15.9",
"Other Net Income": "16.1",
"Other Compr. Net Income": "-1.51"
},
"2014": {
"Long-term Debt": "-41.0",
"Liabilities": "-36.8",
"Assets": "14.4",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "15.2",
"Other Liabilities": "-13.9",
"Oil and Gas Property": "-28.8",
"Property, Plant and Equipment": "65.9",
"Other Assets": "-4.76",
"Other Revenues": "-19.9",
"Revenues": "-20.6",
"Net Income": "26.0",
"Depreciation, Depletion, Amortization": "-1.30",
"Expenses": "26.0",
"General and Administrative Expense": "5.09",
"Operating Expenses": "13.6",
"Other Expenses": "9.11",
"Comprehensive Net Income": "26.3",
"Other Net Income": "19.4",
"Economic Capital Ratio": "-8.51"
},
"2015": {
"Liabilities": "-27.4",
"Assets": "36.6",
"Stockholders Equity": "32.2",
"ECR before LimitedLiability": "87.9",
"Liabilities, Current": "20.7",
"Other Liabilities": "-20.1",
"Long-term Debt": "-32.5",
"Property, Plant and Equipment": "81.0",
"Oil and Gas Property": "-26.2",
"Assets, Current": "3.73",
"Revenues": "-14.9",
"Net Income": "50.3",
"Other Revenues": "-14.0",
"General and Administrative Expense": "6.69",
"Expenses": "47.4",
"Other Expenses": "28.5",
"Operating Expenses": "16.7",
"Other Net Income": "18.3",
"Comprehensive Net Income": "48.1",
"Other Compr. Net Income": "-3.23",
"Economic Capital Ratio": "41.4"
},
"2016": {
"Liabilities": "-17.8",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "27.1",
"Long-term Debt": "-26.0",
"Liabilities, Current": "19.8",
"Other Liabilities": "-15.7",
"Oil and Gas Property": "-29.1",
"Assets": "21.1",
"Other Assets": "4.97",
"Assets, Current": "-4.49",
"Property, Plant and Equipment": "70.1",
"Other Revenues": "-16.2",
"Revenues": "-15.7",
"Net Income": "20.9",
"Other Expenses": "8.49",
"Expenses": "25.9",
"General and Administrative Expense": "6.75",
"Operating Expenses": "12.2",
"Other Compr. Net Income": "-3.14",
"Comprehensive Net Income": "18.0",
"Other Net Income": "9.73",
"Economic Capital Ratio": "3.06"
},
"2017": {
"Liabilities, Current": "23.0",
"Liabilities": "-15.8",
"Stockholders Equity": "27.5",
"ECR before LimitedLiability": "31.5",
"Long-term Debt": "-42.8",
"Other Liabilities": "-2.26",
"Oil and Gas Property": "-24.6",
"Assets": "23.0",
"Property, Plant and Equipment": "64.3",
"Other Assets": "12.6",
"Assets, Current": "-7.27",
"Other Revenues": "-18.2",
"Revenues": "-18.8",
"Net Income": "19.3",
"General and Administrative Expense": "8.43",
"Expenses": "26.5",
"Operating Expenses": "14.8",
"Other Net Income": "11.3",
"Comprehensive Net Income": "17.6",
"Other Compr. Net Income": "-1.73",
"Economic Capital Ratio": "8.68"
},
"2018": {
"Liabilities": "-12.4",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-18.0",
"Liabilities, Current": "-30.1",
"Long-term Debt": "13.5",
"Revenue from Contract with Customer": "11.0",
"Revenues": "-7.03",
"Net Income": "-6.60",
"Other Revenues": "-18.2",
"General and Administrative Expense": "5.80",
"Expenses": "-3.38",
"Operating Expenses": "15.5",
"Other Expenses": "-15.7",
"Cost of Goods and Services Sold": "-9.12",
"Other Assets": "8.48",
"Oil and Gas Property": "-35.8",
"Property, Plant and Equipment": "44.7",
"Assets, Current": "-6.31",
"Comprehensive Net Income": "-7.99",
"Other Net Income": "3.70",
"Economic Capital Ratio": "-42.1"
},
"2019": {
"Liabilities": "-22.2",
"Stockholders Equity": "-8.58",
"ECR before LimitedLiability": "-10.3",
"Liabilities, Current": "-26.5",
"Other Liabilities": "-23.2",
"Long-term Debt": "19.0",
"Oil and Gas Property": "-31.8",
"Assets": "4.55",
"Assets, Current": "-6.32",
"Property, Plant and Equipment": "47.4",
"Other Assets": "6.40",
"Other Revenues": "-14.8",
"Revenues": "-4.67",
"Expenses": "8.43",
"Comprehensive Net Income": "2.79",
"Revenue from Contract with Customer": "5.43",
"Gains/Losses on Derivatives": "4.07",
"Operating Expenses": "15.8",
"Cost of Goods and Services Sold": "-8.47",
"General and Administrative Expense": "3.88",
"Economic Capital Ratio": "-25.6"
},
"2020": {
"Other Liabilities": "9.15",
"Liabilities": "-25.3",
"Assets": "18.6",
"Stockholders Equity": "9.02",
"ECR before LimitedLiability": "24.3",
"Liabilities, Current": "-43.1",
"Deferred Tax Liab., Net": "-14.2",
"Long-term Debt": "14.6",
"Assets, Current": "-8.75",
"Other Assets": "4.56",
"Property, Plant and Equipment": "61.5",
"Oil and Gas Property": "-26.3",
"Revenues": "-6.43",
"Net Income": "16.7",
"Other Revenues": "-10.4",
"Expenses": "22.1",
"Operating Expenses": "15.5",
"Cost of Goods and Services Sold": "-9.03",
"General and Administrative Expense": "4.69",
"Other Expenses": "13.1",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "-1.13"
},
"2021": {
"Deferred Tax Liab., Net": "-6.32",
"Liabilities": "-20.6",
"Assets": "18.0",
"Stockholders Equity": "9.87",
"ECR before LimitedLiability": "-8.03",
"Long-term Debt": "13.9",
"Liabilities, Current": "-45.1",
"Other Liabilities": "6.64",
"Property, Plant and Equipment": "55.4",
"Oil and Gas Property": "-25.0",
"Assets, Current": "-6.40",
"Revenue from Contract with Customer": "10.7",
"Revenues": "-17.9",
"Expenses": "8.21",
"Net Income": "-4.74",
"Gains/Losses on Derivatives": "-17.8",
"Other Revenues": "-12.0",
"Cost of Goods and Services Sold": "-6.98",
"Operating Expenses": "10.8",
"Comprehensive Net Income": "-4.49",
"Economic Capital Ratio": "-31.9"
},
"2022": {
"Deferred Tax Liab., Net": "-11.0",
"Liabilities": "-20.3",
"Assets": "11.8",
"Revenues": "-8.44",
"Expenses": "9.97",
"Stockholders Equity": "4.05",
"ECR before LimitedLiability": "-10.9",
"Long-term Debt": "17.6",
"Other Liabilities": "10.3",
"Liabilities, Current": "-45.4",
"Property, Plant and Equipment": "50.6",
"Other Assets": "-2.44",
"Oil and Gas Property": "-24.3",
"Gains/Losses on Derivatives": "-23.6",
"Revenue from Contract with Customer": "27.1",
"Other Revenues": "-15.0",
"Operating Expenses": "15.7",
"Cost of Goods and Services Sold": "-9.29",
"Depreciation, Depletion, Amortization": "-3.71",
"General and Administrative Expense": "6.38",
"Economic Capital Ratio": "-33.3"
},
"2023": {
"Deferred Tax Liab., Net": "-14.7",
"Liabilities": "-17.2",
"Stockholders Equity": "7.15",
"ECR before LimitedLiability": "9.58",
"Liabilities, Current": "-24.3",
"Long-term Debt": "19.5",
"Property, Plant and Equipment": "67.2",
"Assets": "10.8",
"Oil and Gas Property": "-20.5",
"Assets, Current": "-9.53",
"Other Assets": "-5.64",
"Revenues": "-3.48",
"Net Income": "11.8",
"Gains/Losses on Derivatives": "8.87",
"Other Revenues": "-13.7",
"Operating Expenses": "18.3",
"Expenses": "13.1",
"Cost of Goods and Services Sold": "-9.20",
"General and Administrative Expense": "5.41",
"Comprehensive Net Income": "12.0",
"Economic Capital Ratio": "-13.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000033213_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "695,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "196,078",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "176,703",
"Liabilities, Current": "612,674",
"Long-term Debt": "2,049,844",
"Oil and Gas Property": "0",
"Operating Expenses": "81,362",
"Other Assets": "347,360",
"Other Compr. Net Income": "0",
"Other Expenses": "667,340",
"Other Liabilities": "1,143,709",
"Other Net Income": "1,276,336",
"Other Revenues": "2,076",
"Property, Plant and Equipment": "4,914,731",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,806,227",
"Assets": "5,957,257",
"Revenues": "2,076",
"Expenses": "1,121,483",
"Stockholders Equity": "2,151,030",
"Net Income": "156,929",
"Comprehensive Net Income": "156,929",
"BaseVar": "6,081,690",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "827,940",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "270,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "155,551",
"Liabilities, Current": "596,984",
"Long-term Debt": "2,062,284",
"Oil and Gas Property": "0",
"Operating Expenses": "72,782",
"Other Assets": "360,407",
"Other Compr. Net Income": "0",
"Other Expenses": "609,288",
"Other Liabilities": "1,360,474",
"Other Net Income": "1,334,459",
"Other Revenues": "1,147",
"Property, Plant and Equipment": "5,910,091",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,019,742",
"Assets": "7,098,438",
"Revenues": "1,147",
"Expenses": "1,107,906",
"Stockholders Equity": "3,078,696",
"Net Income": "227,700",
"Comprehensive Net Income": "227,700",
"BaseVar": "6,780,846",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,690,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "339,297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "172,294",
"Liabilities, Current": "804,910",
"Long-term Debt": "2,693,835",
"Oil and Gas Property": "0",
"Operating Expenses": "85,843",
"Other Assets": "276,276",
"Other Compr. Net Income": "0",
"Other Expenses": "799,797",
"Other Liabilities": "1,680,144",
"Other Net Income": "1,842,862",
"Other Revenues": "34,138",
"Property, Plant and Equipment": "6,806,309",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,178,889",
"Assets": "8,772,719",
"Revenues": "34,138",
"Expenses": "1,397,231",
"Stockholders Equity": "3,593,830",
"Net Income": "479,769",
"Comprehensive Net Income": "479,769",
"BaseVar": "8,612,920",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "852,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "195,097",
"Liabilities, Current": "570,465",
"Long-term Debt": "2,675,543",
"Oil and Gas Property": "0",
"Operating Expenses": "106,525",
"Other Assets": "281,719",
"Other Compr. Net Income": "-101,610",
"Other Expenses": "660,422",
"Other Liabilities": "1,715,052",
"Other Net Income": "1,641,608",
"Other Revenues": "15,965",
"Property, Plant and Equipment": "7,715,298",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,961,060",
"Assets": "8,849,862",
"Revenues": "15,965",
"Expenses": "1,461,162",
"Stockholders Equity": "3,888,802",
"Net Income": "196,411",
"Comprehensive Net Income": "94,801",
"BaseVar": "8,515,634",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,255,425",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "653,132",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "200,849",
"Liabilities, Current": "523,410",
"Long-term Debt": "2,748,750",
"Oil and Gas Property": "0",
"Operating Expenses": "126,574",
"Other Assets": "202,866",
"Other Compr. Net Income": "-102,087",
"Other Expenses": "564,344",
"Other Liabilities": "1,655,765",
"Other Net Income": "1,973,472",
"Other Revenues": "9,242",
"Property, Plant and Equipment": "8,333,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,927,925",
"Assets": "9,792,053",
"Revenues": "9,242",
"Expenses": "1,544,899",
"Stockholders Equity": "4,864,128",
"Net Income": "437,815",
"Comprehensive Net Income": "335,728",
"BaseVar": "9,174,839",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,904,323",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "679,298",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "238,134",
"Liabilities, Current": "833,479",
"Long-term Debt": "3,107,488",
"Oil and Gas Property": "0",
"Operating Expenses": "263,487",
"Other Assets": "83,763",
"Other Compr. Net Income": "30,766",
"Other Expenses": "820,171",
"Other Liabilities": "1,750,870",
"Other Net Income": "2,505,227",
"Other Revenues": "6,853",
"Property, Plant and Equipment": "10,076,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,691,837",
"Assets": "12,064,900",
"Revenues": "6,853",
"Expenses": "2,001,090",
"Stockholders Equity": "6,373,063",
"Net Income": "510,990",
"Comprehensive Net Income": "541,756",
"BaseVar": "11,150,336",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "97%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,251,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "819,216",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "249,925",
"Liabilities, Current": "795,819",
"Long-term Debt": "3,180,141",
"Oil and Gas Property": "0",
"Operating Expenses": "309,665",
"Other Assets": "253,132",
"Other Compr. Net Income": "-389,831",
"Other Expenses": "649,023",
"Other Liabilities": "1,972,170",
"Other Net Income": "2,339,762",
"Other Revenues": "9,953",
"Property, Plant and Equipment": "11,472,021",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,948,130",
"Assets": "13,976,172",
"Revenues": "9,953",
"Expenses": "2,027,829",
"Stockholders Equity": "8,028,042",
"Net Income": "321,886",
"Comprehensive Net Income": "-67,945",
"BaseVar": "12,345,838",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,828,219",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "927,920",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "272,747",
"Liabilities, Current": "804,640",
"Long-term Debt": "3,789,031",
"Oil and Gas Property": "0",
"Operating Expenses": "261,502",
"Other Assets": "482,487",
"Other Compr. Net Income": "-366,256",
"Other Expenses": "316,960",
"Other Liabilities": "1,760,004",
"Other Net Income": "1,616,373",
"Other Revenues": "31,693",
"Property, Plant and Equipment": "13,162,216",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,353,675",
"Assets": "15,472,922",
"Revenues": "31,693",
"Expenses": "1,779,129",
"Stockholders Equity": "9,119,247",
"Net Income": "-131,063",
"Comprehensive Net Income": "-497,319",
"BaseVar": "12,810,024",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "101%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,163,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,077,559",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "262,664",
"Liabilities, Current": "1,232,237",
"Long-term Debt": "8,106,854",
"Oil and Gas Property": "0",
"Operating Expenses": "296,720",
"Other Assets": "3,474,534",
"Other Compr. Net Income": "-354,113",
"Other Expenses": "-104,756",
"Other Liabilities": "1,768,900",
"Other Net Income": "3,365,374",
"Other Revenues": "24,955",
"Property, Plant and Equipment": "24,885,015",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,107,991",
"Assets": "29,522,604",
"Revenues": "24,955",
"Expenses": "1,532,187",
"Stockholders Equity": "18,414,613",
"Net Income": "1,858,142",
"Comprehensive Net Income": "1,504,029",
"BaseVar": "22,953,612",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "122%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,969,664",
"Cost of Goods and Services Sold": "1,697,001",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,569,038",
"Gains/Losses on Derivatives": "-178,591",
"General and Administrative Expense": "284,220",
"Liabilities, Current": "6,237,933",
"Long-term Debt": "1,591,742",
"Oil and Gas Property": "0",
"Operating Expenses": "202,540",
"Other Assets": "1,359,173",
"Other Compr. Net Income": "-241,261",
"Other Expenses": "3,185,989",
"Other Liabilities": "1,933,440",
"Other Net Income": "373,762",
"Other Revenues": "27,075",
"Property, Plant and Equipment": "17,392,507",
"Revenue from Contract with Customer": "4,709,384",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,763,115",
"Assets": "20,721,344",
"Revenues": "4,557,868",
"Expenses": "6,938,788",
"Stockholders Equity": "10,958,229",
"Net Income": "-2,007,158",
"Comprehensive Net Income": "-2,248,419",
"BaseVar": "21,298,069",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "78%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,754,855",
"Cost of Goods and Services Sold": "1,752,752",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,538,745",
"Gains/Losses on Derivatives": "616,634",
"General and Administrative Expense": "253,006",
"Liabilities, Current": "5,224,268",
"Long-term Debt": "1,191,148",
"Oil and Gas Property": "0",
"Operating Expenses": "161,008",
"Other Assets": "898,882",
"Other Compr. Net Income": "207",
"Other Expenses": "1,687,158",
"Other Liabilities": "2,590,223",
"Other Net Income": "-245,510",
"Other Revenues": "8,436",
"Property, Plant and Equipment": "16,155,490",
"Revenue from Contract with Customer": "3,791,414",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,005,639",
"Assets": "18,809,227",
"Revenues": "4,416,484",
"Expenses": "5,392,669",
"Stockholders Equity": "9,803,588",
"Net Income": "-1,221,695",
"Comprehensive Net Income": "-1,221,488",
"BaseVar": "18,934,868",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "82%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,215,450",
"Cost of Goods and Services Sold": "1,710,734",
"Deferred Tax Liab., Net": "1,371,967",
"Depreciation, Depletion, Amortization": "1,393,465",
"Gains/Losses on Derivatives": "400,214",
"General and Administrative Expense": "174,769",
"Liabilities, Current": "6,133,877",
"Long-term Debt": "1,245,057",
"Oil and Gas Property": "0",
"Operating Expenses": "160,887",
"Other Assets": "843,754",
"Other Compr. Net Income": "-146",
"Other Expenses": "468,996",
"Other Liabilities": "99,838",
"Other Net Income": "-117,168",
"Other Revenues": "8,330",
"Property, Plant and Equipment": "16,054,265",
"Revenue from Contract with Customer": "2,650,299",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,850,739",
"Assets": "18,113,469",
"Revenues": "3,058,843",
"Expenses": "3,908,851",
"Stockholders Equity": "9,262,730",
"Net Income": "-967,176",
"Comprehensive Net Income": "-967,322",
"BaseVar": "17,024,608",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,286,766",
"Cost of Goods and Services Sold": "1,942,165",
"Deferred Tax Liab., Net": "938,612",
"Depreciation, Depletion, Amortization": "1,676,702",
"Gains/Losses on Derivatives": "-3,775,042",
"General and Administrative Expense": "196,315",
"Liabilities, Current": "9,515,953",
"Long-term Debt": "1,012,740",
"Oil and Gas Property": "0",
"Operating Expenses": "249,682",
"Other Assets": "901,702",
"Other Compr. Net Income": "-502",
"Other Expenses": "235,502",
"Other Liabilities": "94,320",
"Other Net Income": "81,190",
"Other Revenues": "35,685",
"Property, Plant and Equipment": "18,418,920",
"Revenue from Contract with Customer": "6,804,020",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,561,625",
"Assets": "21,607,388",
"Revenues": "3,064,663",
"Expenses": "4,300,366",
"Stockholders Equity": "10,045,763",
"Net Income": "-1,154,513",
"Comprehensive Net Income": "-1,155,015",
"BaseVar": "20,307,867",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "73%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,014,441",
"Cost of Goods and Services Sold": "2,116,976",
"Deferred Tax Liab., Net": "1,442,406",
"Depreciation, Depletion, Amortization": "1,665,962",
"Gains/Losses on Derivatives": "-4,642,932",
"General and Administrative Expense": "252,645",
"Liabilities, Current": "8,900,069",
"Long-term Debt": "1,025,639",
"Oil and Gas Property": "0",
"Operating Expenses": "304,423",
"Other Assets": "488,152",
"Other Compr. Net Income": "-8,360",
"Other Expenses": "1,243,061",
"Other Liabilities": "88,484",
"Other Net Income": "-133,680",
"Other Revenues": "26,453",
"Property, Plant and Equipment": "18,167,333",
"Revenue from Contract with Customer": "12,114,168",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,456,598",
"Assets": "22,669,926",
"Revenues": "7,497,689",
"Expenses": "5,583,067",
"Stockholders Equity": "11,213,328",
"Net Income": "1,780,942",
"Comprehensive Net Income": "1,772,582",
"BaseVar": "23,674,660",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,012,975",
"Cost of Goods and Services Sold": "2,157,260",
"Deferred Tax Liab., Net": "1,904,821",
"Depreciation, Depletion, Amortization": "1,732,142",
"Gains/Losses on Derivatives": "1,838,941",
"General and Administrative Expense": "236,171",
"Liabilities, Current": "6,213,020",
"Long-term Debt": "1,059,939",
"Oil and Gas Property": "0",
"Operating Expenses": "258,030",
"Other Assets": "321,953",
"Other Compr. Net Income": "998",
"Other Expenses": "799,523",
"Other Liabilities": "1,326,501",
"Other Net Income": "8,747",
"Other Revenues": "25,214",
"Property, Plant and Equipment": "22,950,170",
"Revenue from Contract with Customer": "5,044,768",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,504,281",
"Assets": "25,285,098",
"Revenues": "6,908,923",
"Expenses": "5,183,126",
"Stockholders Equity": "14,780,817",
"Net Income": "1,734,544",
"Comprehensive Net Income": "1,735,542",
"BaseVar": "23,945,586",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 1.1391094075196426,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000033213.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000033213.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000033213.svg"
},
{
"company_id": "0000101778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000101778.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000101778.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101778.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101778_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101778_main_keyfigs.svg",
"name": "Marathon OIL CORP",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000101778.svg",
"report_text": "The relative strengths and weaknesses of Marathon OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Marathon OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Marathon OIL CORP is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 15% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000101778_2024_Marathon_OIL_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "10.3",
"Liabilities": "34.3",
"Assets": "-78.3",
"Stockholders Equity": "-191",
"ECR before LimitedLiability": "-52.5",
"Other Liabilities": "17.6",
"Liabilities, Current": "13.6",
"Oil and Gas Property": "-32.6",
"Property, Plant and Equipment": "-59.5",
"Other Assets": "-14.0",
"Revenues": "74.2",
"Net Income": "-3.00",
"Other Revenues": "74.2",
"Operating Expenses": "11.4",
"Expenses": "-107",
"Other Expenses": "-130",
"General and Administrative Expense": "2.58",
"Depreciation, Depletion, Amortization": "5.50",
"Comprehensive Net Income": "-2.93",
"Other Net Income": "-15.4",
"Economic Capital Ratio": "-54.8"
},
"2011": {
"Liabilities, Current": "7.01",
"Liabilities": "-18.4",
"Stockholders Equity": "-51.5",
"Economic Capital Ratio": "-21.3",
"Other Liabilities": "-5.31",
"Long-term Debt": "-20.6",
"Other Assets": "-3.37",
"Assets": "-19.0",
"Assets, Current": "-12.1",
"Oil and Gas Property": "-33.3",
"Property, Plant and Equipment": "47.8",
"Revenues": "33.3",
"Net Income": "27.0",
"Other Revenues": "33.3",
"Other Compr. Net Income": "2.80",
"Comprehensive Net Income": "29.5",
"Other Net Income": "-5.31",
"Operating Expenses": "21.2",
"General and Administrative Expense": "10.9",
"Depreciation, Depletion, Amortization": "-3.33",
"Other Expenses": "-31.3"
},
"2012": {
"Liabilities, Current": "7.54",
"Liabilities": "-13.8",
"Assets": "-13.2",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "13.7",
"Long-term Debt": "-25.9",
"Other Liabilities": "2.53",
"Assets, Current": "-5.35",
"Property, Plant and Equipment": "46.0",
"Oil and Gas Property": "-38.5",
"Other Revenues": "29.5",
"Revenues": "29.4",
"Net Income": "29.1",
"Expenses": "5.64",
"Operating Expenses": "17.6",
"Other Expenses": "-22.5",
"Depreciation, Depletion, Amortization": "-2.04",
"General and Administrative Expense": "11.2",
"Other Net Income": "-6.10",
"Comprehensive Net Income": "28.9",
"Economic Capital Ratio": "-15.7"
},
"2013": {
"Other Liabilities": "6.31",
"Liabilities": "-5.98",
"Stockholders Equity": "-21.7",
"ECR before LimitedLiability": "12.1",
"Liabilities, Current": "12.8",
"Long-term Debt": "-28.5",
"Other Assets": "6.32",
"Assets": "-9.67",
"Oil and Gas Property": "-38.5",
"Assets, Current": "-7.05",
"Property, Plant and Equipment": "50.2",
"Revenues": "28.2",
"Net Income": "22.1",
"Other Revenues": "28.1",
"Expenses": "4.01",
"Operating Expenses": "14.5",
"Other Expenses": "-16.2",
"General and Administrative Expense": "8.10",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-11.0",
"Economic Capital Ratio": "-17.2"
},
"2014": {
"Long-term Debt": "-26.8",
"Liabilities": "-13.1",
"Assets": "3.32",
"Stockholders Equity": "-2.64",
"ECR before LimitedLiability": "36.7",
"Liabilities, Current": "8.97",
"Other Liabilities": "2.95",
"Oil and Gas Property": "-28.8",
"Property, Plant and Equipment": "57.0",
"Assets, Current": "-3.91",
"Other Revenues": "20.0",
"Revenues": "19.2",
"Net Income": "36.8",
"Depreciation, Depletion, Amortization": "-3.89",
"Expenses": "19.7",
"General and Administrative Expense": "6.65",
"Operating Expenses": "16.8",
"Other Expenses": "0.936",
"Comprehensive Net Income": "36.8",
"Other Net Income": "-0.996",
"Economic Capital Ratio": "10.2"
},
"2015": {
"Liabilities": "-21.8",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "79.9",
"Liabilities, Current": "21.5",
"Other Liabilities": "-7.39",
"Long-term Debt": "-43.7",
"Property, Plant and Equipment": "75.2",
"Assets": "31.7",
"Other Assets": "6.56",
"Oil and Gas Property": "-28.6",
"Assets, Current": "-5.37",
"Revenues": "8.66",
"Net Income": "41.4",
"Other Revenues": "9.56",
"General and Administrative Expense": "6.93",
"Expenses": "38.7",
"Other Expenses": "24.7",
"Operating Expenses": "14.8",
"Other Net Income": "-5.12",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "33.4"
},
"2016": {
"Liabilities": "-15.2",
"Stockholders Equity": "7.46",
"ECR before LimitedLiability": "16.5",
"Long-term Debt": "-26.6",
"Liabilities, Current": "16.7",
"Other Liabilities": "-9.30",
"Oil and Gas Property": "-32.6",
"Assets": "12.2",
"Other Assets": "7.86",
"Assets, Current": "-6.11",
"Property, Plant and Equipment": "60.3",
"Other Revenues": "2.69",
"Revenues": "3.15",
"Net Income": "14.1",
"Expenses": "16.7",
"General and Administrative Expense": "7.40",
"Operating Expenses": "13.4",
"Depreciation, Depletion, Amortization": "-2.82",
"Comprehensive Net Income": "14.4",
"Other Net Income": "-6.12",
"Economic Capital Ratio": "-7.50"
},
"2017": {
"Oil and Gas Property": "-40.1",
"Assets": "-9.70",
"Liabilities, Current": "13.1",
"Stockholders Equity": "-17.0",
"ECR before LimitedLiability": "-28.1",
"Property, Plant and Equipment": "38.7",
"Other Assets": "8.79",
"Assets, Current": "-5.09",
"General and Administrative Expense": "7.29",
"Expenses": "8.76",
"Other Revenues": "4.03",
"Net Income": "-17.7",
"Operating Expenses": "13.0",
"Depreciation, Depletion, Amortization": "-5.10",
"Other Expenses": "-7.92",
"Long-term Debt": "-25.0",
"Other Liabilities": "6.55",
"Deferred Tax Liab., Net": "-5.75",
"Comprehensive Net Income": "-17.6",
"Other Net Income": "-33.6",
"Economic Capital Ratio": "-50.9"
},
"2018": {
"Other Liabilities": "12.3",
"Liabilities": "-7.44",
"Assets": "1.93",
"Stockholders Equity": "-1.73",
"ECR before LimitedLiability": "12.4",
"Liabilities, Current": "18.3",
"Long-term Debt": "-44.4",
"Oil and Gas Property": "-30.8",
"Property, Plant and Equipment": "40.7",
"Other Assets": "9.25",
"Revenue from Contract with Customer": "20.2",
"Revenues": "5.17",
"Net Income": "12.6",
"Other Revenues": "-15.3",
"General and Administrative Expense": "5.98",
"Expenses": "7.19",
"Operating Expenses": "18.0",
"Other Expenses": "-8.16",
"Depreciation, Depletion, Amortization": "-9.00",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "-11.8"
},
"2019": {
"Liabilities": "-11.2",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "19.9",
"Liabilities, Current": "16.1",
"Long-term Debt": "-34.0",
"Oil and Gas Property": "-26.9",
"Assets": "10.7",
"Assets, Current": "-3.90",
"Property, Plant and Equipment": "51.6",
"Other Assets": "6.88",
"Operating Expenses": "13.5",
"Expenses": "16.2",
"Other Revenues": "-14.4",
"Net Income": "14.4",
"Cost of Goods and Services Sold": "3.28",
"Other Expenses": "5.85",
"Depreciation, Depletion, Amortization": "-8.90",
"General and Administrative Expense": "3.59",
"Comprehensive Net Income": "15.1",
"Revenue from Contract with Customer": "14.5",
"Economic Capital Ratio": "4.53"
},
"2020": {
"Other Liabilities": "7.35",
"Liabilities": "-10.4",
"Assets": "22.3",
"Stockholders Equity": "23.6",
"ECR before LimitedLiability": "37.1",
"Liabilities, Current": "18.7",
"Long-term Debt": "-45.5",
"Assets, Current": "-6.34",
"Property, Plant and Equipment": "67.0",
"Oil and Gas Property": "-25.7",
"Revenues": "-6.08",
"Net Income": "15.4",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "5.81",
"Depreciation, Depletion, Amortization": "-10.1",
"Expenses": "22.1",
"Operating Expenses": "13.4",
"General and Administrative Expense": "4.42",
"Other Expenses": "12.8",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "11.7"
},
"2021": {
"Liabilities": "20.4",
"Assets": "14.9",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "43.3",
"Long-term Debt": "-31.7",
"Liabilities, Current": "36.8",
"Other Liabilities": "8.26",
"Property, Plant and Equipment": "65.1",
"Oil and Gas Property": "-22.0",
"Assets, Current": "-6.34",
"General and Administrative Expense": "4.50",
"Expenses": "6.12",
"Net Income": "9.64",
"Revenue from Contract with Customer": "16.0",
"Depreciation, Depletion, Amortization": "-11.1",
"Other Expenses": "-1.92",
"Cost of Goods and Services Sold": "4.13",
"Operating Expenses": "12.0",
"Comprehensive Net Income": "10.1",
"Other Revenues": "-14.2",
"Economic Capital Ratio": "19.4"
},
"2022": {
"Liabilities": "-4.24",
"Assets": "12.1",
"Stockholders Equity": "19.2",
"ECR before LimitedLiability": "21.7",
"Long-term Debt": "-47.4",
"Other Liabilities": "10.3",
"Liabilities, Current": "23.5",
"Property, Plant and Equipment": "64.2",
"Assets, Current": "-8.95",
"Oil and Gas Property": "-20.3",
"Expenses": "15.1",
"Revenue from Contract with Customer": "11.4",
"Net Income": "16.7",
"Other Expenses": "4.84",
"Operating Expenses": "8.81",
"Cost of Goods and Services Sold": "2.84",
"Depreciation, Depletion, Amortization": "-6.20",
"General and Administrative Expense": "6.40",
"Comprehensive Net Income": "16.3",
"Other Revenues": "-11.9",
"Gains/Losses on Derivatives": "2.25",
"Economic Capital Ratio": "-0.753"
},
"2023": {
"Liabilities": "-13.2",
"ECR before LimitedLiability": "7.82",
"Other Liabilities": "9.08",
"Liabilities, Current": "-8.17",
"Long-term Debt": "-14.8",
"Property, Plant and Equipment": "58.0",
"Assets": "3.85",
"Oil and Gas Property": "-21.9",
"Assets, Current": "-10.7",
"Other Assets": "-3.63",
"Revenue from Contract with Customer": "16.7",
"Revenues": "3.04",
"Net Income": "13.3",
"Other Revenues": "-13.0",
"Operating Expenses": "10.1",
"Expenses": "10.4",
"Depreciation, Depletion, Amortization": "-8.57",
"Cost of Goods and Services Sold": "2.91",
"General and Administrative Expense": "5.04",
"Comprehensive Net Income": "13.3",
"Economic Capital Ratio": "-15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101778_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "13,829,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,965,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,363,000",
"Liabilities, Current": "11,113,000",
"Long-term Debt": "9,390,000",
"Oil and Gas Property": "0",
"Operating Expenses": "498,000",
"Other Assets": "3,963,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "65,599,000",
"Other Liabilities": "5,740,000",
"Other Net Income": "-195,000",
"Other Revenues": "73,621,000",
"Property, Plant and Equipment": "32,222,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "26,243,000",
"Assets": "50,014,000",
"Revenues": "73,621,000",
"Expenses": "70,858,000",
"Stockholders Equity": "23,771,000",
"Net Income": "2,568,000",
"Comprehensive Net Income": "2,505,000",
"BaseVar": "110,497,000",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "86%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,224,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,266,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "544,000",
"Liabilities, Current": "4,394,000",
"Long-term Debt": "6,485,000",
"Oil and Gas Property": "0",
"Operating Expenses": "644,000",
"Other Assets": "2,823,000",
"Other Compr. Net Income": "627,000",
"Other Expenses": "9,505,000",
"Other Liabilities": "3,333,000",
"Other Net Income": "853,000",
"Other Revenues": "15,282,000",
"Property, Plant and Equipment": "25,324,000",
"Revenue from Contract with Customer": "0",
"Taxes": "230,000"
},
"output_variables": {
"Liabilities": "14,212,000",
"Assets": "31,371,000",
"Revenues": "15,282,000",
"Expenses": "13,189,000",
"Stockholders Equity": "17,159,000",
"Net Income": "2,946,000",
"Comprehensive Net Income": "3,573,000",
"BaseVar": "37,767,000",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "111%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,762,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,478,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "555,000",
"Liabilities, Current": "5,081,000",
"Long-term Debt": "8,654,000",
"Oil and Gas Property": "0",
"Operating Expenses": "729,000",
"Other Assets": "3,272,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "10,369,000",
"Other Liabilities": "3,288,000",
"Other Net Income": "-219,000",
"Other Revenues": "16,221,000",
"Property, Plant and Equipment": "28,272,000",
"Revenue from Contract with Customer": "0",
"Taxes": "289,000"
},
"output_variables": {
"Liabilities": "17,023,000",
"Assets": "35,306,000",
"Revenues": "16,221,000",
"Expenses": "14,420,000",
"Stockholders Equity": "18,283,000",
"Net Income": "1,582,000",
"Comprehensive Net Income": "1,519,000",
"BaseVar": "41,626,000",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "95%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,975,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,790,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "687,000",
"Liabilities, Current": "4,333,000",
"Long-term Debt": "8,847,000",
"Oil and Gas Property": "0",
"Operating Expenses": "988,000",
"Other Assets": "4,500,000",
"Other Compr. Net Income": "183,000",
"Other Expenses": "8,275,000",
"Other Liabilities": "3,096,000",
"Other Net Income": "-114,000",
"Other Revenues": "14,959,000",
"Property, Plant and Equipment": "28,145,000",
"Revenue from Contract with Customer": "0",
"Taxes": "352,000"
},
"output_variables": {
"Liabilities": "16,276,000",
"Assets": "35,620,000",
"Revenues": "14,959,000",
"Expenses": "13,092,000",
"Stockholders Equity": "19,344,000",
"Net Income": "1,753,000",
"Comprehensive Net Income": "1,936,000",
"BaseVar": "40,122,000",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,593,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,861,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "654,000",
"Liabilities, Current": "4,379,000",
"Long-term Debt": "7,528,000",
"Oil and Gas Property": "0",
"Operating Expenses": "793,000",
"Other Assets": "2,378,000",
"Other Compr. Net Income": "-27,000",
"Other Expenses": "5,337,000",
"Other Liabilities": "3,084,000",
"Other Net Income": "1,839,000",
"Other Revenues": "11,258,000",
"Property, Plant and Equipment": "29,040,000",
"Revenue from Contract with Customer": "0",
"Taxes": "406,000"
},
"output_variables": {
"Liabilities": "14,991,000",
"Assets": "36,011,000",
"Revenues": "11,258,000",
"Expenses": "10,051,000",
"Stockholders Equity": "21,020,000",
"Net Income": "3,046,000",
"Comprehensive Net Income": "3,019,000",
"BaseVar": "37,088,500",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "116%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,590,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,957,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "590,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "8,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,318,000",
"Other Assets": "2,660,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "2,699,000",
"Other Liabilities": "3,152,000",
"Other Net Income": "-267,000",
"Other Revenues": "5,861,000",
"Property, Plant and Equipment": "27,061,000",
"Revenue from Contract with Customer": "0",
"Taxes": "234,000"
},
"output_variables": {
"Liabilities": "13,758,000",
"Assets": "32,311,000",
"Revenues": "5,861,000",
"Expenses": "7,798,000",
"Stockholders Equity": "18,553,000",
"Net Income": "-2,204,000",
"Comprehensive Net Income": "-2,062,000",
"BaseVar": "30,068,500",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "93%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,665,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,395,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "484,000",
"Liabilities, Current": "2,240,000",
"Long-term Debt": "8,286,000",
"Oil and Gas Property": "0",
"Operating Expenses": "330,000",
"Other Assets": "1,711,000",
"Other Compr. Net Income": "52,000",
"Other Expenses": "3,078,000",
"Other Liabilities": "3,027,000",
"Other Net Income": "-335,000",
"Other Revenues": "4,650,000",
"Property, Plant and Equipment": "25,718,000",
"Revenue from Contract with Customer": "0",
"Taxes": "168,000"
},
"output_variables": {
"Liabilities": "13,553,000",
"Assets": "31,094,000",
"Revenues": "4,650,000",
"Expenses": "6,455,000",
"Stockholders Equity": "17,541,000",
"Net Income": "-2,140,000",
"Comprehensive Net Income": "-2,088,000",
"BaseVar": "28,069,500",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,566,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "833,000",
"Depreciation, Depletion, Amortization": "2,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "400,000",
"Liabilities, Current": "1,968,000",
"Long-term Debt": "6,922,000",
"Oil and Gas Property": "0",
"Operating Expenses": "409,000",
"Other Assets": "1,781,000",
"Other Compr. Net Income": "21,000",
"Other Expenses": "1,910,000",
"Other Liabilities": "581,000",
"Other Net Income": "-5,214,000",
"Other Revenues": "4,765,000",
"Property, Plant and Equipment": "17,665,000",
"Revenue from Contract with Customer": "0",
"Taxes": "183,000"
},
"output_variables": {
"Liabilities": "10,304,000",
"Assets": "22,012,000",
"Revenues": "4,765,000",
"Expenses": "5,274,000",
"Stockholders Equity": "11,708,000",
"Net Income": "-5,723,000",
"Comprehensive Net Income": "-5,702,000",
"BaseVar": "23,795,000",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "62%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,921,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "199,000",
"Depreciation, Depletion, Amortization": "2,441,000",
"Gains/Losses on Derivatives": "-14,000",
"General and Administrative Expense": "394,000",
"Liabilities, Current": "1,832,000",
"Long-term Debt": "6,580,000",
"Oil and Gas Property": "0",
"Operating Expenses": "289,000",
"Other Assets": "1,596,000",
"Other Compr. Net Income": "125,000",
"Other Expenses": "1,823,000",
"Other Liabilities": "582,000",
"Other Net Income": "-240,000",
"Other Revenues": "694,000",
"Property, Plant and Equipment": "16,804,000",
"Revenue from Contract with Customer": "5,902,000",
"Taxes": "299,000"
},
"output_variables": {
"Liabilities": "9,193,000",
"Assets": "21,321,000",
"Revenues": "6,582,000",
"Expenses": "5,246,000",
"Stockholders Equity": "12,128,000",
"Net Income": "1,096,000",
"Comprehensive Net Income": "1,221,000",
"BaseVar": "21,353,500",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,135,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "186,000",
"Depreciation, Depletion, Amortization": "2,397,000",
"Gains/Losses on Derivatives": "-72,000",
"General and Administrative Expense": "356,000",
"Liabilities, Current": "1,745,000",
"Long-term Debt": "5,744,000",
"Oil and Gas Property": "0",
"Operating Expenses": "861,000",
"Other Assets": "1,110,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "541,000",
"Other Liabilities": "417,000",
"Other Net Income": "-244,000",
"Other Revenues": "199,000",
"Property, Plant and Equipment": "17,000,000",
"Revenue from Contract with Customer": "5,063,000",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "8,092,000",
"Assets": "20,245,000",
"Revenues": "5,190,000",
"Expenses": "4,466,000",
"Stockholders Equity": "12,153,000",
"Net Income": "480,000",
"Comprehensive Net Income": "522,000",
"BaseVar": "19,139,500",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,612,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "163,000",
"Depreciation, Depletion, Amortization": "2,316,000",
"Gains/Losses on Derivatives": "116,000",
"General and Administrative Expense": "274,000",
"Liabilities, Current": "1,213,000",
"Long-term Debt": "5,645,000",
"Oil and Gas Property": "0",
"Operating Expenses": "736,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-32,000",
"Other Expenses": "727,000",
"Other Liabilities": "374,000",
"Other Net Income": "-284,000",
"Other Revenues": "-127,000",
"Property, Plant and Equipment": "15,638,000",
"Revenue from Contract with Customer": "3,097,000",
"Taxes": "200,000"
},
"output_variables": {
"Liabilities": "7,395,000",
"Assets": "17,956,000",
"Revenues": "3,086,000",
"Expenses": "4,253,000",
"Stockholders Equity": "10,561,000",
"Net Income": "-1,451,000",
"Comprehensive Net Income": "-1,483,000",
"BaseVar": "16,503,000",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "94%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,821,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "136,000",
"Depreciation, Depletion, Amortization": "2,066,000",
"Gains/Losses on Derivatives": "-383,000",
"General and Administrative Expense": "291,000",
"Liabilities, Current": "1,637,000",
"Long-term Debt": "4,266,000",
"Oil and Gas Property": "0",
"Operating Expenses": "670,000",
"Other Assets": "674,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "840,000",
"Other Liabilities": "269,000",
"Other Net Income": "-309,000",
"Other Revenues": "249,000",
"Property, Plant and Equipment": "14,499,000",
"Revenue from Contract with Customer": "5,601,000",
"Taxes": "345,000"
},
"output_variables": {
"Liabilities": "6,308,000",
"Assets": "16,994,000",
"Revenues": "5,467,000",
"Expenses": "4,212,000",
"Stockholders Equity": "10,686,000",
"Net Income": "946,000",
"Comprehensive Net Income": "955,000",
"BaseVar": "16,649,500",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "167,000",
"Depreciation, Depletion, Amortization": "1,753,000",
"Gains/Losses on Derivatives": "-114,000",
"General and Administrative Expense": "308,000",
"Liabilities, Current": "2,306,000",
"Long-term Debt": "5,816,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,533,000",
"Other Assets": "892,000",
"Other Compr. Net Income": "24,000",
"Other Expenses": "174,000",
"Other Liabilities": "254,000",
"Other Net Income": "-172,000",
"Other Revenues": "610,000",
"Property, Plant and Equipment": "17,377,000",
"Revenue from Contract with Customer": "7,540,000",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "8,543,000",
"Assets": "19,940,000",
"Revenues": "8,036,000",
"Expenses": "4,252,000",
"Stockholders Equity": "11,397,000",
"Net Income": "3,612,000",
"Comprehensive Net Income": "3,636,000",
"BaseVar": "20,483,500",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "126%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,569,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "419,000",
"Depreciation, Depletion, Amortization": "2,211,000",
"Gains/Losses on Derivatives": "42,000",
"General and Administrative Expense": "297,000",
"Liabilities, Current": "3,922,000",
"Long-term Debt": "3,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,576,000",
"Other Assets": "793,000",
"Other Compr. Net Income": "-24,000",
"Other Expenses": "359,000",
"Other Liabilities": "325,000",
"Other Net Income": "-337,000",
"Other Revenues": "248,000",
"Property, Plant and Equipment": "17,213,000",
"Revenue from Contract with Customer": "6,407,000",
"Taxes": "363,000"
},
"output_variables": {
"Liabilities": "8,370,000",
"Assets": "19,575,000",
"Revenues": "6,697,000",
"Expenses": "4,806,000",
"Stockholders Equity": "11,205,000",
"Net Income": "1,554,000",
"Comprehensive Net Income": "1,530,000",
"BaseVar": "19,904,500",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.1215432635860123,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000101778.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000101778.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000101778.svg"
},
{
"company_id": "0001070412",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001070412.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001070412.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001070412.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001070412_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001070412_main_keyfigs.svg",
"name": "CNX Resources Corp",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001070412.svg",
"report_text": "The relative strengths and weaknesses of CNX Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CNX Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 50% points.The greatest weakness of CNX Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 15% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001070412_2024_CNX_Resources_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-48.3",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-77.1",
"Long-term Debt": "12.8",
"Other Liabilities": "-71.1",
"Liabilities, Current": "-3.71",
"Property, Plant and Equipment": "-11.2",
"Assets": "-38.1",
"Other Assets": "-6.98",
"Assets, Current": "-3.29",
"Oil and Gas Property": "-18.5",
"Revenues": "18.1",
"Net Income": "10.4",
"Other Revenues": "18.2",
"Other Expenses": "-10.4",
"Expenses": "-3.55",
"Taxes": "-2.10",
"Operating Expenses": "6.89",
"Comprehensive Net Income": "9.05",
"Other Net Income": "-3.84",
"Economic Capital Ratio": "-83.0"
},
"2010": {
"Long-term Debt": "-18.1",
"Liabilities": "-50.6",
"Stockholders Equity": "-91.9",
"ECR before LimitedLiability": "-90.5",
"Other Liabilities": "-28.4",
"Liabilities, Current": "3.93",
"Oil and Gas Property": "-17.4",
"Assets": "-30.9",
"Property, Plant and Equipment": "-4.53",
"Other Assets": "-5.20",
"Assets, Current": "-4.79",
"Revenues": "8.50",
"Comprehensive Net Income": "-2.49",
"Other Revenues": "8.57",
"Operating Expenses": "4.82",
"Expenses": "-4.17",
"Other Expenses": "-10.1",
"Taxes": "-1.44",
"Other Compr. Net Income": "-1.34",
"Other Net Income": "-5.36",
"Economic Capital Ratio": "-92.7"
},
"2011": {
"Liabilities, Current": "8.41",
"Liabilities": "-54.0",
"Stockholders Equity": "-85.6",
"ECR before LimitedLiability": "-52.7",
"Other Liabilities": "-39.9",
"Long-term Debt": "-19.6",
"Other Assets": "-2.80",
"Assets": "-27.4",
"Assets, Current": "-9.15",
"Oil and Gas Property": "-38.0",
"Property, Plant and Equipment": "30.8",
"Revenues": "18.6",
"Net Income": "13.5",
"Other Revenues": "18.7",
"Comprehensive Net Income": "13.5",
"Other Net Income": "-6.08",
"Operating Expenses": "15.5",
"Taxes": "-1.68",
"General and Administrative Expense": "7.38",
"Other Expenses": "-24.6",
"Economic Capital Ratio": "-75.5"
},
"2012": {
"Liabilities, Current": "9.47",
"Liabilities": "-42.0",
"Assets": "-18.0",
"Stockholders Equity": "-60.3",
"ECR before LimitedLiability": "-22.6",
"Long-term Debt": "-18.7",
"Other Liabilities": "-32.7",
"Assets, Current": "-4.21",
"Property, Plant and Equipment": "38.2",
"Oil and Gas Property": "-40.4",
"Other Revenues": "16.4",
"Revenues": "16.3",
"Net Income": "19.8",
"Taxes": "-1.73",
"Expenses": "6.93",
"Operating Expenses": "13.9",
"Other Expenses": "-16.5",
"General and Administrative Expense": "8.09",
"Other Net Income": "-3.73",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "-51.9"
},
"2020": {
"Other Liabilities": "10.8",
"Liabilities": "-20.0",
"Assets": "22.3",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "31.4",
"Liabilities, Current": "19.3",
"Deferred Tax Liab., Net": "-11.1",
"Long-term Debt": "-50.2",
"Assets, Current": "-11.6",
"Other Assets": "9.77",
"Property, Plant and Equipment": "68.0",
"Oil and Gas Property": "-25.6",
"Revenues": "-7.60",
"Net Income": "17.5",
"Other Revenues": "6.59",
"Revenue from Contract with Customer": "-16.8",
"Depreciation, Depletion, Amortization": "6.83",
"Expenses": "23.3",
"Operating Expenses": "-8.88",
"Other Expenses": "17.1",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "6.00"
},
"2021": {
"Deferred Tax Liab., Net": "-5.65",
"Liabilities": "-26.4",
"Assets": "21.8",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "-10.3",
"Long-term Debt": "-58.8",
"Liabilities, Current": "15.9",
"Other Liabilities": "6.71",
"Property, Plant and Equipment": "56.5",
"Other Assets": "4.82",
"Oil and Gas Property": "-23.8",
"Assets, Current": "-10.2",
"Revenue from Contract with Customer": "-23.0",
"Revenues": "-21.7",
"Expenses": "10.9",
"Net Income": "-5.57",
"Gains/Losses on Derivatives": "-20.8",
"Other Revenues": "18.2",
"General and Administrative Expense": "4.52",
"Comprehensive Net Income": "-5.32",
"Economic Capital Ratio": "-34.2"
},
"2022": {
"Liabilities": "-48.9",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-46.4",
"Long-term Debt": "-72.4",
"Other Liabilities": "6.13",
"Liabilities, Current": "5.92",
"Property, Plant and Equipment": "45.2",
"Assets": "14.8",
"Other Assets": "4.83",
"Assets, Current": "-10.1",
"Oil and Gas Property": "-22.0",
"Gains/Losses on Derivatives": "-29.0",
"Revenues": "-21.7",
"Expenses": "11.7",
"Net Income": "-6.64",
"Revenue from Contract with Customer": "-28.1",
"Other Revenues": "30.1",
"Depreciation, Depletion, Amortization": "3.49",
"General and Administrative Expense": "4.89",
"Comprehensive Net Income": "-6.96",
"Economic Capital Ratio": "-68.8"
},
"2023": {
"Deferred Tax Liab., Net": "-15.7",
"Liabilities": "-27.8",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "7.75",
"Other Liabilities": "12.6",
"Liabilities, Current": "17.6",
"Long-term Debt": "-48.7",
"Revenue from Contract with Customer": "-28.0",
"Revenues": "9.05",
"Net Income": "27.9",
"Gains/Losses on Derivatives": "27.4",
"Other Revenues": "8.59",
"Expenses": "17.2",
"Depreciation, Depletion, Amortization": "6.91",
"Other Expenses": "-2.94",
"General and Administrative Expense": "6.99",
"Oil and Gas Property": "-21.6",
"Property, Plant and Equipment": "49.6",
"Assets, Current": "-13.1",
"Comprehensive Net Income": "28.0",
"Economic Capital Ratio": "-15.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001070412_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "941,036",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "437,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130,704",
"Liabilities, Current": "1,428,586",
"Long-term Debt": "641,417",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "660,075",
"Other Compr. Net Income": "-187,764",
"Other Expenses": "3,196,671",
"Other Liabilities": "3,630,919",
"Other Net Income": "0",
"Other Revenues": "4,621,875",
"Property, Plant and Equipment": "6,124,290",
"Revenue from Contract with Customer": "0",
"Taxes": "289,941"
},
"output_variables": {
"Liabilities": "5,700,922",
"Assets": "7,725,401",
"Revenues": "4,621,875",
"Expenses": "4,054,733",
"Stockholders Equity": "2,024,479",
"Net Income": "567,142",
"Comprehensive Net Income": "379,378",
"BaseVar": "11,145,348",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "53%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,115,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "567,663",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,210",
"Liabilities, Current": "1,664,785",
"Long-term Debt": "3,461,726",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "826,353",
"Other Compr. Net Income": "-228,577",
"Other Expenses": "3,831,064",
"Other Liabilities": "4,008,086",
"Other Net Income": "0",
"Other Revenues": "5,236,021",
"Property, Plant and Equipment": "10,129,251",
"Revenue from Contract with Customer": "0",
"Taxes": "328,458"
},
"output_variables": {
"Liabilities": "9,134,597",
"Assets": "12,070,610",
"Revenues": "5,236,021",
"Expenses": "4,877,395",
"Stockholders Equity": "2,936,013",
"Net Income": "358,626",
"Comprehensive Net Income": "130,049",
"BaseVar": "15,773,600",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,897,977",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "618,397",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,576",
"Liabilities, Current": "1,388,397",
"Long-term Debt": "3,426,410",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,301,307",
"Other Compr. Net Income": "0",
"Other Expenses": "4,346,312",
"Other Liabilities": "4,100,008",
"Other Net Income": "0",
"Other Revenues": "6,117,242",
"Property, Plant and Equipment": "9,326,416",
"Revenue from Contract with Customer": "0",
"Taxes": "344,460"
},
"output_variables": {
"Liabilities": "8,914,815",
"Assets": "12,525,700",
"Revenues": "6,117,242",
"Expenses": "5,484,745",
"Stockholders Equity": "3,610,885",
"Net Income": "632,497",
"Comprehensive Net Income": "632,497",
"BaseVar": "16,521,251",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "57%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,539,094",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,071",
"Liabilities, Current": "1,387,099",
"Long-term Debt": "3,454,539",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "940,848",
"Other Compr. Net Income": "54,609",
"Other Expenses": "3,934,728",
"Other Liabilities": "3,875,526",
"Other Net Income": "0",
"Other Revenues": "5,430,307",
"Property, Plant and Equipment": "10,190,967",
"Revenue from Contract with Customer": "0",
"Taxes": "336,655"
},
"output_variables": {
"Liabilities": "8,717,164",
"Assets": "12,670,909",
"Revenues": "5,430,307",
"Expenses": "5,042,234",
"Stockholders Equity": "3,953,745",
"Net Income": "388,073",
"Comprehensive Net Income": "442,682",
"BaseVar": "15,957,612",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "58%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "273,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "466,253",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "172,982",
"General and Administrative Expense": "0",
"Liabilities, Current": "441,312",
"Long-term Debt": "2,710,705",
"Oil and Gas Property": "0",
"Operating Expenses": "1,697,744",
"Other Assets": "742,887",
"Other Compr. Net Income": "-57,610",
"Other Expenses": "-35,218",
"Other Liabilities": "1,057",
"Other Net Income": "0",
"Other Revenues": "1,084,996",
"Property, Plant and Equipment": "7,025,545",
"Revenue from Contract with Customer": "0",
"Taxes": "24,196"
},
"output_variables": {
"Liabilities": "3,619,327",
"Assets": "8,041,764",
"Revenues": "1,257,978",
"Expenses": "1,686,722",
"Stockholders Equity": "4,422,437",
"Net Income": "-428,744",
"Comprehensive Net Income": "-486,354",
"BaseVar": "7,331,700",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "88%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "459,807",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "328,601",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,632,733",
"General and Administrative Expense": "0",
"Liabilities, Current": "954,576",
"Long-term Debt": "3,116,083",
"Oil and Gas Property": "0",
"Operating Expenses": "1,234,874",
"Other Assets": "651,461",
"Other Compr. Net Income": "661",
"Other Expenses": "-13,490",
"Other Liabilities": "1,218",
"Other Net Income": "0",
"Other Revenues": "2,389,525",
"Property, Plant and Equipment": "6,989,483",
"Revenue from Contract with Customer": "0",
"Taxes": "34,051"
},
"output_variables": {
"Liabilities": "4,400,478",
"Assets": "8,100,751",
"Revenues": "756,792",
"Expenses": "1,255,435",
"Stockholders Equity": "3,700,273",
"Net Income": "-498,643",
"Comprehensive Net Income": "-497,982",
"BaseVar": "7,257,058",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "70%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "573,804",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "232,280",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-2,663,775",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,312,804",
"Long-term Debt": "4,018,258",
"Oil and Gas Property": "0",
"Operating Expenses": "1,321,641",
"Other Assets": "845,460",
"Other Compr. Net Income": "8,010",
"Other Expenses": "36,682",
"Other Liabilities": "1,970",
"Other Net Income": "0",
"Other Revenues": "3,924,986",
"Property, Plant and Equipment": "7,096,509",
"Revenue from Contract with Customer": "0",
"Taxes": "44,965"
},
"output_variables": {
"Liabilities": "5,565,312",
"Assets": "8,515,773",
"Revenues": "1,261,211",
"Expenses": "1,403,288",
"Stockholders Equity": "2,950,461",
"Net Income": "-142,077",
"Comprehensive Net Income": "-134,067",
"BaseVar": "8,376,797",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "58%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "421,788",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "729,454",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "1,928,652",
"General and Administrative Expense": "0",
"Liabilities, Current": "822,998",
"Long-term Debt": "2,707,688",
"Oil and Gas Property": "0",
"Operating Expenses": "1,192,109",
"Other Assets": "862,236",
"Other Compr. Net Income": "-788",
"Other Expenses": "494,177",
"Other Liabilities": "5,500",
"Other Net Income": "0",
"Other Revenues": "1,506,296",
"Property, Plant and Equipment": "7,342,633",
"Revenue from Contract with Customer": "0",
"Taxes": "27,946"
},
"output_variables": {
"Liabilities": "4,265,640",
"Assets": "8,626,657",
"Revenues": "3,434,948",
"Expenses": "1,714,232",
"Stockholders Equity": "4,361,017",
"Net Income": "1,720,716",
"Comprehensive Net Income": "1,719,928",
"BaseVar": "9,021,132",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 33.0,
"value": 1.1208607571584794,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001070412.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001070412.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001070412.svg"
},
{
"company_id": "0001528129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001528129.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001528129.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001528129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001528129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001528129_main_keyfigs.svg",
"name": "Vital Energy Inc",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001528129.svg",
"report_text": "The relative strengths and weaknesses of Vital Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vital Energy Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Vital Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 15% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001528129_2024_Vital_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "6.48",
"Liabilities": "-53.5",
"Stockholders Equity": "-39.0",
"ECR before LimitedLiability": "-17.5",
"Long-term Debt": "-96.1",
"Other Liabilities": "11.8",
"Other Revenues": "5.68",
"Revenues": "5.59",
"Net Income": "17.4",
"Expenses": "18.0",
"Operating Expenses": "12.5",
"Other Expenses": "5.73",
"Depreciation, Depletion, Amortization": "-5.20",
"General and Administrative Expense": "5.98",
"Oil and Gas Property": "-35.8",
"Other Assets": "-3.61",
"Assets, Current": "-7.55",
"Property, Plant and Equipment": "51.4",
"Other Net Income": "-6.62",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "-46.9"
},
"2013": {
"Other Liabilities": "17.3",
"Liabilities": "-32.3",
"Assets": "3.29",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-2.01",
"Liabilities, Current": "11.6",
"Long-term Debt": "-79.2",
"Oil and Gas Property": "-36.5",
"Assets, Current": "-2.05",
"Property, Plant and Equipment": "65.6",
"Revenues": "9.68",
"Net Income": "17.6",
"Other Revenues": "9.63",
"Expenses": "17.2",
"Operating Expenses": "14.2",
"Depreciation, Depletion, Amortization": "-4.78",
"Other Expenses": "4.57",
"General and Administrative Expense": "4.43",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-9.66",
"Economic Capital Ratio": "-31.3"
},
"2014": {
"Long-term Debt": "-89.3",
"Liabilities": "-53.6",
"Assets": "4.05",
"Stockholders Equity": "-28.3",
"ECR before LimitedLiability": "-5.29",
"Liabilities, Current": "7.62",
"Other Liabilities": "10.7",
"Oil and Gas Property": "-31.9",
"Property, Plant and Equipment": "54.6",
"Assets, Current": "-7.04",
"Other Revenues": "3.68",
"Revenues": "3.07",
"Net Income": "23.6",
"Depreciation, Depletion, Amortization": "-1.21",
"Expenses": "21.6",
"General and Administrative Expense": "3.95",
"Taxes": "-0.784",
"Operating Expenses": "13.9",
"Other Expenses": "7.08",
"Comprehensive Net Income": "23.6",
"Economic Capital Ratio": "-31.8"
},
"2015": {
"Liabilities": "-0.328",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-13.3",
"Liabilities, Current": "0.0756",
"Other Liabilities": "0.0594",
"Long-term Debt": "-5.00",
"Property, Plant and Equipment": "0.0953",
"Assets": "-11.9",
"Other Assets": "-8.79",
"Oil and Gas Property": "-0.413",
"Assets, Current": "-0.334",
"Revenues": "0.0617",
"Net Income": "-1.17",
"Other Revenues": "0.0676",
"General and Administrative Expense": "0.0644",
"Expenses": "-1.99",
"Other Expenses": "-12.3",
"Depreciation, Depletion, Amortization": "-0.0257",
"Operating Expenses": "0.100",
"Comprehensive Net Income": "-1.09",
"Economic Capital Ratio": "-59.8"
},
"2016": {
"Liabilities": "-39.1",
"Stockholders Equity": "-68.7",
"Long-term Debt": "-80.9",
"Liabilities, Current": "2.29",
"Other Liabilities": "1.22",
"Oil and Gas Property": "2.30",
"Assets": "-28.4",
"Other Assets": "-38.1",
"Assets, Current": "-17.1",
"Property, Plant and Equipment": "8.21",
"Other Revenues": "2.08",
"Revenues": "2.22",
"Net Income": "1.72",
"Other Expenses": "-7.81",
"Expenses": "1.80",
"General and Administrative Expense": "0.484",
"Operating Expenses": "3.02",
"ECR before LimitedLiability": "-53.8",
"Comprehensive Net Income": "1.75",
"Other Net Income": "-12.5",
"Economic Capital Ratio": "-77.8"
},
"2017": {
"Liabilities, Current": "13.8",
"Liabilities": "-25.6",
"Stockholders Equity": "-56.1",
"ECR before LimitedLiability": "2.82",
"Long-term Debt": "-69.3",
"Other Liabilities": "15.0",
"Oil and Gas Property": "28.4",
"Assets": "-20.8",
"Property, Plant and Equipment": "32.7",
"Other Assets": "-50.6",
"Assets, Current": "-6.78",
"Other Revenues": "22.6",
"Revenues": "21.9",
"Net Income": "38.9",
"General and Administrative Expense": "6.80",
"Expenses": "10.6",
"Operating Expenses": "19.5",
"Other Expenses": "-14.7",
"Other Net Income": "10.5",
"Comprehensive Net Income": "38.9",
"Economic Capital Ratio": "-20.0"
},
"2018": {
"Other Liabilities": "18.5",
"Liabilities": "-12.8",
"Stockholders Equity": "-29.1",
"Economic Capital Ratio": "-21.3",
"Liabilities, Current": "21.3",
"Long-term Debt": "-71.9",
"Oil and Gas Property": "44.3",
"Assets": "-11.3",
"Property, Plant and Equipment": "45.1",
"Other Assets": "-53.1",
"Assets, Current": "-8.84",
"Revenue from Contract with Customer": "36.0",
"Revenues": "18.0",
"Net Income": "22.0",
"Other Revenues": "-21.2",
"General and Administrative Expense": "4.00",
"Expenses": "3.50",
"Operating Expenses": "15.9",
"Other Expenses": "-12.5",
"Depreciation, Depletion, Amortization": "-4.02",
"Comprehensive Net Income": "22.1"
},
"2019": {
"Liabilities": "-20.0",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-41.8",
"Liabilities, Current": "15.1",
"Other Liabilities": "5.23",
"Long-term Debt": "-62.8",
"Oil and Gas Property": "33.0",
"Assets": "-18.5",
"Assets, Current": "-9.23",
"Property, Plant and Equipment": "30.6",
"Other Assets": "-57.2",
"Operating Expenses": "12.2",
"Expenses": "-7.51",
"Other Revenues": "-13.0",
"Net Income": "-3.48",
"Other Expenses": "-23.0",
"Depreciation, Depletion, Amortization": "-3.42",
"General and Administrative Expense": "2.80",
"Comprehensive Net Income": "-3.14",
"Revenue from Contract with Customer": "14.3",
"Economic Capital Ratio": "-57.1"
},
"2020": {
"Other Liabilities": "1.76",
"Liabilities": "-10.2",
"Stockholders Equity": "-50.6",
"ECR before LimitedLiability": "-52.3",
"Liabilities, Current": "2.50",
"Long-term Debt": "-30.5",
"Assets, Current": "-8.43",
"Assets": "-22.2",
"Other Assets": "-35.8",
"Property, Plant and Equipment": "3.62",
"Oil and Gas Property": "4.30",
"Depreciation, Depletion, Amortization": "-1.04",
"Expenses": "-7.93",
"Net Income": "-6.29",
"Revenue from Contract with Customer": "3.26",
"Operating Expenses": "3.25",
"General and Administrative Expense": "1.17",
"Other Expenses": "-15.0",
"Comprehensive Net Income": "-6.19",
"Other Revenues": "-4.36",
"Economic Capital Ratio": "-77.7"
},
"2021": {
"Liabilities": "-17.6",
"Stockholders Equity": "-42.1",
"ECR before LimitedLiability": "-33.2",
"Long-term Debt": "-65.0",
"Liabilities, Current": "16.4",
"Other Liabilities": "7.01",
"Property, Plant and Equipment": "30.1",
"Assets": "-17.7",
"Other Assets": "-57.5",
"Oil and Gas Property": "33.5",
"Assets, Current": "-12.5",
"Revenue from Contract with Customer": "18.7",
"Revenues": "7.43",
"Expenses": "8.89",
"Net Income": "5.40",
"Other Revenues": "-12.2",
"Other Expenses": "-5.30",
"Operating Expenses": "10.4",
"Other Net Income": "-10.8",
"Comprehensive Net Income": "5.65",
"Economic Capital Ratio": "-57.1"
},
"2022": {
"Liabilities": "-7.75",
"Stockholders Equity": "-33.3",
"ECR before LimitedLiability": "-10.5",
"Long-term Debt": "-67.2",
"Other Liabilities": "13.6",
"Liabilities, Current": "23.7",
"Property, Plant and Equipment": "43.0",
"Assets": "-15.4",
"Other Assets": "-55.4",
"Assets, Current": "-14.9",
"Oil and Gas Property": "51.3",
"Revenues": "20.2",
"Expenses": "13.5",
"Net Income": "17.2",
"Revenue from Contract with Customer": "32.7",
"Other Revenues": "-19.1",
"Operating Expenses": "14.1",
"General and Administrative Expense": "6.81",
"Comprehensive Net Income": "16.5",
"Other Net Income": "-17.6",
"Economic Capital Ratio": "-32.9"
},
"2023": {
"Deferred Tax Liab., Net": "4.95",
"Liabilities": "-27.2",
"Assets": "9.03",
"ECR before LimitedLiability": "7.74",
"Other Liabilities": "12.0",
"Liabilities, Current": "10.4",
"Long-term Debt": "-63.6",
"Property, Plant and Equipment": "55.1",
"Oil and Gas Property": "72.9",
"Assets, Current": "-10.3",
"Other Assets": "-50.0",
"Operating Expenses": "12.6",
"Expenses": "19.7",
"Net Income": "20.2",
"Depreciation, Depletion, Amortization": "-5.63",
"Other Expenses": "7.55",
"General and Administrative Expense": "3.86",
"Comprehensive Net Income": "20.3",
"Other Revenues": "-13.7",
"Revenue from Contract with Customer": "14.3",
"Economic Capital Ratio": "-15.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001528129_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "137,437",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,649",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,106",
"Liabilities, Current": "262,068",
"Long-term Debt": "1,244,513",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "86,976",
"Other Compr. Net Income": "0",
"Other Expenses": "105,857",
"Other Liabilities": "0",
"Other Net Income": "-77,177",
"Other Revenues": "588,080",
"Property, Plant and Equipment": "2,113,891",
"Revenue from Contract with Customer": "0",
"Taxes": "37,637"
},
"output_variables": {
"Liabilities": "1,506,581",
"Assets": "2,338,304",
"Revenues": "588,080",
"Expenses": "449,249",
"Stockholders Equity": "831,723",
"Net Income": "61,654",
"Comprehensive Net Income": "61,654",
"BaseVar": "2,479,696",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "307,609",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,944",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "89,696",
"Liabilities, Current": "253,969",
"Long-term Debt": "1,081,242",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "111,827",
"Other Compr. Net Income": "0",
"Other Expenses": "159,377",
"Other Liabilities": "16,293",
"Other Net Income": "-23,267",
"Other Revenues": "665,257",
"Property, Plant and Equipment": "2,204,324",
"Revenue from Contract with Customer": "0",
"Taxes": "42,396"
},
"output_variables": {
"Liabilities": "1,351,504",
"Assets": "2,623,760",
"Revenues": "665,257",
"Expenses": "525,413",
"Stockholders Equity": "1,272,256",
"Net Income": "116,577",
"Comprehensive Net Income": "116,577",
"BaseVar": "2,594,600",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "88%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "365,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246,474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "106,044",
"Liabilities, Current": "425,025",
"Long-term Debt": "1,838,569",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "213,214",
"Other Compr. Net Income": "0",
"Other Expenses": "328,955",
"Other Liabilities": "105,754",
"Other Net Income": "203,473",
"Other Revenues": "793,885",
"Property, Plant and Equipment": "3,354,082",
"Revenue from Contract with Customer": "0",
"Taxes": "50,312"
},
"output_variables": {
"Liabilities": "2,369,348",
"Assets": "3,932,549",
"Revenues": "793,885",
"Expenses": "731,785",
"Stockholders Equity": "1,563,201",
"Net Income": "265,573",
"Comprehensive Net Income": "265,573",
"BaseVar": "4,015,520",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "74%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,232",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "277,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "90,425",
"Liabilities, Current": "216,815",
"Long-term Debt": "1,465,025",
"Oil and Gas Property": "1,024,992",
"Operating Expenses": "0",
"Other Assets": "-744,192",
"Other Compr. Net Income": "0",
"Other Expenses": "2,500,168",
"Other Liabilities": "0",
"Other Net Income": "84,633",
"Other Revenues": "606,640",
"Property, Plant and Equipment": "1,200,255",
"Revenue from Contract with Customer": "0",
"Taxes": "32,892"
},
"output_variables": {
"Liabilities": "1,681,840",
"Assets": "1,813,287",
"Revenues": "606,640",
"Expenses": "2,901,209",
"Stockholders Equity": "131,447",
"Net Income": "-2,209,936",
"Comprehensive Net Income": "-2,209,936",
"BaseVar": "3,543,804",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "0.10%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "154,777",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "148,339",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,756",
"Liabilities, Current": "187,945",
"Long-term Debt": "1,413,828",
"Oil and Gas Property": "1,195,854",
"Operating Expenses": "0",
"Other Assets": "-935,152",
"Other Compr. Net Income": "0",
"Other Expenses": "416,659",
"Other Liabilities": "0",
"Other Net Income": "-172,777",
"Other Revenues": "597,378",
"Property, Plant and Equipment": "1,366,867",
"Revenue from Contract with Customer": "0",
"Taxes": "28,586"
},
"output_variables": {
"Liabilities": "1,601,773",
"Assets": "1,782,346",
"Revenues": "597,378",
"Expenses": "685,340",
"Stockholders Equity": "180,573",
"Net Income": "-260,739",
"Comprehensive Net Income": "-260,739",
"BaseVar": "2,419,807",
"ECR before LimitedLiability": "-2.0%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "235,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "158,389",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,312",
"Liabilities, Current": "277,419",
"Long-term Debt": "980,291",
"Oil and Gas Property": "1,589,339",
"Operating Expenses": "4,931",
"Other Assets": "-1,569,817",
"Other Compr. Net Income": "0",
"Other Expenses": "276,856",
"Other Liabilities": "0",
"Other Net Income": "301,102",
"Other Revenues": "822,162",
"Property, Plant and Equipment": "1,768,385",
"Revenue from Contract with Customer": "0",
"Taxes": "37,802"
},
"output_variables": {
"Liabilities": "1,257,710",
"Assets": "2,023,289",
"Revenues": "822,162",
"Expenses": "574,290",
"Stockholders Equity": "765,579",
"Net Income": "548,974",
"Comprehensive Net Income": "548,974",
"BaseVar": "2,489,276",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "192,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "212,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,138",
"Liabilities, Current": "200,465",
"Long-term Debt": "1,045,610",
"Oil and Gas Property": "2,029,571",
"Operating Expenses": "95,761",
"Other Assets": "-2,001,653",
"Other Compr. Net Income": "0",
"Other Expenses": "307,499",
"Other Liabilities": "0",
"Other Net Income": "-19,648",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,199,635",
"Revenue from Contract with Customer": "1,105,775",
"Taxes": "49,457"
},
"output_variables": {
"Liabilities": "1,246,075",
"Assets": "2,420,305",
"Revenues": "1,105,775",
"Expenses": "761,532",
"Stockholders Equity": "1,174,230",
"Net Income": "324,595",
"Comprehensive Net Income": "324,595",
"BaseVar": "2,776,668",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "99%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "200,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,746",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "54,729",
"Liabilities, Current": "170,896",
"Long-term Debt": "1,251,667",
"Oil and Gas Property": "1,839,039",
"Operating Expenses": "94,904",
"Other Assets": "-1,775,302",
"Other Compr. Net Income": "0",
"Other Expenses": "787,193",
"Other Liabilities": "0",
"Other Net Income": "63,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,000,221",
"Revenue from Contract with Customer": "837,281",
"Taxes": "40,712"
},
"output_variables": {
"Liabilities": "1,422,563",
"Assets": "2,264,437",
"Revenues": "837,281",
"Expenses": "1,243,284",
"Stockholders Equity": "841,874",
"Net Income": "-342,459",
"Comprehensive Net Income": "-342,459",
"BaseVar": "2,915,554",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "136,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,101",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,534",
"Liabilities, Current": "197,595",
"Long-term Debt": "1,266,458",
"Oil and Gas Property": "1,127,003",
"Operating Expenses": "86,450",
"Other Assets": "-1,092,694",
"Other Compr. Net Income": "0",
"Other Expenses": "1,147,844",
"Other Liabilities": "0",
"Other Net Income": "-16,386",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,271,711",
"Revenue from Contract with Customer": "677,192",
"Taxes": "33,050"
},
"output_variables": {
"Liabilities": "1,464,053",
"Assets": "1,442,610",
"Revenues": "677,192",
"Expenses": "1,534,979",
"Stockholders Equity": "-21,443",
"Net Income": "-874,173",
"Comprehensive Net Income": "-874,173",
"BaseVar": "2,567,610",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "4.6%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "235,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "215,355",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,801",
"Liabilities, Current": "526,913",
"Long-term Debt": "1,511,131",
"Oil and Gas Property": "2,119,031",
"Operating Expenses": "106,227",
"Other Assets": "-2,053,213",
"Other Compr. Net Income": "0",
"Other Expenses": "317,742",
"Other Liabilities": "0",
"Other Net Income": "-478,200",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,250,149",
"Revenue from Contract with Customer": "1,394,075",
"Taxes": "68,742"
},
"output_variables": {
"Liabilities": "2,038,044",
"Assets": "2,551,824",
"Revenues": "1,394,075",
"Expenses": "770,867",
"Stockholders Equity": "513,780",
"Net Income": "145,008",
"Comprehensive Net Income": "145,008",
"BaseVar": "3,616,505",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "47%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "245,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "311,640",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,082",
"Liabilities, Current": "415,276",
"Long-term Debt": "1,200,092",
"Oil and Gas Property": "2,282,737",
"Operating Expenses": "182,566",
"Other Assets": "-2,212,954",
"Other Compr. Net Income": "0",
"Other Expenses": "191,772",
"Other Liabilities": "0",
"Other Net Income": "-424,227",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,410,540",
"Revenue from Contract with Customer": "1,920,796",
"Taxes": "110,997"
},
"output_variables": {
"Liabilities": "1,615,368",
"Assets": "2,726,114",
"Revenues": "1,920,796",
"Expenses": "865,057",
"Stockholders Equity": "1,110,746",
"Net Income": "631,512",
"Comprehensive Net Income": "631,512",
"BaseVar": "3,775,781",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "94%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "370,919",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,244",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,819",
"Liabilities, Current": "595,589",
"Long-term Debt": "1,768,735",
"Oil and Gas Property": "4,229,915",
"Operating Expenses": "267,352",
"Other Assets": "-3,811,461",
"Other Compr. Net Income": "0",
"Other Expenses": "-123,321",
"Other Liabilities": "0",
"Other Net Income": "-47,208",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,360,208",
"Revenue from Contract with Customer": "1,547,604",
"Taxes": "93,224"
},
"output_variables": {
"Liabilities": "2,364,324",
"Assets": "5,149,581",
"Revenues": "1,547,604",
"Expenses": "805,318",
"Stockholders Equity": "2,785,257",
"Net Income": "695,078",
"Comprehensive Net Income": "695,078",
"BaseVar": "4,957,018",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 1.1207445901669366,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001528129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001528129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001528129.svg"
},
{
"company_id": "0001384195",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001384195.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001384195.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001384195.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001384195_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001384195_main_keyfigs.svg",
"name": "RING Energy INC",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001384195.svg",
"report_text": "The relative strengths and weaknesses of RING Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of RING Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 73% points.The greatest weakness of RING Energy INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 16% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001384195_2024_RING_Energy_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "25.1",
"Liabilities": "26.8",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "116",
"Other Liabilities": "2.44",
"Oil and Gas Property": "-9.54",
"Assets": "32.0",
"Property, Plant and Equipment": "86.9",
"Assets, Current": "-0.639",
"Other Assets": "-1.79",
"Other Revenues": "-17.7",
"Revenues": "-18.3",
"Net Income": "28.8",
"Depreciation, Depletion, Amortization": "5.46",
"Expenses": "40.2",
"General and Administrative Expense": "6.96",
"Operating Expenses": "15.2",
"Other Expenses": "12.0",
"Comprehensive Net Income": "28.9",
"Other Net Income": "6.99",
"Economic Capital Ratio": "89.5"
},
"2017": {
"Liabilities, Current": "-5.67",
"Liabilities": "38.1",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "101",
"Long-term Debt": "36.5",
"Other Liabilities": "6.79",
"Oil and Gas Property": "-10.8",
"Assets": "32.0",
"Property, Plant and Equipment": "75.4",
"Other Assets": "1.72",
"Assets, Current": "-1.18",
"Other Revenues": "-17.0",
"Revenues": "-17.6",
"Net Income": "10.4",
"General and Administrative Expense": "9.09",
"Expenses": "27.7",
"Operating Expenses": "15.2",
"Depreciation, Depletion, Amortization": "5.67",
"Other Expenses": "-3.29",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "78.3"
},
"2018": {
"Other Liabilities": "-11.0",
"Liabilities": "43.8",
"Assets": "17.3",
"Stockholders Equity": "75.3",
"ECR before LimitedLiability": "80.3",
"Liabilities, Current": "14.0",
"Long-term Debt": "39.3",
"Oil and Gas Property": "-15.8",
"Property, Plant and Equipment": "77.1",
"Assets, Current": "-5.44",
"General and Administrative Expense": "4.53",
"Expenses": "9.26",
"Net Income": "8.23",
"Other Revenues": "-19.2",
"Operating Expenses": "19.7",
"Other Expenses": "-13.5",
"Depreciation, Depletion, Amortization": "6.61",
"Cost of Goods and Services Sold": "-7.35",
"Comprehensive Net Income": "8.28",
"Revenue from Contract with Customer": "18.8",
"Economic Capital Ratio": "56.1"
},
"2019": {
"Liabilities": "-29.4",
"Assets": "14.0",
"ECR before LimitedLiability": "5.39",
"Liabilities, Current": "18.2",
"Other Liabilities": "-115",
"Long-term Debt": "30.2",
"Oil and Gas Property": "-27.7",
"Assets, Current": "-9.80",
"Property, Plant and Equipment": "71.0",
"Other Revenues": "-14.4",
"Revenues": "-6.27",
"Net Income": "13.8",
"Revenue from Contract with Customer": "7.68",
"Operating Expenses": "17.0",
"Expenses": "21.7",
"Cost of Goods and Services Sold": "-3.59",
"Other Expenses": "6.65",
"General and Administrative Expense": "2.80",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-2.38",
"Economic Capital Ratio": "-9.96"
},
"2020": {
"Other Liabilities": "-88.9",
"Liabilities": "-11.7",
"Stockholders Equity": "-11.6",
"Oil and Gas Property": "-29.6",
"ECR before LimitedLiability": "-17.4",
"Liabilities, Current": "19.2",
"Deferred Tax Liab., Net": "1.55",
"Long-term Debt": "19.5",
"Revenues": "-8.80",
"Net Income": "-11.4",
"Other Revenues": "-9.03",
"Expenses": "-4.48",
"Operating Expenses": "19.2",
"Cost of Goods and Services Sold": "-2.67",
"General and Administrative Expense": "3.30",
"Other Expenses": "-20.6",
"Assets, Current": "-14.2",
"Property, Plant and Equipment": "38.1",
"Other Net Income": "1.88",
"Comprehensive Net Income": "-11.2",
"Economic Capital Ratio": "-42.8"
},
"2021": {
"Liabilities": "-13.6",
"ECR before LimitedLiability": "-6.17",
"Long-term Debt": "22.1",
"Liabilities, Current": "22.5",
"Other Liabilities": "-108",
"Property, Plant and Equipment": "60.1",
"Assets": "6.88",
"Comprehensive Net Income": "2.07",
"Other Assets": "-3.18",
"Oil and Gas Property": "-27.4",
"Assets, Current": "-14.1",
"Revenue from Contract with Customer": "5.21",
"Revenues": "-5.43",
"Expenses": "16.6",
"Gains/Losses on Derivatives": "2.50",
"Other Revenues": "-13.9",
"General and Administrative Expense": "3.08",
"Cost of Goods and Services Sold": "2.63",
"Operating Expenses": "13.4",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-30.1"
},
"2022": {
"Deferred Tax Liab., Net": "3.30",
"Liabilities": "-23.9",
"Assets": "20.0",
"Stockholders Equity": "14.7",
"Economic Capital Ratio": "-23.3",
"Long-term Debt": "23.9",
"Other Liabilities": "-93.6",
"Liabilities, Current": "18.6",
"Property, Plant and Equipment": "79.9",
"Assets, Current": "-11.9",
"Oil and Gas Property": "-21.7",
"Gains/Losses on Derivatives": "2.68",
"Revenues": "-12.0",
"Net Income": "6.89",
"Other Revenues": "-14.4",
"Expenses": "21.8",
"Operating Expenses": "16.8",
"Cost of Goods and Services Sold": "2.31",
"General and Administrative Expense": "4.71",
"Comprehensive Net Income": "6.34",
"Other Net Income": "-3.66"
},
"2023": {
"Deferred Tax Liab., Net": "4.92",
"Liabilities": "-21.5",
"Assets": "11.8",
"Stockholders Equity": "5.64",
"ECR before LimitedLiability": "7.30",
"Other Liabilities": "-82.9",
"Liabilities, Current": "17.2",
"Long-term Debt": "21.4",
"Property, Plant and Equipment": "72.7",
"Oil and Gas Property": "-20.5",
"Assets, Current": "-12.7",
"Other Assets": "-4.98",
"Revenue from Contract with Customer": "10.1",
"Revenues": "-4.58",
"Expenses": "19.0",
"Net Income": "12.7",
"Other Revenues": "-13.6",
"Operating Expenses": "19.2",
"General and Administrative Expense": "3.66",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "-15.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001384195_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,083",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,263",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,236",
"Other Liabilities": "8,836",
"Other Net Income": "12,656",
"Other Revenues": "0",
"Property, Plant and Equipment": "152,558",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "25,099",
"Assets": "167,641",
"Revenues": "0",
"Expenses": "4,236",
"Stockholders Equity": "142,543",
"Net Income": "8,420",
"Comprehensive Net Income": "8,420",
"BaseVar": "104,816",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "29,124",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "48,443",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,368",
"Other Compr. Net Income": "0",
"Other Expenses": "10,416",
"Other Liabilities": "9,056",
"Other Net Income": "12,170",
"Other Revenues": "0",
"Property, Plant and Equipment": "373,611",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,499",
"Assets": "414,102",
"Revenues": "0",
"Expenses": "10,416",
"Stockholders Equity": "356,603",
"Net Income": "1,754",
"Comprehensive Net Income": "1,754",
"BaseVar": "247,094",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "191%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,844",
"Cost of Goods and Services Sold": "27,802",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,868",
"Liabilities, Current": "51,910",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,211",
"Other Compr. Net Income": "0",
"Other Expenses": "57,249",
"Other Liabilities": "52,556",
"Other Net Income": "-7,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "542,011",
"Revenue from Contract with Customer": "120,065",
"Taxes": "5,631"
},
"output_variables": {
"Liabilities": "104,466",
"Assets": "567,066",
"Revenues": "120,065",
"Expenses": "103,550",
"Stockholders Equity": "462,599",
"Net Income": "9,000",
"Comprehensive Net Income": "9,000",
"BaseVar": "451,331",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "176%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,709",
"Cost of Goods and Services Sold": "48,496",
"Deferred Tax Liab., Net": "6,001",
"Depreciation, Depletion, Amortization": "56,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,867",
"Liabilities, Current": "59,093",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "925",
"Other Assets": "5,081",
"Other Compr. Net Income": "0",
"Other Expenses": "14,731",
"Other Liabilities": "384,402",
"Other Net Income": "-16,852",
"Other Revenues": "0",
"Property, Plant and Equipment": "929,216",
"Revenue from Contract with Customer": "195,703",
"Taxes": "9,130"
},
"output_variables": {
"Liabilities": "449,496",
"Assets": "973,006",
"Revenues": "195,703",
"Expenses": "149,354",
"Stockholders Equity": "523,510",
"Net Income": "29,497",
"Comprehensive Net Income": "29,497",
"BaseVar": "892,206",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "97%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,800",
"Cost of Goods and Services Sold": "36,969",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,011",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,874",
"Liabilities, Current": "36,942",
"Long-term Debt": "869",
"Oil and Gas Property": "0",
"Operating Expenses": "1,196",
"Other Assets": "3,874",
"Other Compr. Net Income": "0",
"Other Expenses": "272,407",
"Other Liabilities": "330,879",
"Other Net Income": "9,248",
"Other Revenues": "0",
"Property, Plant and Equipment": "638,783",
"Revenue from Contract with Customer": "113,025",
"Taxes": "5,228"
},
"output_variables": {
"Liabilities": "368,690",
"Assets": "663,456",
"Revenues": "113,025",
"Expenses": "375,685",
"Stockholders Equity": "294,766",
"Net Income": "-253,412",
"Comprehensive Net Income": "-253,412",
"BaseVar": "765,053",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "39%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "29,807",
"Cost of Goods and Services Sold": "4,333",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,168",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,068",
"Liabilities, Current": "76,669",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "523",
"Other Assets": "2,991",
"Other Compr. Net Income": "0",
"Other Expenses": "33,423",
"Other Liabilities": "306,864",
"Other Net Income": "-92,344",
"Other Revenues": "0",
"Property, Plant and Equipment": "651,360",
"Revenue from Contract with Customer": "196,306",
"Taxes": "9,123"
},
"output_variables": {
"Liabilities": "383,533",
"Assets": "684,157",
"Revenues": "196,306",
"Expenses": "100,639",
"Stockholders Equity": "300,624",
"Net Income": "3,323",
"Comprehensive Net Income": "3,323",
"BaseVar": "728,490",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "74%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "63,166",
"Cost of Goods and Services Sold": "1,830",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "55,741",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,095",
"Liabilities, Current": "141,159",
"Long-term Debt": "11,960",
"Oil and Gas Property": "0",
"Operating Expenses": "364",
"Other Assets": "25,763",
"Other Compr. Net Income": "0",
"Other Expenses": "61,758",
"Other Liabilities": "454,778",
"Other Net Income": "-44,700",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,180,070",
"Revenue from Contract with Customer": "347,250",
"Taxes": "17,126"
},
"output_variables": {
"Liabilities": "607,896",
"Assets": "1,269,000",
"Revenues": "347,250",
"Expenses": "163,914",
"Stockholders Equity": "661,103",
"Net Income": "138,635",
"Comprehensive Net Income": "138,635",
"BaseVar": "1,216,380",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "104%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "55,911",
"Cost of Goods and Services Sold": "458",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "88,610",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,189",
"Liabilities, Current": "113,808",
"Long-term Debt": "41,647",
"Oil and Gas Property": "0",
"Operating Expenses": "542",
"Other Assets": "27,165",
"Other Compr. Net Income": "0",
"Other Expenses": "78,467",
"Other Liabilities": "434,458",
"Other Net Income": "-40,791",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,293,421",
"Revenue from Contract with Customer": "361,056",
"Taxes": "18,135"
},
"output_variables": {
"Liabilities": "589,913",
"Assets": "1,376,496",
"Revenues": "361,056",
"Expenses": "215,401",
"Stockholders Equity": "786,583",
"Net Income": "104,865",
"Comprehensive Net Income": "104,865",
"BaseVar": "1,291,829",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 1.116362404983117,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001384195.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001384195.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001384195.svg"
},
{
"company_id": "0000056868",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000056868.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000056868.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000056868.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000056868_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000056868_main_keyfigs.svg",
"name": "Primeenergy Resources Corp",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000056868.svg",
"report_text": "The relative strengths and weaknesses of Primeenergy Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Primeenergy Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Primeenergy Resources Corp is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 16% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000056868_2024_Primeenergy_Resources_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-7.04",
"Liabilities": "-43.3",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-65.0",
"Long-term Debt": "-33.5",
"Other Assets": "-59.9",
"Assets": "-43.5",
"Assets, Current": "-8.00",
"Oil and Gas Property": "14.3",
"Property, Plant and Equipment": "24.1",
"Revenues": "25.2",
"Net Income": "15.1",
"Other Revenues": "25.3",
"Operating Expenses": "20.6",
"Expenses": "-9.09",
"General and Administrative Expense": "3.75",
"Depreciation, Depletion, Amortization": "-14.8",
"Other Expenses": "-16.7",
"Comprehensive Net Income": "14.2",
"Other Net Income": "-5.58",
"Economic Capital Ratio": "-87.8"
},
"2012": {
"Liabilities, Current": "8.27",
"Liabilities": "-45.2",
"Stockholders Equity": "-79.3",
"ECR before LimitedLiability": "-33.6",
"Long-term Debt": "-68.7",
"Assets, Current": "-4.48",
"Assets": "-26.2",
"Property, Plant and Equipment": "30.9",
"Oil and Gas Property": "26.4",
"Other Assets": "-61.0",
"Other Revenues": "23.7",
"Revenues": "23.8",
"Net Income": "26.5",
"Expenses": "5.22",
"Operating Expenses": "15.4",
"Other Expenses": "-11.3",
"Depreciation, Depletion, Amortization": "-2.72",
"General and Administrative Expense": "4.10",
"Other Net Income": "-3.29",
"Comprehensive Net Income": "26.6",
"Economic Capital Ratio": "-63.0"
},
"2013": {
"Liabilities": "-36.2",
"Stockholders Equity": "-74.2",
"ECR before LimitedLiability": "-40.6",
"Liabilities, Current": "9.92",
"Long-term Debt": "-59.9",
"Other Assets": "-59.1",
"Assets": "-26.7",
"Oil and Gas Property": "16.7",
"Assets, Current": "-4.57",
"Property, Plant and Equipment": "33.0",
"Revenues": "22.6",
"Net Income": "16.4",
"Other Revenues": "23.1",
"Expenses": "1.45",
"Operating Expenses": "13.2",
"Depreciation, Depletion, Amortization": "-1.42",
"Other Expenses": "-13.5",
"General and Administrative Expense": "2.30",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-6.38",
"Economic Capital Ratio": "-69.9"
},
"2014": {
"Long-term Debt": "-51.1",
"Liabilities": "-39.6",
"Stockholders Equity": "-67.8",
"ECR before LimitedLiability": "-16.7",
"Liabilities, Current": "7.79",
"Oil and Gas Property": "26.2",
"Assets": "-23.1",
"Property, Plant and Equipment": "38.6",
"Assets, Current": "-5.06",
"Other Assets": "-59.8",
"Other Revenues": "26.0",
"Revenues": "25.4",
"Net Income": "29.6",
"Depreciation, Depletion, Amortization": "-2.57",
"Expenses": "8.36",
"General and Administrative Expense": "2.81",
"Operating Expenses": "15.3",
"Other Expenses": "-9.29",
"Comprehensive Net Income": "29.6",
"Other Net Income": "-4.85",
"Economic Capital Ratio": "-43.1"
},
"2015": {
"Liabilities": "-41.0",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "33.5",
"Liabilities, Current": "12.4",
"Other Liabilities": "-9.08",
"Long-term Debt": "-49.0",
"Revenues": "16.3",
"Net Income": "31.4",
"Other Revenues": "8.82",
"Gains/Losses on Derivatives": "6.55",
"General and Administrative Expense": "3.17",
"Expenses": "27.1",
"Other Expenses": "13.0",
"Depreciation, Depletion, Amortization": "-4.35",
"Operating Expenses": "17.8",
"Property, Plant and Equipment": "43.5",
"Other Assets": "-60.3",
"Assets, Current": "-5.66",
"Oil and Gas Property": "34.3",
"Comprehensive Net Income": "31.7",
"Economic Capital Ratio": "-13.0"
},
"2017": {
"Liabilities, Current": "4.16",
"Liabilities": "-16.2",
"Stockholders Equity": "-51.9",
"Economic Capital Ratio": "-24.5",
"Long-term Debt": "-17.0",
"Other Liabilities": "-4.35",
"Oil and Gas Property": "37.2",
"Assets": "-22.1",
"Property, Plant and Equipment": "34.8",
"Other Assets": "-56.6",
"Assets, Current": "-7.87",
"Other Revenues": "17.9",
"Revenues": "17.1",
"Net Income": "31.6",
"General and Administrative Expense": "7.82",
"Expenses": "4.86",
"Operating Expenses": "19.7",
"Depreciation, Depletion, Amortization": "-9.45",
"Other Expenses": "-16.7",
"Other Net Income": "12.5",
"Comprehensive Net Income": "29.7"
},
"2018": {
"Other Liabilities": "-6.16",
"Liabilities": "-18.2",
"Stockholders Equity": "-44.3",
"ECR before LimitedLiability": "-20.1",
"Liabilities, Current": "13.1",
"Long-term Debt": "-31.5",
"Oil and Gas Property": "43.1",
"Assets": "-18.4",
"Property, Plant and Equipment": "37.0",
"Other Assets": "-60.2",
"Assets, Current": "-8.86",
"Revenue from Contract with Customer": "-17.7",
"Revenues": "13.2",
"Net Income": "11.1",
"Other Revenues": "28.2",
"Expenses": "-4.45",
"Operating Expenses": "4.56",
"Other Expenses": "-3.97",
"Depreciation, Depletion, Amortization": "-9.81",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "-44.3"
},
"2019": {
"Liabilities": "-17.4",
"Stockholders Equity": "-38.8",
"ECR before LimitedLiability": "-14.4",
"Liabilities, Current": "19.9",
"Other Liabilities": "-24.6",
"Long-term Debt": "-23.0",
"Oil and Gas Property": "56.6",
"Assets": "-15.7",
"Assets, Current": "-11.3",
"Property, Plant and Equipment": "39.8",
"Other Assets": "-61.5",
"Other Revenues": "30.5",
"Revenues": "13.1",
"Net Income": "12.6",
"Revenue from Contract with Customer": "-22.7",
"Operating Expenses": "3.83",
"Comprehensive Net Income": "13.0",
"Cost of Goods and Services Sold": "-4.22",
"Other Expenses": "8.90",
"Depreciation, Depletion, Amortization": "-9.91",
"Economic Capital Ratio": "-29.8"
},
"2020": {
"Other Liabilities": "-27.1",
"Liabilities": "-12.8",
"Stockholders Equity": "-7.29",
"ECR before LimitedLiability": "24.8",
"Liabilities, Current": "20.2",
"Long-term Debt": "-16.0",
"Gains/Losses on Derivatives": "2.92",
"Revenues": "3.13",
"Net Income": "24.4",
"Other Revenues": "17.5",
"Revenue from Contract with Customer": "-19.5",
"Depreciation, Depletion, Amortization": "-8.93",
"Expenses": "14.4",
"Operating Expenses": "7.04",
"Other Expenses": "18.7",
"Other Assets": "-63.6",
"Oil and Gas Property": "66.5",
"Assets, Current": "-13.5",
"Property, Plant and Equipment": "61.5",
"Other Net Income": "8.67",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "-0.628"
},
"2021": {
"Deferred Tax Liab., Net": "2.03",
"Liabilities": "-1.27",
"Economic Capital Ratio": "-23.9",
"Long-term Debt": "-14.4",
"Liabilities, Current": "27.9",
"Other Liabilities": "-30.6",
"Revenue from Contract with Customer": "-31.5",
"Revenues": "2.13",
"Net Income": "2.62",
"Other Revenues": "27.4",
"Expenses": "-3.29",
"Depreciation, Depletion, Amortization": "-8.61",
"Other Expenses": "4.35",
"Cost of Goods and Services Sold": "-2.56",
"Taxes": "1.25",
"Other Net Income": "3.69",
"Comprehensive Net Income": "2.93",
"Oil and Gas Property": "61.2",
"Assets, Current": "-8.53",
"Property, Plant and Equipment": "56.1",
"Other Assets": "-61.8"
},
"2022": {
"Deferred Tax Liab., Net": "4.85",
"Liabilities": "17.5",
"Assets": "-5.23",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "15.6",
"Other Liabilities": "-29.3",
"Liabilities, Current": "22.6",
"Property, Plant and Equipment": "28.1",
"Other Assets": "-42.3",
"Assets, Current": "5.07",
"Oil and Gas Property": "39.4",
"Gains/Losses on Derivatives": "-5.67",
"Revenues": "4.35",
"Net Income": "17.1",
"Revenue from Contract with Customer": "-50.3",
"Other Revenues": "56.9",
"Expenses": "-6.10",
"Cost of Goods and Services Sold": "-2.80",
"Depreciation, Depletion, Amortization": "-8.44",
"Comprehensive Net Income": "16.3",
"Other Net Income": "18.8",
"Economic Capital Ratio": "0.312"
},
"2023": {
"Deferred Tax Liab., Net": "-38.7",
"Liabilities": "-5.54",
"Assets": "-6.51",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "6.80",
"Other Liabilities": "13.5",
"Liabilities, Current": "-9.37",
"Long-term Debt": "22.1",
"Property, Plant and Equipment": "-33.5",
"Oil and Gas Property": "76.5",
"Assets, Current": "-10.0",
"Other Assets": "-7.82",
"Revenue from Contract with Customer": "-31.4",
"Revenues": "14.0",
"Net Income": "15.8",
"Other Revenues": "43.2",
"Comprehensive Net Income": "16.0",
"Depreciation, Depletion, Amortization": "7.74",
"Operating Expenses": "22.9",
"Other Expenses": "-31.7",
"Economic Capital Ratio": "-16.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000056868_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "39,503",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "48,400",
"Gains/Losses on Derivatives": "-914",
"General and Administrative Expense": "14,890",
"Liabilities, Current": "53,468",
"Long-term Debt": "77,677",
"Oil and Gas Property": "136,750",
"Operating Expenses": "0",
"Other Assets": "-136,136",
"Other Compr. Net Income": "-1,864",
"Other Expenses": "59,163",
"Other Liabilities": "17,914",
"Other Net Income": "2,048",
"Other Revenues": "127,994",
"Property, Plant and Equipment": "144,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,059",
"Assets": "184,812",
"Revenues": "127,080",
"Expenses": "122,453",
"Stockholders Equity": "35,753",
"Net Income": "6,675",
"Comprehensive Net Income": "4,811",
"BaseVar": "293,658",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "30,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,269",
"Gains/Losses on Derivatives": "502",
"General and Administrative Expense": "15,870",
"Liabilities, Current": "30,395",
"Long-term Debt": "129,295",
"Oil and Gas Property": "187,928",
"Operating Expenses": "0",
"Other Assets": "-187,144",
"Other Compr. Net Income": "247",
"Other Expenses": "67,887",
"Other Liabilities": "24,194",
"Other Net Income": "821",
"Other Revenues": "120,477",
"Property, Plant and Equipment": "196,850",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,884",
"Assets": "228,086",
"Revenues": "120,979",
"Expenses": "107,026",
"Stockholders Equity": "44,202",
"Net Income": "14,774",
"Comprehensive Net Income": "15,021",
"BaseVar": "320,522",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "47%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,861",
"Gains/Losses on Derivatives": "-1,322",
"General and Administrative Expense": "16,659",
"Liabilities, Current": "30,478",
"Long-term Debt": "127,344",
"Oil and Gas Property": "195,023",
"Operating Expenses": "0",
"Other Assets": "-193,201",
"Other Compr. Net Income": "0",
"Other Expenses": "75,925",
"Other Liabilities": "31,962",
"Other Net Income": "2,818",
"Other Revenues": "126,389",
"Property, Plant and Equipment": "208,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "189,784",
"Assets": "242,922",
"Revenues": "125,067",
"Expenses": "114,445",
"Stockholders Equity": "53,138",
"Net Income": "13,440",
"Comprehensive Net Income": "13,440",
"BaseVar": "337,518",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "49%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "43,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,864",
"Gains/Losses on Derivatives": "135",
"General and Administrative Expense": "14,460",
"Liabilities, Current": "38,690",
"Long-term Debt": "109,759",
"Oil and Gas Property": "207,600",
"Operating Expenses": "0",
"Other Assets": "-206,806",
"Other Compr. Net Income": "0",
"Other Expenses": "81,222",
"Other Liabilities": "38,191",
"Other Net Income": "6,115",
"Other Revenues": "144,445",
"Property, Plant and Equipment": "220,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "186,640",
"Assets": "264,900",
"Revenues": "144,580",
"Expenses": "121,546",
"Stockholders Equity": "78,260",
"Net Income": "29,149",
"Comprehensive Net Income": "29,149",
"BaseVar": "361,890",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "62%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,155",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,551",
"Gains/Losses on Derivatives": "21,151",
"General and Administrative Expense": "12,267",
"Liabilities, Current": "22,978",
"Long-term Debt": "103,033",
"Oil and Gas Property": "190,916",
"Operating Expenses": "0",
"Other Assets": "-190,287",
"Other Compr. Net Income": "0",
"Other Expenses": "49,826",
"Other Liabilities": "37,883",
"Other Net Income": "1,388",
"Other Revenues": "57,955",
"Property, Plant and Equipment": "202,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "163,894",
"Assets": "226,795",
"Revenues": "79,106",
"Expenses": "93,644",
"Stockholders Equity": "62,901",
"Net Income": "-13,150",
"Comprehensive Net Income": "-13,150",
"BaseVar": "282,414",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "47%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,068",
"Gains/Losses on Derivatives": "-155",
"General and Administrative Expense": "9,646",
"Liabilities, Current": "47,170",
"Long-term Debt": "71,641",
"Oil and Gas Property": "213,001",
"Operating Expenses": "0",
"Other Assets": "-212,842",
"Other Compr. Net Income": "-5,436",
"Other Expenses": "37,427",
"Other Liabilities": "25,515",
"Other Net Income": "41,265",
"Other Revenues": "89,465",
"Property, Plant and Equipment": "219,975",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "144,326",
"Assets": "246,765",
"Revenues": "89,310",
"Expenses": "83,141",
"Stockholders Equity": "102,439",
"Net Income": "47,434",
"Comprehensive Net Income": "41,998",
"BaseVar": "305,122",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "89%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "23,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,729",
"Gains/Losses on Derivatives": "-4,095",
"General and Administrative Expense": "13,550",
"Liabilities, Current": "30,462",
"Long-term Debt": "85,204",
"Oil and Gas Property": "223,669",
"Operating Expenses": "34,996",
"Other Assets": "-222,776",
"Other Compr. Net Income": "0",
"Other Expenses": "17,453",
"Other Liabilities": "33,383",
"Other Net Income": "293",
"Other Revenues": "122,195",
"Property, Plant and Equipment": "230,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,049",
"Assets": "255,052",
"Revenues": "118,100",
"Expenses": "103,728",
"Stockholders Equity": "106,003",
"Net Income": "14,665",
"Comprehensive Net Income": "14,665",
"BaseVar": "313,111",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,399",
"Cost of Goods and Services Sold": "15,446",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,156",
"Gains/Losses on Derivatives": "-1,371",
"General and Administrative Expense": "15,639",
"Liabilities, Current": "15,592",
"Long-term Debt": "73,830",
"Oil and Gas Property": "205,320",
"Operating Expenses": "33,461",
"Other Assets": "-204,454",
"Other Compr. Net Income": "0",
"Other Expenses": "1,421",
"Other Liabilities": "36,580",
"Other Net Income": "958",
"Other Revenues": "106,195",
"Property, Plant and Equipment": "212,100",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "126,002",
"Assets": "229,365",
"Revenues": "104,824",
"Expenses": "102,123",
"Stockholders Equity": "103,363",
"Net Income": "3,659",
"Comprehensive Net Income": "3,659",
"BaseVar": "281,636",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "78%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,911",
"Cost of Goods and Services Sold": "9,006",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,176",
"Gains/Losses on Derivatives": "6,173",
"General and Administrative Expense": "15,027",
"Liabilities, Current": "14,120",
"Long-term Debt": "51,158",
"Oil and Gas Property": "185,098",
"Operating Expenses": "23,028",
"Other Assets": "-184,578",
"Other Compr. Net Income": "0",
"Other Expenses": "-517",
"Other Liabilities": "37,208",
"Other Net Income": "13,936",
"Other Revenues": "52,248",
"Property, Plant and Equipment": "191,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "102,486",
"Assets": "200,484",
"Revenues": "58,421",
"Expenses": "74,720",
"Stockholders Equity": "97,998",
"Net Income": "-2,363",
"Comprehensive Net Income": "-2,363",
"BaseVar": "225,024",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "82%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "25,328",
"Cost of Goods and Services Sold": "11,580",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,325",
"Gains/Losses on Derivatives": "-5,045",
"General and Administrative Expense": "10,426",
"Liabilities, Current": "21,720",
"Long-term Debt": "49,872",
"Oil and Gas Property": "179,742",
"Operating Expenses": "27,804",
"Other Assets": "-178,819",
"Other Compr. Net Income": "0",
"Other Expenses": "823",
"Other Liabilities": "40,231",
"Other Net Income": "-529",
"Other Revenues": "84,658",
"Property, Plant and Equipment": "184,663",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "111,823",
"Assets": "210,914",
"Revenues": "79,613",
"Expenses": "76,958",
"Stockholders Equity": "99,091",
"Net Income": "2,126",
"Comprehensive Net Income": "2,126",
"BaseVar": "239,918",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "72,165",
"Cost of Goods and Services Sold": "11,094",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,068",
"Gains/Losses on Derivatives": "-16,644",
"General and Administrative Expense": "20,233",
"Liabilities, Current": "40,957",
"Long-term Debt": "24,525",
"Oil and Gas Property": "169,469",
"Operating Expenses": "37,816",
"Other Assets": "-168,484",
"Other Compr. Net Income": "0",
"Other Expenses": "10,329",
"Other Liabilities": "41,302",
"Other Net Income": "31,117",
"Other Revenues": "141,731",
"Property, Plant and Equipment": "173,987",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "106,784",
"Assets": "247,137",
"Revenues": "125,087",
"Expenses": "107,540",
"Stockholders Equity": "140,353",
"Net Income": "48,664",
"Comprehensive Net Income": "48,664",
"BaseVar": "308,832",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "127%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "31,776",
"Cost of Goods and Services Sold": "11,744",
"Deferred Tax Liab., Net": "47,236",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "414",
"General and Administrative Expense": "15,645",
"Liabilities, Current": "64,809",
"Long-term Debt": "14,707",
"Oil and Gas Property": "252,879",
"Operating Expenses": "0",
"Other Assets": "673",
"Other Compr. Net Income": "0",
"Other Expenses": "77,318",
"Other Liabilities": "866",
"Other Net Income": "0",
"Other Revenues": "132,396",
"Property, Plant and Equipment": "3,240",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "127,618",
"Assets": "288,568",
"Revenues": "132,810",
"Expenses": "104,707",
"Stockholders Equity": "160,950",
"Net Income": "28,103",
"Comprehensive Net Income": "28,103",
"BaseVar": "326,852",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.1113571823162443,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000056868.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000056868.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000056868.svg"
},
{
"company_id": "0000867038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000867038.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000867038.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867038.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867038_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000867038_main_keyfigs.svg",
"name": "Spindletop OIL GAS CO",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000867038.svg",
"report_text": "The relative strengths and weaknesses of Spindletop OIL GAS CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Spindletop OIL GAS CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Spindletop OIL GAS CO is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 16% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000867038_2024_Spindletop_OIL_GAS_CO.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "22.8",
"Liabilities": "22.6",
"Stockholders Equity": "29.8",
"ECR before LimitedLiability": "78.7",
"Liabilities, Current": "-12.9",
"Other Liabilities": "12.0",
"Oil and Gas Property": "-20.9",
"Assets": "6.01",
"Property, Plant and Equipment": "5.71",
"Assets, Current": "34.9",
"Other Assets": "1.70",
"Other Revenues": "36.6",
"Revenues": "35.7",
"Net Income": "43.3",
"Expenses": "16.4",
"General and Administrative Expense": "-8.92",
"Operating Expenses": "-22.5",
"Other Expenses": "47.7",
"Comprehensive Net Income": "43.4",
"Other Net Income": "-8.72",
"Economic Capital Ratio": "52.2"
},
"2015": {
"Liabilities": "18.0",
"Assets": "29.2",
"Stockholders Equity": "50.0",
"ECR before LimitedLiability": "92.0",
"Liabilities, Current": "-15.6",
"Other Liabilities": "13.1",
"Long-term Debt": "18.7",
"Other Assets": "9.38",
"Oil and Gas Property": "-30.4",
"Assets, Current": "67.9",
"Revenues": "16.1",
"Net Income": "33.4",
"Other Revenues": "17.2",
"General and Administrative Expense": "-7.37",
"Expenses": "23.2",
"Other Expenses": "74.9",
"Depreciation, Depletion, Amortization": "-4.36",
"Operating Expenses": "-58.0",
"Other Net Income": "-4.83",
"Comprehensive Net Income": "34.0",
"Economic Capital Ratio": "45.5"
},
"2016": {
"Liabilities": "24.7",
"Stockholders Equity": "47.4",
"ECR before LimitedLiability": "63.0",
"Long-term Debt": "31.4",
"Liabilities, Current": "-26.1",
"Other Liabilities": "15.8",
"Oil and Gas Property": "-25.0",
"Assets": "16.2",
"Other Assets": "14.6",
"Assets, Current": "59.3",
"Property, Plant and Equipment": "-6.48",
"Other Revenues": "11.2",
"Revenues": "11.8",
"Net Income": "18.1",
"Other Expenses": "41.7",
"Expenses": "11.6",
"General and Administrative Expense": "-6.01",
"Operating Expenses": "-26.3",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-5.32",
"Economic Capital Ratio": "38.9"
},
"2017": {
"Liabilities, Current": "-26.4",
"Liabilities": "20.4",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "48.5",
"Long-term Debt": "28.2",
"Other Liabilities": "14.4",
"Oil and Gas Property": "-24.9",
"Assets": "10.3",
"Property, Plant and Equipment": "-15.7",
"Other Assets": "17.6",
"Assets, Current": "69.3",
"Other Revenues": "13.9",
"Revenues": "13.1",
"Net Income": "12.5",
"General and Administrative Expense": "-4.64",
"Expenses": "5.64",
"Operating Expenses": "-14.7",
"Other Expenses": "19.7",
"Other Net Income": "-6.22",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "25.7"
},
"2018": {
"Other Liabilities": "19.7",
"Liabilities": "20.2",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "42.0",
"Liabilities, Current": "-28.3",
"Long-term Debt": "23.6",
"Oil and Gas Property": "-24.8",
"Assets": "9.46",
"Property, Plant and Equipment": "-19.6",
"Other Assets": "16.4",
"Assets, Current": "80.5",
"Revenue from Contract with Customer": "-17.9",
"Revenues": "4.21",
"Net Income": "7.50",
"Other Revenues": "22.2",
"General and Administrative Expense": "-9.77",
"Comprehensive Net Income": "7.56",
"Other Expenses": "24.7",
"Operating Expenses": "-19.4",
"Depreciation, Depletion, Amortization": "3.81",
"Economic Capital Ratio": "17.9"
},
"2019": {
"Liabilities": "8.75",
"Stockholders Equity": "32.8",
"ECR before LimitedLiability": "36.5",
"Liabilities, Current": "-33.3",
"Other Liabilities": "9.02",
"Long-term Debt": "25.9",
"Oil and Gas Property": "-24.2",
"Assets": "14.9",
"Assets, Current": "108",
"Property, Plant and Equipment": "-24.3",
"Other Assets": "11.8",
"Operating Expenses": "-20.2",
"Expenses": "9.22",
"Other Revenues": "19.3",
"Net Income": "7.46",
"Other Expenses": "31.9",
"Depreciation, Depletion, Amortization": "5.15",
"General and Administrative Expense": "-12.6",
"Comprehensive Net Income": "7.91",
"Revenue from Contract with Customer": "-21.3",
"Economic Capital Ratio": "21.2"
},
"2020": {
"Other Liabilities": "13.8",
"Liabilities": "8.52",
"Stockholders Equity": "49.7",
"ECR before LimitedLiability": "68.4",
"Liabilities, Current": "-32.4",
"Long-term Debt": "20.2",
"Assets, Current": "40.9",
"Assets": "28.1",
"Other Assets": "61.0",
"Property, Plant and Equipment": "-21.9",
"Oil and Gas Property": "-21.1",
"Depreciation, Depletion, Amortization": "4.75",
"Expenses": "24.2",
"Net Income": "22.1",
"Revenue from Contract with Customer": "-18.3",
"Operating Expenses": "-15.7",
"General and Administrative Expense": "-10.8",
"Other Expenses": "41.3",
"Comprehensive Net Income": "22.3",
"Other Revenues": "16.0",
"Economic Capital Ratio": "42.9"
},
"2021": {
"Liabilities": "14.8",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "42.5",
"Long-term Debt": "15.9",
"Liabilities, Current": "-16.3",
"Other Liabilities": "11.6",
"Property, Plant and Equipment": "-22.9",
"Assets": "21.7",
"Other Assets": "45.6",
"Oil and Gas Property": "-21.0",
"Assets, Current": "49.2",
"General and Administrative Expense": "-8.44",
"Expenses": "8.33",
"Net Income": "7.27",
"Revenue from Contract with Customer": "-29.9",
"Depreciation, Depletion, Amortization": "5.47",
"Other Expenses": "20.9",
"Operating Expenses": "-14.9",
"Comprehensive Net Income": "7.58",
"Other Revenues": "21.5",
"Economic Capital Ratio": "18.6"
},
"2022": {
"Liabilities": "9.30",
"Stockholders Equity": "26.9",
"ECR before LimitedLiability": "11.8",
"Other Liabilities": "13.5",
"Liabilities, Current": "-8.82",
"Property, Plant and Equipment": "-27.9",
"Assets": "12.2",
"Other Assets": "43.1",
"Assets, Current": "51.3",
"Oil and Gas Property": "-22.6",
"Revenues": "-12.9",
"Net Income": "-5.34",
"Revenue from Contract with Customer": "-43.3",
"Other Revenues": "26.4",
"Comprehensive Net Income": "-6.01",
"Other Expenses": "17.7",
"Operating Expenses": "-23.1",
"Other Net Income": "9.03",
"Depreciation, Depletion, Amortization": "5.92",
"General and Administrative Expense": "-7.23",
"Economic Capital Ratio": "-10.6"
},
"2023": {
"Deferred Tax Liab., Net": "4.87",
"Liabilities": "-14.2",
"Assets": "15.7",
"Revenues": "-11.0",
"Expenses": "10.5",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "6.67",
"Other Liabilities": "11.8",
"Liabilities, Current": "-22.6",
"Long-term Debt": "-10.1",
"Property, Plant and Equipment": "-27.7",
"Oil and Gas Property": "-20.5",
"Assets, Current": "17.0",
"Other Assets": "78.9",
"Revenue from Contract with Customer": "-26.1",
"Other Revenues": "15.9",
"Operating Expenses": "-11.3",
"Depreciation, Depletion, Amortization": "5.29",
"Other Expenses": "20.6",
"General and Administrative Expense": "-8.45",
"Economic Capital Ratio": "-16.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000867038_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "17,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,846",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,019",
"Liabilities, Current": "6,354",
"Long-term Debt": "1,078",
"Oil and Gas Property": "0",
"Operating Expenses": "9,412",
"Other Assets": "2,730",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,274",
"Other Liabilities": "1,828",
"Other Net Income": "0",
"Other Revenues": "13,208",
"Property, Plant and Equipment": "13,757",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,260",
"Assets": "33,506",
"Revenues": "13,208",
"Expenses": "10,003",
"Stockholders Equity": "24,246",
"Net Income": "3,205",
"Comprehensive Net Income": "3,205",
"BaseVar": "32,988",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "158%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "15,834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,198",
"Liabilities, Current": "5,809",
"Long-term Debt": "1,121",
"Oil and Gas Property": "0",
"Operating Expenses": "13,987",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,890",
"Other Liabilities": "490",
"Other Net Income": "0",
"Other Revenues": "5,944",
"Property, Plant and Equipment": "7,384",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,420",
"Assets": "25,889",
"Revenues": "5,944",
"Expenses": "11,721",
"Stockholders Equity": "18,469",
"Net Income": "-5,777",
"Comprehensive Net Income": "-5,777",
"BaseVar": "25,487",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "105%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,239",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,104",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,512",
"Liabilities, Current": "5,291",
"Long-term Debt": "916",
"Oil and Gas Property": "0",
"Operating Expenses": "6,489",
"Other Assets": "2,977",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,261",
"Other Liabilities": "18",
"Other Net Income": "0",
"Other Revenues": "4,515",
"Property, Plant and Equipment": "6,149",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,225",
"Assets": "23,365",
"Revenues": "4,515",
"Expenses": "5,844",
"Stockholders Equity": "17,140",
"Net Income": "-1,329",
"Comprehensive Net Income": "-1,329",
"BaseVar": "19,974",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,507",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,560",
"Liabilities, Current": "5,608",
"Long-term Debt": "1,180",
"Oil and Gas Property": "0",
"Operating Expenses": "5,374",
"Other Assets": "4,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,849",
"Other Liabilities": "207",
"Other Net Income": "0",
"Other Revenues": "5,604",
"Property, Plant and Equipment": "4,579",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,995",
"Assets": "24,132",
"Revenues": "5,604",
"Expenses": "5,607",
"Stockholders Equity": "17,137",
"Net Income": "-3.0",
"Comprehensive Net Income": "-3.0",
"BaseVar": "21,169",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,249",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,943",
"Liabilities, Current": "5,857",
"Long-term Debt": "1,324",
"Oil and Gas Property": "0",
"Operating Expenses": "6,367",
"Other Assets": "3,690",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,339",
"Other Liabilities": "86",
"Other Net Income": "0",
"Other Revenues": "6,734",
"Property, Plant and Equipment": "3,459",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,267",
"Assets": "24,398",
"Revenues": "6,734",
"Expenses": "6,470",
"Stockholders Equity": "17,131",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "22,434",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "456",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,967",
"Liabilities, Current": "6,005",
"Long-term Debt": "1,408",
"Oil and Gas Property": "0",
"Operating Expenses": "6,336",
"Other Assets": "2,485",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,526",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,587",
"Property, Plant and Equipment": "2,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,413",
"Assets": "23,898",
"Revenues": "5,587",
"Expenses": "6,233",
"Stockholders Equity": "16,485",
"Net Income": "-646",
"Comprehensive Net Income": "-646",
"BaseVar": "21,566",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,662",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "452",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,640",
"Liabilities, Current": "5,714",
"Long-term Debt": "1,434",
"Oil and Gas Property": "0",
"Operating Expenses": "5,413",
"Other Assets": "10,299",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,432",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,179",
"Property, Plant and Equipment": "1,709",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,148",
"Assets": "22,670",
"Revenues": "4,179",
"Expenses": "5,073",
"Stockholders Equity": "15,522",
"Net Income": "-894",
"Comprehensive Net Income": "-894",
"BaseVar": "19,535",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "125%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,597",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,685",
"Liabilities, Current": "7,601",
"Long-term Debt": "1,925",
"Oil and Gas Property": "0",
"Operating Expenses": "5,665",
"Other Assets": "10,466",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,888",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,620",
"Property, Plant and Equipment": "1,022",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,526",
"Assets": "26,085",
"Revenues": "6,620",
"Expenses": "5,583",
"Stockholders Equity": "16,559",
"Net Income": "1,037",
"Comprehensive Net Income": "1,037",
"BaseVar": "23,907",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "123%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,697",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "81",
"Depreciation, Depletion, Amortization": "74",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,126",
"Liabilities, Current": "6,859",
"Long-term Debt": "3,654",
"Oil and Gas Property": "0",
"Operating Expenses": "8,396",
"Other Assets": "11,007",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,238",
"Other Liabilities": "0",
"Other Net Income": "1,531",
"Other Revenues": "8,496",
"Property, Plant and Equipment": "103",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,594",
"Assets": "27,807",
"Revenues": "8,496",
"Expenses": "9,358",
"Stockholders Equity": "17,213",
"Net Income": "669",
"Comprehensive Net Income": "669",
"BaseVar": "28,893",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "117%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,318",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "229",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,970",
"Liabilities, Current": "6,542",
"Long-term Debt": "4,414",
"Oil and Gas Property": "0",
"Operating Expenses": "6,093",
"Other Assets": "17,982",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,329",
"Other Liabilities": "0",
"Other Net Income": "104",
"Other Revenues": "5,866",
"Property, Plant and Equipment": "846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,956",
"Assets": "28,146",
"Revenues": "5,866",
"Expenses": "5,963",
"Stockholders Equity": "17,190",
"Net Income": "7.0",
"Comprehensive Net Income": "7.0",
"BaseVar": "25,518",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.1099774066971975,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000867038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000867038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000867038.svg"
},
{
"company_id": "0000717423",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000717423.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000717423.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000717423.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000717423_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000717423_main_keyfigs.svg",
"name": "Murphy OIL CORP",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000717423.svg",
"report_text": "The relative strengths and weaknesses of Murphy OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Murphy OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Murphy OIL CORP is the variable Long-term Debt, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 18% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000717423_2024_Murphy_OIL_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "126",
"Assets": "-28.5",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "64.1",
"Long-term Debt": "88.8",
"Other Liabilities": "47.3",
"Liabilities, Current": "17.9",
"Property, Plant and Equipment": "-20.0",
"Other Assets": "-9.20",
"Oil and Gas Property": "-12.9",
"Revenues": "150",
"Net Income": "26.5",
"Other Revenues": "150",
"Other Expenses": "-134",
"Expenses": "-127",
"General and Administrative Expense": "3.28",
"Depreciation, Depletion, Amortization": "3.83",
"Other Compr. Net Income": "6.79",
"Comprehensive Net Income": "33.3",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "58.3"
},
"2012": {
"Liabilities, Current": "45.6",
"Liabilities": "132",
"Assets": "-35.0",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "99.3",
"Long-term Debt": "77.3",
"Other Liabilities": "60.8",
"Assets, Current": "-3.79",
"Oil and Gas Property": "-31.1",
"Other Assets": "-7.51",
"Other Revenues": "165",
"Revenues": "165",
"Net Income": "72.6",
"Expenses": "-122",
"Operating Expenses": "27.4",
"Other Expenses": "-185",
"Depreciation, Depletion, Amortization": "3.88",
"General and Administrative Expense": "29.6",
"Other Net Income": "-12.8",
"Comprehensive Net Income": "73.3",
"Economic Capital Ratio": "69.9"
},
"2013": {
"Other Liabilities": "30.7",
"Liabilities": "50.7",
"Assets": "8.68",
"Stockholders Equity": "61.1",
"ECR before LimitedLiability": "92.5",
"Liabilities, Current": "-16.3",
"Long-term Debt": "36.6",
"Oil and Gas Property": "-17.6",
"Assets, Current": "4.84",
"Property, Plant and Equipment": "46.9",
"Revenues": "25.9",
"Net Income": "27.3",
"Other Revenues": "25.8",
"Expenses": "9.54",
"Depreciation, Depletion, Amortization": "-7.34",
"Other Expenses": "7.95",
"General and Administrative Expense": "7.10",
"Comprehensive Net Income": "24.7",
"Other Net Income": "-8.16",
"Other Compr. Net Income": "-2.57",
"Economic Capital Ratio": "63.2"
},
"2014": {
"Long-term Debt": "33.0",
"Liabilities": "43.7",
"Assets": "10.9",
"Stockholders Equity": "60.6",
"ECR before LimitedLiability": "98.8",
"Liabilities, Current": "-18.8",
"Other Liabilities": "28.8",
"Oil and Gas Property": "-16.3",
"Property, Plant and Equipment": "51.3",
"Other Revenues": "30.3",
"Revenues": "29.4",
"Net Income": "37.2",
"Depreciation, Depletion, Amortization": "-11.5",
"Expenses": "17.6",
"General and Administrative Expense": "6.08",
"Operating Expenses": "15.0",
"Other Expenses": "7.21",
"Comprehensive Net Income": "33.8",
"Other Net Income": "-9.80",
"Other Compr. Net Income": "-3.37",
"Economic Capital Ratio": "72.3"
},
"2015": {
"Liabilities": "58.7",
"Assets": "29.2",
"Stockholders Equity": "90.2",
"ECR before LimitedLiability": "132",
"Liabilities, Current": "6.75",
"Other Liabilities": "22.3",
"Long-term Debt": "36.1",
"Property, Plant and Equipment": "99.7",
"Oil and Gas Property": "-23.8",
"Revenues": "25.3",
"Net Income": "42.9",
"Other Revenues": "26.6",
"General and Administrative Expense": "8.13",
"Expenses": "23.4",
"Other Expenses": "8.03",
"Depreciation, Depletion, Amortization": "-13.5",
"Operating Expenses": "20.0",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "35.8",
"Other Compr. Net Income": "-7.31",
"Economic Capital Ratio": "85.5"
},
"2016": {
"Liabilities": "57.1",
"Assets": "17.8",
"Stockholders Equity": "89.7",
"ECR before LimitedLiability": "110",
"Long-term Debt": "46.5",
"Liabilities, Current": "-5.11",
"Other Liabilities": "17.9",
"Oil and Gas Property": "-14.7",
"Other Assets": "3.42",
"Property, Plant and Equipment": "52.6",
"Other Revenues": "12.5",
"Revenues": "13.1",
"Net Income": "22.4",
"Other Expenses": "1.94",
"Expenses": "14.7",
"General and Administrative Expense": "6.44",
"Operating Expenses": "15.0",
"Depreciation, Depletion, Amortization": "-9.58",
"Comprehensive Net Income": "23.8",
"Other Net Income": "-5.35",
"Economic Capital Ratio": "86.4"
},
"2017": {
"Liabilities, Current": "21.0",
"Liabilities": "84.2",
"Assets": "9.18",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "120",
"Long-term Debt": "51.3",
"Other Liabilities": "21.4",
"Oil and Gas Property": "-9.76",
"Property, Plant and Equipment": "32.6",
"Other Revenues": "17.9",
"Revenues": "17.0",
"Net Income": "7.66",
"General and Administrative Expense": "8.51",
"Expenses": "2.01",
"Operating Expenses": "18.4",
"Depreciation, Depletion, Amortization": "-10.00",
"Other Expenses": "-15.4",
"Other Net Income": "-11.4",
"Comprehensive Net Income": "10.8",
"Other Compr. Net Income": "3.10",
"Economic Capital Ratio": "97.0"
},
"2018": {
"Other Liabilities": "25.0",
"Liabilities": "82.5",
"Assets": "9.82",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "125",
"Liabilities, Current": "20.6",
"Long-term Debt": "45.3",
"Oil and Gas Property": "-6.77",
"Property, Plant and Equipment": "31.8",
"Revenue from Contract with Customer": "25.7",
"Revenues": "5.10",
"Net Income": "12.9",
"Other Revenues": "-19.7",
"General and Administrative Expense": "5.13",
"Expenses": "9.26",
"Operating Expenses": "19.5",
"Other Expenses": "-7.07",
"Depreciation, Depletion, Amortization": "-9.41",
"Comprehensive Net Income": "10.4",
"Other Compr. Net Income": "-2.42",
"Economic Capital Ratio": "101"
},
"2019": {
"Liabilities": "-30.4",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "6.06",
"Liabilities, Current": "17.0",
"Other Liabilities": "7.72",
"Long-term Debt": "-63.0",
"Other Revenues": "-15.3",
"Revenues": "-4.22",
"Net Income": "23.3",
"Revenue from Contract with Customer": "10.5",
"Operating Expenses": "11.2",
"Expenses": "19.2",
"Other Expenses": "6.35",
"Depreciation, Depletion, Amortization": "-4.96",
"Assets, Current": "-6.94",
"Property, Plant and Equipment": "44.9",
"Other Assets": "8.09",
"Oil and Gas Property": "-29.2",
"Comprehensive Net Income": "24.0",
"Other Net Income": "8.73",
"Economic Capital Ratio": "-9.30"
},
"2020": {
"Other Liabilities": "7.56",
"Liabilities": "-29.6",
"Stockholders Equity": "-9.85",
"Economic Capital Ratio": "-24.3",
"Liabilities, Current": "13.2",
"Long-term Debt": "-73.3",
"Assets, Current": "-6.81",
"Assets": "7.83",
"Other Assets": "11.5",
"Property, Plant and Equipment": "38.2",
"Oil and Gas Property": "-27.3",
"Revenues": "-5.47",
"Net Income": "9.06",
"Other Revenues": "-8.66",
"Depreciation, Depletion, Amortization": "-2.80",
"Expenses": "15.1",
"Operating Expenses": "8.38",
"Cost of Goods and Services Sold": "2.03",
"General and Administrative Expense": "3.61",
"Other Expenses": "3.83",
"Comprehensive Net Income": "8.99"
},
"2021": {
"Liabilities": "-22.0",
"ECR before LimitedLiability": "-10.1",
"Long-term Debt": "-71.3",
"Liabilities, Current": "19.6",
"Other Liabilities": "7.41",
"Property, Plant and Equipment": "49.9",
"Assets": "11.0",
"Net Income": "1.63",
"Other Assets": "8.69",
"Oil and Gas Property": "-26.0",
"Assets, Current": "-9.30",
"Revenue from Contract with Customer": "4.59",
"Revenues": "-10.4",
"Gains/Losses on Derivatives": "-3.01",
"Other Revenues": "-12.3",
"General and Administrative Expense": "3.83",
"Expenses": "10.2",
"Depreciation, Depletion, Amortization": "-3.18",
"Cost of Goods and Services Sold": "2.98",
"Operating Expenses": "6.73",
"Economic Capital Ratio": "-34.0"
},
"2022": {
"Liabilities": "-15.3",
"ECR before LimitedLiability": "-7.92",
"Long-term Debt": "-58.5",
"Other Liabilities": "11.7",
"Liabilities, Current": "20.2",
"Property, Plant and Equipment": "48.5",
"Assets": "7.94",
"Other Assets": "6.09",
"Assets, Current": "-10.3",
"Oil and Gas Property": "-24.8",
"Revenues": "-3.97",
"Net Income": "5.88",
"Revenue from Contract with Customer": "12.0",
"Other Revenues": "-15.5",
"Expenses": "10.3",
"Other Expenses": "-2.89",
"Operating Expenses": "8.71",
"Depreciation, Depletion, Amortization": "-3.77",
"General and Administrative Expense": "6.58",
"Comprehensive Net Income": "3.06",
"Economic Capital Ratio": "-30.3"
},
"2023": {
"Liabilities": "-12.3",
"Stockholders Equity": "-4.58",
"ECR before LimitedLiability": "5.53",
"Other Liabilities": "13.0",
"Liabilities, Current": "19.6",
"Long-term Debt": "-52.2",
"Revenue from Contract with Customer": "19.5",
"Revenues": "3.87",
"Net Income": "12.6",
"Other Revenues": "-14.8",
"Operating Expenses": "7.18",
"Expenses": "8.19",
"Depreciation, Depletion, Amortization": "-4.98",
"Cost of Goods and Services Sold": "2.22",
"Other Expenses": "-2.58",
"General and Administrative Expense": "5.57",
"Oil and Gas Property": "-22.5",
"Property, Plant and Equipment": "51.5",
"Assets, Current": "-11.4",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "-17.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000717423_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,375,695",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "919,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "242,266",
"Liabilities, Current": "2,181,608",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,887,026",
"Other Assets": "315,576",
"Other Compr. Net Income": "374,884",
"Other Expenses": "15,223,528",
"Other Liabilities": "0",
"Other Net Income": "97,104",
"Other Revenues": "19,012,392",
"Property, Plant and Equipment": "9,065,088",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,181,608",
"Assets": "12,756,359",
"Revenues": "19,012,392",
"Expenses": "18,271,875",
"Stockholders Equity": "10,574,751",
"Net Income": "837,621",
"Comprehensive Net Income": "1,212,505",
"BaseVar": "26,347,111",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "195%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,108,583",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,375,577",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "354,493",
"Liabilities, Current": "3,409,081",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,508,427",
"Other Assets": "402,454",
"Other Compr. Net Income": "98,481",
"Other Expenses": "23,423,503",
"Other Liabilities": "0",
"Other Net Income": "6,830",
"Other Revenues": "28,626,046",
"Property, Plant and Equipment": "13,011,606",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,409,081",
"Assets": "17,522,643",
"Revenues": "28,626,046",
"Expenses": "27,662,000",
"Stockholders Equity": "14,113,562",
"Net Income": "970,876",
"Comprehensive Net Income": "1,069,357",
"BaseVar": "38,662,540",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "180%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,508,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,553,394",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "379,167",
"Liabilities, Current": "3,224,031",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,842,358",
"Other Assets": "519,786",
"Other Compr. Net Income": "-236,782",
"Other Expenses": "727,033",
"Other Liabilities": "0",
"Other Net Income": "235,336",
"Other Revenues": "5,390,089",
"Property, Plant and Equipment": "13,481,055",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,224,031",
"Assets": "17,509,484",
"Revenues": "5,390,089",
"Expenses": "4,501,952",
"Stockholders Equity": "14,285,453",
"Net Income": "1,123,473",
"Comprehensive Net Income": "886,691",
"BaseVar": "15,548,837",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "182%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,279,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,906,247",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364,004",
"Liabilities, Current": "3,147,887",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "620,815",
"Other Assets": "132,111",
"Other Compr. Net Income": "-342,374",
"Other Expenses": "1,560,045",
"Other Liabilities": "0",
"Other Net Income": "-119,362",
"Other Revenues": "5,476,084",
"Property, Plant and Equipment": "13,331,047",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,147,887",
"Assets": "16,742,307",
"Revenues": "5,476,084",
"Expenses": "4,451,111",
"Stockholders Equity": "13,594,420",
"Net Income": "905,611",
"Comprehensive Net Income": "563,237",
"BaseVar": "15,139,562",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "178%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,448,416",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,619,824",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "306,663",
"Liabilities, Current": "1,674,629",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "536,718",
"Other Assets": "227,031",
"Other Compr. Net Income": "-534,287",
"Other Expenses": "2,825,647",
"Other Liabilities": "0",
"Other Net Income": "-15,061",
"Other Revenues": "3,033,080",
"Property, Plant and Equipment": "9,818,365",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,674,629",
"Assets": "11,493,812",
"Revenues": "3,033,080",
"Expenses": "5,288,852",
"Stockholders Equity": "9,819,183",
"Net Income": "-2,270,833",
"Comprehensive Net Income": "-2,805,120",
"BaseVar": "11,019,860",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "145%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,559,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054,081",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "265,210",
"Liabilities, Current": "1,502,432",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "145,687",
"Other Assets": "420,489",
"Other Compr. Net Income": "76,330",
"Other Expenses": "683,094",
"Other Liabilities": "0",
"Other Net Income": "-2,027",
"Other Revenues": "1,874,129",
"Property, Plant and Equipment": "8,316,188",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,502,432",
"Assets": "10,295,860",
"Revenues": "1,874,129",
"Expenses": "2,148,072",
"Stockholders Equity": "8,793,428",
"Net Income": "-275,970",
"Comprehensive Net Income": "-199,640",
"BaseVar": "7,949,425",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "184%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,371,603",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "957,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "222,766",
"Liabilities, Current": "834,207",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,540",
"Other Assets": "269,308",
"Other Compr. Net Income": "165,969",
"Other Expenses": "908,651",
"Other Liabilities": "0",
"Other Net Income": "-250,624",
"Other Revenues": "2,225,129",
"Property, Plant and Equipment": "8,220,031",
"Revenue from Contract with Customer": "0",
"Taxes": "43,618"
},
"output_variables": {
"Liabilities": "834,207",
"Assets": "9,860,942",
"Revenues": "2,225,129",
"Expenses": "2,286,294",
"Stockholders Equity": "9,026,735",
"Net Income": "-311,789",
"Comprehensive Net Income": "-145,820",
"BaseVar": "7,811,582",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "210%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "879,814",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "971,901",
"Gains/Losses on Derivatives": "-41,975",
"General and Administrative Expense": "216,024",
"Liabilities, Current": "846,058",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "69,104",
"Other Assets": "415,209",
"Other Compr. Net Income": "-147,544",
"Other Expenses": "641,115",
"Other Liabilities": "0",
"Other Net Income": "-200,901",
"Other Revenues": "25,951",
"Property, Plant and Equipment": "9,757,564",
"Revenue from Contract with Customer": "2,586,627",
"Taxes": "52,072"
},
"output_variables": {
"Liabilities": "846,058",
"Assets": "11,052,587",
"Revenues": "2,570,603",
"Expenses": "1,950,216",
"Stockholders Equity": "10,206,529",
"Net Income": "419,486",
"Comprehensive Net Income": "271,942",
"BaseVar": "8,383,954",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "221%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "974,327",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "207,198",
"Depreciation, Depletion, Amortization": "1,147,842",
"Gains/Losses on Derivatives": "-856",
"General and Administrative Expense": "232,736",
"Liabilities, Current": "942,789",
"Long-term Debt": "4,763,906",
"Oil and Gas Property": "0",
"Operating Expenses": "700,285",
"Other Assets": "774,434",
"Other Compr. Net Income": "35,626",
"Other Expenses": "269,621",
"Other Liabilities": "0",
"Other Net Income": "822,692",
"Other Revenues": "12,798",
"Property, Plant and Equipment": "9,969,743",
"Revenue from Contract with Customer": "2,817,111",
"Taxes": "47,959"
},
"output_variables": {
"Liabilities": "5,913,893",
"Assets": "11,718,504",
"Revenues": "2,829,053",
"Expenses": "2,398,443",
"Stockholders Equity": "5,804,611",
"Net Income": "1,253,302",
"Comprehensive Net Income": "1,288,928",
"BaseVar": "11,859,106",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,000,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "180,341",
"Depreciation, Depletion, Amortization": "987,239",
"Gains/Losses on Derivatives": "202,661",
"General and Administrative Expense": "140,243",
"Liabilities, Current": "716,321",
"Long-term Debt": "5,330,043",
"Oil and Gas Property": "0",
"Operating Expenses": "686,555",
"Other Assets": "1,351,522",
"Other Compr. Net Income": "-27,172",
"Other Expenses": "1,193,346",
"Other Liabilities": "0",
"Other Net Income": "-193,877",
"Other Revenues": "12,971",
"Property, Plant and Equipment": "8,269,038",
"Revenue from Contract with Customer": "1,751,709",
"Taxes": "28,526"
},
"output_variables": {
"Liabilities": "6,226,705",
"Assets": "10,620,852",
"Revenues": "1,967,341",
"Expenses": "3,035,909",
"Stockholders Equity": "4,394,147",
"Net Income": "-1,262,445",
"Comprehensive Net Income": "-1,289,617",
"BaseVar": "11,035,928",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "880,910",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "182,892",
"Depreciation, Depletion, Amortization": "795,105",
"Gains/Losses on Derivatives": "-525,850",
"General and Administrative Expense": "121,950",
"Liabilities, Current": "1,164,326",
"Long-term Debt": "4,636,926",
"Oil and Gas Property": "0",
"Operating Expenses": "608,590",
"Other Assets": "1,296,178",
"Other Compr. Net Income": "-47,570",
"Other Expenses": "445,127",
"Other Liabilities": "0",
"Other Net Income": "-239,769",
"Other Revenues": "23,916",
"Property, Plant and Equipment": "8,127,852",
"Revenue from Contract with Customer": "2,801,215",
"Taxes": "41,212"
},
"output_variables": {
"Liabilities": "5,984,144",
"Assets": "10,304,940",
"Revenues": "2,299,281",
"Expenses": "2,011,984",
"Stockholders Equity": "4,320,796",
"Net Income": "47,528",
"Comprehensive Net Income": "-42",
"BaseVar": "10,443,844",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "70%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "972,325",
"Cost of Goods and Services Sold": "171,991",
"Deferred Tax Liab., Net": "214,903",
"Depreciation, Depletion, Amortization": "776,817",
"Gains/Losses on Derivatives": "-320,410",
"General and Administrative Expense": "131,121",
"Liabilities, Current": "1,257,834",
"Long-term Debt": "3,687,322",
"Oil and Gas Property": "0",
"Operating Expenses": "812,539",
"Other Assets": "1,108,611",
"Other Compr. Net Income": "-180,647",
"Other Expenses": "705,936",
"Other Liabilities": "0",
"Other Net Income": "-138,527",
"Other Revenues": "32,932",
"Property, Plant and Equipment": "8,228,016",
"Revenue from Contract with Customer": "4,220,140",
"Taxes": "57,012"
},
"output_variables": {
"Liabilities": "5,160,059",
"Assets": "10,308,952",
"Revenues": "3,932,662",
"Expenses": "2,655,416",
"Stockholders Equity": "5,148,893",
"Net Income": "1,138,719",
"Comprehensive Net Income": "958,072",
"BaseVar": "11,188,132",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "97%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "752,194",
"Cost of Goods and Services Sold": "51,682",
"Deferred Tax Liab., Net": "276,646",
"Depreciation, Depletion, Amortization": "861,602",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "117,306",
"Liabilities, Current": "846,545",
"Long-term Debt": "3,093,853",
"Oil and Gas Property": "0",
"Operating Expenses": "1,019,167",
"Other Assets": "789,306",
"Other Compr. Net Income": "-48,553",
"Other Expenses": "521,495",
"Other Liabilities": "0",
"Other Net Income": "-122,427",
"Other Revenues": "11,293",
"Property, Plant and Equipment": "8,225,197",
"Revenue from Contract with Customer": "3,448,854",
"Taxes": "42,787"
},
"output_variables": {
"Liabilities": "4,217,044",
"Assets": "9,766,697",
"Revenues": "3,460,147",
"Expenses": "2,614,039",
"Stockholders Equity": "5,549,653",
"Net Income": "723,681",
"Comprehensive Net Income": "675,128",
"BaseVar": "10,114,454",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 1.098619787899509,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000717423.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000717423.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000717423.svg"
},
{
"company_id": "0001520006",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001520006.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001520006.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001520006.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001520006_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001520006_main_keyfigs.svg",
"name": "Matador Resources Co",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001520006.svg",
"report_text": "The relative strengths and weaknesses of Matador Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Matador Resources Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Matador Resources Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 108%, being 19% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001520006_2024_Matador_Resources_Co.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities": "-11.5",
"ECR before LimitedLiability": "20.0",
"Long-term Debt": "-35.8",
"Other Liabilities": "19.4",
"Assets, Current": "-7.44",
"Assets": "4.80",
"Property, Plant and Equipment": "81.6",
"Oil and Gas Property": "-33.8",
"Other Assets": "-6.88",
"Other Revenues": "8.88",
"Revenues": "11.7",
"Net Income": "15.8",
"Gains/Losses on Derivatives": "2.91",
"Expenses": "9.21",
"Operating Expenses": "18.4",
"Other Expenses": "-8.20",
"Depreciation, Depletion, Amortization": "-11.4",
"General and Administrative Expense": "8.89",
"Other Net Income": "-5.04",
"Comprehensive Net Income": "15.7",
"Economic Capital Ratio": "-9.34"
},
"2013": {
"Other Assets": "-4.67",
"Assets": "7.01",
"Other Liabilities": "21.7",
"Stockholders Equity": "13.7",
"ECR before LimitedLiability": "36.1",
"Oil and Gas Property": "-30.1",
"Assets, Current": "-7.37",
"Property, Plant and Equipment": "92.3",
"Revenues": "18.6",
"Net Income": "22.4",
"Other Revenues": "18.7",
"Expenses": "14.4",
"Operating Expenses": "17.0",
"Depreciation, Depletion, Amortization": "-9.11",
"Other Expenses": "-1.11",
"General and Administrative Expense": "6.53",
"Long-term Debt": "-36.3",
"Liabilities, Current": "10.2",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "6.86"
},
"2016": {
"Liabilities": "-20.6",
"Assets": "-1.72",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "-1.68",
"Long-term Debt": "-53.3",
"Liabilities, Current": "9.77",
"Other Liabilities": "10.2",
"Oil and Gas Property": "-36.8",
"Other Assets": "1.98",
"Property, Plant and Equipment": "47.9",
"Other Revenues": "2.89",
"Revenues": "3.98",
"Net Income": "14.1",
"Other Expenses": "-8.60",
"Expenses": "9.29",
"General and Administrative Expense": "4.88",
"Operating Expenses": "13.5",
"Depreciation, Depletion, Amortization": "-2.18",
"Comprehensive Net Income": "14.2",
"Other Net Income": "1.40",
"Economic Capital Ratio": "-25.7"
},
"2017": {
"Liabilities, Current": "7.06",
"Liabilities": "-7.91",
"Stockholders Equity": "3.98",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "-34.6",
"Other Liabilities": "14.9",
"Oil and Gas Property": "-29.7",
"Assets": "5.33",
"Property, Plant and Equipment": "57.3",
"Other Assets": "0.935",
"Assets, Current": "-2.41",
"Other Revenues": "14.4",
"Revenues": "13.4",
"Net Income": "19.9",
"General and Administrative Expense": "6.96",
"Expenses": "15.2",
"Operating Expenses": "18.6",
"Depreciation, Depletion, Amortization": "-4.52",
"Other Expenses": "-7.20",
"Other Net Income": "-8.79",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "-0.101"
},
"2018": {
"Other Liabilities": "1.95",
"Liabilities": "-25.0",
"Assets": "6.22",
"Stockholders Equity": "-6.52",
"ECR before LimitedLiability": "3.54",
"Liabilities, Current": "13.5",
"Long-term Debt": "-47.2",
"Deferred Tax Liab., Net": "1.27",
"Oil and Gas Property": "-30.5",
"Property, Plant and Equipment": "56.9",
"Other Assets": "2.12",
"Assets, Current": "-5.57",
"General and Administrative Expense": "5.11",
"Expenses": "16.8",
"Net Income": "16.0",
"Other Revenues": "-15.5",
"Operating Expenses": "14.5",
"Depreciation, Depletion, Amortization": "-3.86",
"Comprehensive Net Income": "16.0",
"Revenue from Contract with Customer": "15.1",
"Economic Capital Ratio": "-20.6"
},
"2019": {
"Liabilities": "-34.0",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-6.31",
"Liabilities, Current": "11.5",
"Other Liabilities": "-9.64",
"Long-term Debt": "-40.6",
"Oil and Gas Property": "-30.2",
"Assets": "6.64",
"Assets, Current": "-8.17",
"Property, Plant and Equipment": "55.3",
"Other Assets": "3.57",
"Other Revenues": "-16.1",
"Revenues": "-3.06",
"Net Income": "13.1",
"Revenue from Contract with Customer": "11.6",
"Operating Expenses": "13.4",
"Expenses": "17.9",
"Depreciation, Depletion, Amortization": "-3.45",
"General and Administrative Expense": "3.03",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "-21.7"
},
"2020": {
"Other Liabilities": "7.73",
"Liabilities": "-23.5",
"Assets": "2.59",
"Stockholders Equity": "-13.7",
"Economic Capital Ratio": "-27.2",
"Liabilities, Current": "12.9",
"Long-term Debt": "-70.2",
"Assets, Current": "-9.63",
"Property, Plant and Equipment": "43.7",
"Oil and Gas Property": "-28.5",
"Revenues": "-2.29",
"Net Income": "7.47",
"Other Revenues": "-9.73",
"Revenue from Contract with Customer": "6.39",
"Depreciation, Depletion, Amortization": "-2.81",
"Expenses": "10.9",
"Operating Expenses": "12.1",
"Cost of Goods and Services Sold": "2.09",
"General and Administrative Expense": "3.48",
"Other Expenses": "-4.68",
"Comprehensive Net Income": "7.62"
},
"2021": {
"Property, Plant and Equipment": "62.2",
"Assets": "6.92",
"Stockholders Equity": "9.49",
"ECR before LimitedLiability": "23.6",
"Oil and Gas Property": "-25.1",
"Assets, Current": "-9.71",
"Revenue from Contract with Customer": "24.8",
"Revenues": "6.96",
"Net Income": "20.4",
"Gains/Losses on Derivatives": "-3.68",
"Other Revenues": "-15.3",
"General and Administrative Expense": "3.86",
"Expenses": "12.0",
"Depreciation, Depletion, Amortization": "-4.15",
"Other Expenses": "-6.94",
"Cost of Goods and Services Sold": "4.00",
"Operating Expenses": "13.8",
"Long-term Debt": "-59.7",
"Other Liabilities": "11.2",
"Liabilities, Current": "32.0",
"Comprehensive Net Income": "20.7",
"Economic Capital Ratio": "-0.290"
},
"2022": {
"Deferred Tax Liab., Net": "-17.6",
"Liabilities": "14.4",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "35.6",
"Long-term Debt": "-22.3",
"Other Liabilities": "15.7",
"Liabilities, Current": "33.2",
"Revenues": "16.9",
"Net Income": "23.4",
"Revenue from Contract with Customer": "35.0",
"Other Revenues": "-17.8",
"Expenses": "7.13",
"Other Expenses": "-15.3",
"Operating Expenses": "18.0",
"Depreciation, Depletion, Amortization": "-5.10",
"General and Administrative Expense": "6.69",
"Property, Plant and Equipment": "43.7",
"Oil and Gas Property": "-19.9",
"Other Assets": "-3.00",
"Comprehensive Net Income": "22.7",
"Economic Capital Ratio": "13.1"
},
"2023": {
"Deferred Tax Liab., Net": "-13.4",
"Liabilities": "-20.8",
"Stockholders Equity": "-10.4",
"ECR before LimitedLiability": "3.81",
"Other Liabilities": "-25.7",
"Liabilities, Current": "18.6",
"Revenue from Contract with Customer": "20.4",
"Revenues": "4.90",
"Net Income": "17.9",
"Other Revenues": "-14.6",
"Operating Expenses": "16.5",
"Expenses": "12.9",
"Depreciation, Depletion, Amortization": "-5.45",
"Other Expenses": "-5.48",
"General and Administrative Expense": "5.14",
"Oil and Gas Property": "-22.4",
"Other Assets": "-6.78",
"Property, Plant and Equipment": "58.0",
"Assets, Current": "-9.96",
"Comprehensive Net Income": "18.0",
"Economic Capital Ratio": "-19.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001520006_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "38,197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "80,454",
"Gains/Losses on Derivatives": "13,960",
"General and Administrative Expense": "14,543",
"Liabilities, Current": "96,492",
"Long-term Debt": "156,433",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,742",
"Other Compr. Net Income": "0",
"Other Expenses": "102,157",
"Other Liabilities": "0",
"Other Net Income": "-1,263",
"Other Revenues": "151,196",
"Property, Plant and Equipment": "591,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "252,925",
"Assets": "632,029",
"Revenues": "165,156",
"Expenses": "197,154",
"Stockholders Equity": "379,104",
"Net Income": "-33,261",
"Comprehensive Net Income": "-33,261",
"BaseVar": "624,264",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "101%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "42,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,395",
"Gains/Losses on Derivatives": "-909",
"General and Administrative Expense": "20,779",
"Liabilities, Current": "100,327",
"Long-term Debt": "210,150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,281",
"Other Compr. Net Income": "0",
"Other Expenses": "90,967",
"Other Liabilities": "10,929",
"Other Net Income": "-5,654",
"Other Revenues": "261,798",
"Property, Plant and Equipment": "845,877",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "321,406",
"Assets": "890,330",
"Revenues": "260,889",
"Expenses": "210,141",
"Stockholders Equity": "568,924",
"Net Income": "45,094",
"Comprehensive Net Income": "45,094",
"BaseVar": "844,210",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "126%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "279,182",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,048",
"Gains/Losses on Derivatives": "9,286",
"General and Administrative Expense": "55,089",
"Liabilities, Current": "169,505",
"Long-term Debt": "601,944",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "958",
"Other Compr. Net Income": "0",
"Other Expenses": "263,416",
"Other Liabilities": "1,771",
"Other Net Income": "78,674",
"Other Revenues": "255,136",
"Property, Plant and Equipment": "1,184,525",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "773,220",
"Assets": "1,464,665",
"Revenues": "264,422",
"Expenses": "440,553",
"Stockholders Equity": "691,445",
"Net Income": "-97,457",
"Comprehensive Net Income": "-97,457",
"BaseVar": "1,510,767",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "257,170",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "177,502",
"Gains/Losses on Derivatives": "-4,321",
"General and Administrative Expense": "66,016",
"Liabilities, Current": "282,606",
"Long-term Debt": "605,538",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,064",
"Other Compr. Net Income": "0",
"Other Expenses": "131,760",
"Other Liabilities": "0",
"Other Net Income": "-43,131",
"Other Revenues": "548,597",
"Property, Plant and Equipment": "1,881,456",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "888,144",
"Assets": "2,145,690",
"Revenues": "544,276",
"Expenses": "375,278",
"Stockholders Equity": "1,257,546",
"Net Income": "125,867",
"Comprehensive Net Income": "125,867",
"BaseVar": "1,998,260",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "305,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,142",
"Gains/Losses on Derivatives": "2,334",
"General and Administrative Expense": "69,308",
"Liabilities, Current": "330,022",
"Long-term Debt": "1,112,618",
"Oil and Gas Property": "0",
"Operating Expenses": "92,966",
"Other Assets": "26,969",
"Other Compr. Net Income": "0",
"Other Expenses": "101,221",
"Other Liabilities": "233,221",
"Other Net Income": "-71,198",
"Other Revenues": "67,574",
"Property, Plant and Equipment": "3,122,864",
"Revenue from Contract with Customer": "829,691",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,675,861",
"Assets": "3,455,518",
"Revenues": "899,599",
"Expenses": "528,637",
"Stockholders Equity": "1,779,657",
"Net Income": "299,764",
"Comprehensive Net Income": "299,764",
"BaseVar": "3,315,406",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "278,492",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "350,540",
"Gains/Losses on Derivatives": "9,482",
"General and Administrative Expense": "80,054",
"Liabilities, Current": "399,772",
"Long-term Debt": "1,375,123",
"Oil and Gas Property": "0",
"Operating Expenses": "117,305",
"Other Assets": "91,589",
"Other Compr. Net Income": "0",
"Other Expenses": "235,823",
"Other Liabilities": "325,329",
"Other Net Income": "-76,966",
"Other Revenues": "-52,016",
"Property, Plant and Equipment": "3,699,595",
"Revenue from Contract with Customer": "1,026,204",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,100,224",
"Assets": "4,069,676",
"Revenues": "983,670",
"Expenses": "783,722",
"Stockholders Equity": "1,969,452",
"Net Income": "122,982",
"Comprehensive Net Income": "122,982",
"BaseVar": "4,007,129",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "86%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "261,629",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "361,831",
"Gains/Losses on Derivatives": "38,937",
"General and Administrative Expense": "62,578",
"Liabilities, Current": "290,936",
"Long-term Debt": "1,883,319",
"Oil and Gas Property": "0",
"Operating Expenses": "104,953",
"Other Assets": "57,882",
"Other Compr. Net Income": "0",
"Other Expenses": "808,664",
"Other Liabilities": "0",
"Other Net Income": "-77,660",
"Other Revenues": "-27,946",
"Property, Plant and Equipment": "3,367,769",
"Revenue from Contract with Customer": "851,135",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,174,255",
"Assets": "3,687,280",
"Revenues": "862,126",
"Expenses": "1,338,026",
"Stockholders Equity": "1,513,025",
"Net Income": "-553,560",
"Comprehensive Net Income": "-553,560",
"BaseVar": "4,069,674",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "371,305",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,938",
"Depreciation, Depletion, Amortization": "344,905",
"Gains/Losses on Derivatives": "-220,105",
"General and Administrative Expense": "96,396",
"Liabilities, Current": "464,837",
"Long-term Debt": "1,591,990",
"Oil and Gas Property": "0",
"Operating Expenses": "108,964",
"Other Assets": "34,163",
"Other Compr. Net Income": "0",
"Other Expenses": "394,350",
"Other Liabilities": "0",
"Other Net Income": "-77,730",
"Other Revenues": "21,011",
"Property, Plant and Equipment": "3,856,685",
"Revenue from Contract with Customer": "1,862,075",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,134,765",
"Assets": "4,262,153",
"Revenues": "1,662,981",
"Expenses": "944,615",
"Stockholders Equity": "2,127,388",
"Net Income": "640,636",
"Comprehensive Net Income": "640,636",
"BaseVar": "4,541,122",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "104%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,071,832",
"Cost of Goods and Services Sold": "95,522",
"Deferred Tax Liab., Net": "428,351",
"Depreciation, Depletion, Amortization": "466,348",
"Gains/Losses on Derivatives": "-157,483",
"General and Administrative Expense": "116,229",
"Liabilities, Current": "575,873",
"Long-term Debt": "1,233,190",
"Oil and Gas Property": "0",
"Operating Expenses": "157,105",
"Other Assets": "64,476",
"Other Compr. Net Income": "0",
"Other Expenses": "862,908",
"Other Liabilities": "0",
"Other Net Income": "-73,596",
"Other Revenues": "18,809",
"Property, Plant and Equipment": "4,418,197",
"Revenue from Contract with Customer": "3,196,699",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,237,414",
"Assets": "5,554,505",
"Revenues": "3,058,025",
"Expenses": "1,698,112",
"Stockholders Equity": "3,317,091",
"Net Income": "1,286,317",
"Comprehensive Net Income": "1,286,317",
"BaseVar": "6,310,826",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "140%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "715,872",
"Cost of Goods and Services Sold": "128,910",
"Deferred Tax Liab., Net": "581,439",
"Depreciation, Depletion, Amortization": "716,688",
"Gains/Losses on Derivatives": "-9,575",
"General and Administrative Expense": "110,373",
"Liabilities, Current": "685,275",
"Long-term Debt": "1,147,967",
"Oil and Gas Property": "0",
"Operating Expenses": "243,655",
"Other Assets": "54,683",
"Other Compr. Net Income": "0",
"Other Expenses": "583,863",
"Other Liabilities": "1,184,627",
"Other Net Income": "-112,937",
"Other Revenues": "-1,261",
"Property, Plant and Equipment": "6,956,441",
"Revenue from Contract with Customer": "2,817,621",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,599,308",
"Assets": "7,726,996",
"Revenues": "2,806,785",
"Expenses": "1,783,489",
"Stockholders Equity": "4,127,688",
"Net Income": "910,359",
"Comprehensive Net Income": "910,359",
"BaseVar": "8,014,758",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.0813973111338413,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001520006.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001520006.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001520006.svg"
},
{
"company_id": "0001104485",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001104485.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001104485.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001104485.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001104485_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001104485_main_keyfigs.svg",
"name": "Northern OIL GAS INC",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001104485.svg",
"report_text": "The relative strengths and weaknesses of Northern OIL GAS INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Northern OIL GAS INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Northern OIL GAS INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 26% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001104485_2024_Northern_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-14.6",
"Liabilities": "-15.6",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "30.3",
"Other Liabilities": "-27.7",
"Long-term Debt": "23.4",
"Other Assets": "-6.86",
"Assets": "14.2",
"Assets, Current": "-4.60",
"Oil and Gas Property": "-21.6",
"Property, Plant and Equipment": "85.6",
"Revenues": "7.00",
"Net Income": "20.2",
"Other Revenues": "9.86",
"Expenses": "20.2",
"General and Administrative Expense": "7.55",
"Depreciation, Depletion, Amortization": "5.02",
"Other Expenses": "8.02",
"Comprehensive Net Income": "20.3",
"Other Net Income": "-6.99",
"Economic Capital Ratio": "7.49"
},
"2012": {
"Liabilities, Current": "12.9",
"Liabilities": "-38.0",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "10.3",
"Other Liabilities": "-60.2",
"Assets, Current": "-5.42",
"Assets": "4.84",
"Property, Plant and Equipment": "71.4",
"Oil and Gas Property": "-33.6",
"Other Assets": "-5.99",
"Other Revenues": "10.7",
"Revenues": "10.6",
"Net Income": "26.3",
"Taxes": "-2.40",
"Expenses": "22.0",
"Other Expenses": "13.2",
"Depreciation, Depletion, Amortization": "5.58",
"General and Administrative Expense": "8.41",
"Other Net Income": "-5.77",
"Comprehensive Net Income": "26.3",
"Economic Capital Ratio": "-19.0"
},
"2013": {
"Other Liabilities": "-74.5",
"Liabilities": "-45.3",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "-17.5",
"Liabilities, Current": "4.99",
"Long-term Debt": "10.6",
"Revenues": "4.78",
"Net Income": "13.9",
"Other Revenues": "5.52",
"Expenses": "17.7",
"Operating Expenses": "-2.10",
"Depreciation, Depletion, Amortization": "5.16",
"Other Expenses": "11.0",
"General and Administrative Expense": "6.12",
"Oil and Gas Property": "-37.3",
"Property, Plant and Equipment": "60.7",
"Other Assets": "-4.37",
"Assets, Current": "-6.62",
"Comprehensive Net Income": "13.7",
"Other Net Income": "-9.90",
"Economic Capital Ratio": "-46.8"
},
"2014": {
"Long-term Debt": "-5.83",
"Liabilities": "-52.9",
"Stockholders Equity": "-34.0",
"ECR before LimitedLiability": "-6.78",
"Liabilities, Current": "3.45",
"Other Liabilities": "-49.6",
"Other Revenues": "11.9",
"Revenues": "11.0",
"Net Income": "24.7",
"Depreciation, Depletion, Amortization": "5.31",
"Expenses": "22.0",
"General and Administrative Expense": "5.89",
"Taxes": "-1.65",
"Other Expenses": "13.4",
"Oil and Gas Property": "-32.8",
"Assets, Current": "-5.89",
"Other Assets": "-4.12",
"Property, Plant and Equipment": "53.5",
"Comprehensive Net Income": "24.8",
"Other Net Income": "-8.58",
"Economic Capital Ratio": "-33.2"
},
"2015": {
"Liabilities": "-0.0812",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "-0.868",
"Property, Plant and Equipment": "0",
"Assets": "-7.09",
"Other Assets": "0",
"Oil and Gas Property": "-8.31",
"Assets, Current": "-0.0447",
"Revenues": "0",
"Net Income": "-0.0819",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Expenses": "-0.0559",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "-19.2",
"Other Net Income": "-0.0154",
"Comprehensive Net Income": "-0.0749",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "-4.86",
"Stockholders Equity": "-65.1",
"Long-term Debt": "-17.8",
"Liabilities, Current": "0.0103",
"Other Liabilities": "0",
"Oil and Gas Property": "-8.84",
"Assets": "-15.4",
"Other Assets": "0.0107",
"Assets, Current": "-0.502",
"Property, Plant and Equipment": "0",
"ECR before LimitedLiability": "-74.0",
"Other Expenses": "0.0168",
"Net Income": "-0.0616",
"Comprehensive Net Income": "-0.0605",
"General and Administrative Expense": "0.0121",
"Other Net Income": "-0.0666",
"Other Revenues": "0",
"Operating Expenses": "-0.496",
"Gains/Losses on Derivatives": "0",
"Depreciation, Depletion, Amortization": "0.0117",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "0.866",
"Liabilities": "-48.7",
"Stockholders Equity": "-91.6",
"ECR before LimitedLiability": "-87.4",
"Long-term Debt": "-82.6",
"Other Liabilities": "0.958",
"Oil and Gas Property": "-17.3",
"Assets": "-17.4",
"Property, Plant and Equipment": "-0.685",
"Other Assets": "0.374",
"Assets, Current": "-0.524",
"Other Revenues": "0.743",
"Revenues": "0.427",
"Net Income": "1.30",
"General and Administrative Expense": "1.12",
"Expenses": "2.09",
"Depreciation, Depletion, Amortization": "0.910",
"Other Expenses": "0.827",
"Other Net Income": "-2.80",
"Comprehensive Net Income": "1.30",
"Economic Capital Ratio": "-110"
},
"2018": {
"Other Liabilities": "11.5",
"Liabilities": "-36.0",
"Assets": "-19.2",
"Stockholders Equity": "-58.4",
"ECR before LimitedLiability": "-36.0",
"Liabilities, Current": "6.55",
"Long-term Debt": "-77.3",
"Oil and Gas Property": "-38.2",
"Property, Plant and Equipment": "21.5",
"Other Assets": "5.52",
"Revenue from Contract with Customer": "-14.5",
"Revenues": "8.86",
"Expenses": "16.7",
"Net Income": "11.7",
"Gains/Losses on Derivatives": "9.68",
"Other Revenues": "11.8",
"General and Administrative Expense": "5.59",
"Other Expenses": "9.38",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-16.1",
"Economic Capital Ratio": "-60.2"
},
"2019": {
"Liabilities": "-46.9",
"Assets": "-5.30",
"Stockholders Equity": "-40.9",
"ECR before LimitedLiability": "-42.0",
"Liabilities, Current": "8.07",
"Other Liabilities": "4.35",
"Long-term Debt": "-79.3",
"Oil and Gas Property": "-30.7",
"Assets, Current": "-8.26",
"Property, Plant and Equipment": "35.2",
"Other Revenues": "14.8",
"Revenues": "-4.38",
"Expenses": "14.5",
"Net Income": "4.21",
"Revenue from Contract with Customer": "-14.2",
"Gains/Losses on Derivatives": "-5.18",
"Operating Expenses": "13.2",
"Depreciation, Depletion, Amortization": "5.09",
"Comprehensive Net Income": "4.50",
"Other Net Income": "-5.51",
"Economic Capital Ratio": "-57.4"
},
"2020": {
"Liabilities": "-0.451",
"Stockholders Equity": "-44.1",
"ECR before LimitedLiability": "-56.8",
"Liabilities, Current": "0.0451",
"Long-term Debt": "-4.10",
"Assets, Current": "-1.09",
"Assets": "-20.0",
"Property, Plant and Equipment": "-0.169",
"Oil and Gas Property": "-13.3",
"Depreciation, Depletion, Amortization": "0.0509",
"Expenses": "-3.08",
"Gains/Losses on Derivatives": "0.0658",
"Net Income": "-2.61",
"Operating Expenses": "0.0709",
"Cost of Goods and Services Sold": "-0.0688",
"Other Expenses": "-15.5",
"Comprehensive Net Income": "-2.56",
"Revenue from Contract with Customer": "-0.681",
"Other Revenues": "0.0563",
"Other Net Income": "-0.0476",
"Economic Capital Ratio": "-82.2"
},
"2021": {
"Liabilities": "-34.4",
"Expenses": "8.19",
"Stockholders Equity": "-36.5",
"ECR before LimitedLiability": "-43.5",
"Long-term Debt": "-71.8",
"Liabilities, Current": "12.0",
"Other Liabilities": "6.64",
"Property, Plant and Equipment": "25.2",
"Assets": "-7.86",
"Oil and Gas Property": "-26.2",
"Assets, Current": "-7.26",
"Revenue from Contract with Customer": "-20.4",
"Revenues": "-5.25",
"Gains/Losses on Derivatives": "-20.9",
"Other Revenues": "24.1",
"General and Administrative Expense": "3.41",
"Depreciation, Depletion, Amortization": "4.78",
"Other Expenses": "-3.56",
"Cost of Goods and Services Sold": "-5.73",
"Operating Expenses": "14.2",
"Economic Capital Ratio": "-67.3"
},
"2022": {
"Liabilities": "-44.5",
"Assets": "-7.75",
"Stockholders Equity": "-42.6",
"ECR before LimitedLiability": "-33.0",
"Long-term Debt": "-110",
"Other Liabilities": "9.17",
"Liabilities, Current": "18.2",
"Property, Plant and Equipment": "41.4",
"Assets, Current": "-11.0",
"Oil and Gas Property": "-27.4",
"Gains/Losses on Derivatives": "-11.7",
"Revenues": "5.43",
"Expenses": "13.3",
"Net Income": "16.6",
"Revenue from Contract with Customer": "26.4",
"Other Revenues": "-14.5",
"Operating Expenses": "15.2",
"Cost of Goods and Services Sold": "-6.36",
"General and Administrative Expense": "5.54",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "-55.4"
},
"2023": {
"Liabilities": "-28.3",
"Stockholders Equity": "-33.1",
"Economic Capital Ratio": "-25.9",
"Other Liabilities": "12.8",
"Liabilities, Current": "21.0",
"Long-term Debt": "-81.8",
"Property, Plant and Equipment": "45.6",
"Assets": "-8.01",
"Oil and Gas Property": "-24.3",
"Assets, Current": "-9.97",
"Other Assets": "-7.24",
"Revenue from Contract with Customer": "-29.6",
"Revenues": "14.8",
"Net Income": "26.9",
"Other Revenues": "40.9",
"Operating Expenses": "21.1",
"Expenses": "14.0",
"Depreciation, Depletion, Amortization": "7.21",
"Cost of Goods and Services Sold": "-6.77",
"Other Expenses": "-11.2",
"Comprehensive Net Income": "27.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001104485_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "80,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-13,408",
"General and Administrative Expense": "13,625",
"Liabilities, Current": "119,661",
"Long-term Debt": "3,534",
"Oil and Gas Property": "0",
"Operating Expenses": "82,139",
"Other Assets": "1,386",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,090",
"Other Liabilities": "105,829",
"Other Net Income": "0",
"Other Revenues": "162,797",
"Property, Plant and Equipment": "643,703",
"Revenue from Contract with Customer": "0",
"Taxes": "14,301"
},
"output_variables": {
"Liabilities": "229,024",
"Assets": "725,594",
"Revenues": "149,389",
"Expenses": "108,974",
"Stockholders Equity": "496,570",
"Net Income": "40,415",
"Comprehensive Net Income": "40,415",
"BaseVar": "606,491",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "140%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "94,215",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-391",
"General and Administrative Expense": "22,645",
"Liabilities, Current": "100,457",
"Long-term Debt": "128,118",
"Oil and Gas Property": "0",
"Operating Expenses": "182,436",
"Other Assets": "13,476",
"Other Compr. Net Income": "62",
"Other Expenses": "-8,129",
"Other Liabilities": "376,175",
"Other Net Income": "-13,850",
"Other Revenues": "311,964",
"Property, Plant and Equipment": "1,083,245",
"Revenue from Contract with Customer": "0",
"Taxes": "28,486"
},
"output_variables": {
"Liabilities": "604,750",
"Assets": "1,190,935",
"Revenues": "311,573",
"Expenses": "225,438",
"Stockholders Equity": "586,185",
"Net Income": "72,285",
"Comprehensive Net Income": "72,347",
"BaseVar": "1,173,304",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "104,388",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-12,199",
"General and Administrative Expense": "16,575",
"Liabilities, Current": "194,088",
"Long-term Debt": "79,470",
"Oil and Gas Property": "0",
"Operating Expenses": "217,777",
"Other Assets": "17,906",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,767",
"Other Liabilities": "626,214",
"Other Net Income": "-33,162",
"Other Revenues": "347,973",
"Property, Plant and Equipment": "1,397,307",
"Revenue from Contract with Customer": "0",
"Taxes": "34,959"
},
"output_variables": {
"Liabilities": "899,772",
"Assets": "1,519,600",
"Revenues": "335,774",
"Expenses": "249,545",
"Stockholders Equity": "619,828",
"Net Income": "53,067",
"Comprehensive Net Income": "53,067",
"BaseVar": "1,518,926",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "225,988",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-7,863",
"General and Administrative Expense": "17,602",
"Liabilities, Current": "285,734",
"Long-term Debt": "303,685",
"Oil and Gas Property": "0",
"Operating Expenses": "289,855",
"Other Assets": "38,832",
"Other Compr. Net Income": "0",
"Other Expenses": "38,091",
"Other Liabilities": "666,466",
"Other Net Income": "-42,058",
"Other Revenues": "602,890",
"Property, Plant and Equipment": "1,761,927",
"Revenue from Contract with Customer": "0",
"Taxes": "43,674"
},
"output_variables": {
"Liabilities": "1,255,885",
"Assets": "2,026,746",
"Revenues": "595,027",
"Expenses": "389,222",
"Stockholders Equity": "770,862",
"Net Income": "163,746",
"Comprehensive Net Income": "163,746",
"BaseVar": "2,154,469",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "128,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "137,770",
"Gains/Losses on Derivatives": "72,383",
"General and Administrative Expense": "19,042",
"Liabilities, Current": "78,115",
"Long-term Debt": "155,628",
"Oil and Gas Property": "0",
"Operating Expenses": "1,394,446",
"Other Assets": "15,810",
"Other Compr. Net Income": "0",
"Other Expenses": "-380,803",
"Other Liabilities": "697,805",
"Other Net Income": "-58,390",
"Other Revenues": "202,675",
"Property, Plant and Equipment": "589,320",
"Revenue from Contract with Customer": "0",
"Taxes": "21,567"
},
"output_variables": {
"Liabilities": "931,548",
"Assets": "733,945",
"Revenues": "275,057",
"Expenses": "1,192,021",
"Stockholders Equity": "-197,602",
"Net Income": "-975,355",
"Comprehensive Net Income": "-975,355",
"BaseVar": "1,595,481",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "0.0049%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "46,894",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,819",
"General and Administrative Expense": "14,758",
"Liabilities, Current": "77,444",
"Long-term Debt": "841,511",
"Oil and Gas Property": "0",
"Operating Expenses": "374,208",
"Other Assets": "8,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,673",
"Other Liabilities": "0",
"Other Net Income": "-65,591",
"Other Revenues": "159,722",
"Property, Plant and Equipment": "376,208",
"Revenue from Contract with Customer": "0",
"Taxes": "15,514"
},
"output_variables": {
"Liabilities": "918,955",
"Assets": "431,533",
"Revenues": "144,903",
"Expenses": "372,806",
"Stockholders Equity": "-487,422",
"Net Income": "-293,494",
"Comprehensive Net Income": "-293,494",
"BaseVar": "966,894",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "0.019%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "152,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,667",
"General and Administrative Expense": "18,988",
"Liabilities, Current": "123,575",
"Long-term Debt": "999,519",
"Oil and Gas Property": "0",
"Operating Expenses": "148,825",
"Other Assets": "6,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-41,162",
"Other Liabilities": "0",
"Other Net Income": "-71,258",
"Other Revenues": "223,986",
"Property, Plant and Equipment": "473,220",
"Revenue from Contract with Customer": "0",
"Taxes": "20,604"
},
"output_variables": {
"Liabilities": "1,123,094",
"Assets": "632,254",
"Revenues": "209,320",
"Expenses": "147,255",
"Stockholders Equity": "-490,841",
"Net Income": "-9,194",
"Comprehensive Net Income": "-9,194",
"BaseVar": "1,091,591",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "2.8%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "228,415",
"Cost of Goods and Services Sold": "66,646",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "185,006",
"General and Administrative Expense": "14,568",
"Liabilities, Current": "231,526",
"Long-term Debt": "842,254",
"Oil and Gas Property": "0",
"Operating Expenses": "246,296",
"Other Assets": "72,486",
"Other Compr. Net Income": "0",
"Other Expenses": "-126,571",
"Other Liabilities": "0",
"Other Net Income": "-288,994",
"Other Revenues": "493,918",
"Property, Plant and Equipment": "1,202,745",
"Revenue from Contract with Customer": "0",
"Taxes": "45,302"
},
"output_variables": {
"Liabilities": "1,073,780",
"Assets": "1,503,645",
"Revenues": "678,924",
"Expenses": "246,241",
"Stockholders Equity": "429,865",
"Net Income": "143,689",
"Comprehensive Net Income": "143,689",
"BaseVar": "1,895,793",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "60%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,037",
"Cost of Goods and Services Sold": "118,899",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-128,837",
"General and Administrative Expense": "23,624",
"Liabilities, Current": "203,477",
"Long-term Debt": "1,143,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "23,835",
"Other Compr. Net Income": "0",
"Other Expenses": "216,599",
"Other Liabilities": "1.0",
"Other Net Income": "-131,827",
"Other Revenues": "601,239",
"Property, Plant and Equipment": "1,748,593",
"Revenue from Contract with Customer": "0",
"Taxes": "57,771"
},
"output_variables": {
"Liabilities": "1,346,822",
"Assets": "1,905,465",
"Revenues": "472,402",
"Expenses": "416,893",
"Stockholders Equity": "558,643",
"Net Income": "-76,318",
"Comprehensive Net Income": "-76,318",
"BaseVar": "2,136,704",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "125,629",
"Cost of Goods and Services Sold": "116,336",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "228,141",
"General and Administrative Expense": "18,546",
"Liabilities, Current": "182,475",
"Long-term Debt": "912,918",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,256",
"Other Compr. Net Income": "0",
"Other Expenses": "1,228,622",
"Other Liabilities": "0",
"Other Net Income": "-64,964",
"Other Revenues": "324,069",
"Property, Plant and Equipment": "735,204",
"Revenue from Contract with Customer": "0",
"Taxes": "29,783"
},
"output_variables": {
"Liabilities": "1,095,393",
"Assets": "872,089",
"Revenues": "552,210",
"Expenses": "1,393,287",
"Stockholders Equity": "-223,304",
"Net Income": "-906,041",
"Comprehensive Net Income": "-906,041",
"BaseVar": "1,988,972",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "0.074%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "215,328",
"Cost of Goods and Services Sold": "170,817",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-478,193",
"General and Administrative Expense": "30,341",
"Liabilities, Current": "327,557",
"Long-term Debt": "980,174",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "54,196",
"Other Compr. Net Income": "0",
"Other Expenses": "141,061",
"Other Liabilities": "0",
"Other Net Income": "-71,365",
"Other Revenues": "975,092",
"Property, Plant and Equipment": "1,253,342",
"Revenue from Contract with Customer": "0",
"Taxes": "76,954"
},
"output_variables": {
"Liabilities": "1,307,731",
"Assets": "1,522,866",
"Revenues": "496,899",
"Expenses": "419,173",
"Stockholders Equity": "215,135",
"Net Income": "6,361",
"Comprehensive Net Income": "6,361",
"BaseVar": "1,909,017",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "37%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "320,485",
"Cost of Goods and Services Sold": "260,676",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-415,262",
"General and Administrative Expense": "47,201",
"Liabilities, Current": "344,972",
"Long-term Debt": "1,784,945",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "71,767",
"Other Compr. Net Income": "0",
"Other Expenses": "254,373",
"Other Liabilities": "0",
"Other Net Income": "-76,854",
"Other Revenues": "-1.0",
"Property, Plant and Equipment": "2,482,926",
"Revenue from Contract with Customer": "1,985,798",
"Taxes": "158,194"
},
"output_variables": {
"Liabilities": "2,129,917",
"Assets": "2,875,178",
"Revenues": "1,570,535",
"Expenses": "720,444",
"Stockholders Equity": "745,261",
"Net Income": "773,237",
"Comprehensive Net Income": "773,237",
"BaseVar": "3,686,464",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "72%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "509,407",
"Cost of Goods and Services Sold": "347,006",
"Deferred Tax Liab., Net": "68,488",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,801",
"Liabilities, Current": "385,761",
"Long-term Debt": "1,982,329",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "43,285",
"Other Compr. Net Income": "0",
"Other Expenses": "568,245",
"Other Liabilities": "0",
"Other Net Income": "-121,120",
"Other Revenues": "2,166,259",
"Property, Plant and Equipment": "3,931,563",
"Revenue from Contract with Customer": "0",
"Taxes": "160,118"
},
"output_variables": {
"Liabilities": "2,436,578",
"Assets": "4,484,255",
"Revenues": "2,166,259",
"Expenses": "1,122,170",
"Stockholders Equity": "2,047,677",
"Net Income": "922,969",
"Comprehensive Net Income": "922,969",
"BaseVar": "5,165,191",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": 21.0,
"value": 1.0162145462674572,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001104485.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001104485.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001104485.svg"
},
{
"company_id": "0000007332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000007332.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000007332.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000007332.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000007332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000007332_main_keyfigs.svg",
"name": "Southwestern Energy CO",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000007332.svg",
"report_text": "The relative strengths and weaknesses of Southwestern Energy CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Southwestern Energy CO compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Southwestern Energy CO is the variable Stockholders Equity, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 28% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000007332_2024_Southwestern_Energy_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "14.8",
"Assets": "-14.2",
"Stockholders Equity": "-22.8",
"ECR before LimitedLiability": "-1.27",
"Long-term Debt": "37.1",
"Other Liabilities": "-30.9",
"Liabilities, Current": "2.00",
"Property, Plant and Equipment": "14.6",
"Other Assets": "-10.2",
"Oil and Gas Property": "-15.2",
"Revenues": "24.9",
"Net Income": "6.28",
"Other Revenues": "25.0",
"Other Expenses": "-26.6",
"Expenses": "-13.0",
"Depreciation, Depletion, Amortization": "7.85",
"Operating Expenses": "6.38",
"Other Compr. Net Income": "-4.39",
"Comprehensive Net Income": "1.90",
"Other Net Income": "-5.77",
"Economic Capital Ratio": "-7.09"
},
"2010": {
"Long-term Debt": "26.3",
"Liabilities": "8.69",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "4.45",
"Other Liabilities": "-28.6",
"Liabilities, Current": "7.24",
"Oil and Gas Property": "-13.2",
"Assets": "-9.83",
"Property, Plant and Equipment": "15.1",
"Other Assets": "-6.53",
"Assets, Current": "-2.10",
"Revenues": "26.4",
"Net Income": "9.69",
"Other Revenues": "26.5",
"Operating Expenses": "2.91",
"Expenses": "-8.19",
"Other Expenses": "-18.2",
"Depreciation, Depletion, Amortization": "7.54",
"Comprehensive Net Income": "9.82",
"Other Net Income": "-8.56",
"Economic Capital Ratio": "2.20"
},
"2011": {
"Revenues": "26.9",
"Net Income": "26.3",
"Other Revenues": "27.0",
"Operating Expenses": "18.4",
"Expenses": "7.83",
"General and Administrative Expense": "9.55",
"Depreciation, Depletion, Amortization": "6.07",
"Other Expenses": "-25.8",
"Liabilities, Current": "9.12",
"Stockholders Equity": "-8.03",
"ECR before LimitedLiability": "36.6",
"Comprehensive Net Income": "32.5",
"Other Assets": "-5.40",
"Assets, Current": "-6.01",
"Property, Plant and Equipment": "61.6",
"Other Liabilities": "-43.7",
"Long-term Debt": "26.6",
"Oil and Gas Property": "-23.7",
"Other Compr. Net Income": "6.27",
"Other Net Income": "-8.43",
"Economic Capital Ratio": "13.8"
},
"2012": {
"Liabilities, Current": "9.91",
"Liabilities": "-17.1",
"Stockholders Equity": "-44.2",
"ECR before LimitedLiability": "-19.7",
"Long-term Debt": "15.1",
"Other Liabilities": "-66.5",
"Assets, Current": "-4.66",
"Assets": "-18.9",
"Property, Plant and Equipment": "44.5",
"Oil and Gas Property": "-43.2",
"Other Assets": "-7.24",
"Other Revenues": "16.0",
"Revenues": "15.9",
"Net Income": "9.83",
"Comprehensive Net Income": "6.45",
"Operating Expenses": "12.1",
"Other Expenses": "-33.7",
"Depreciation, Depletion, Amortization": "5.26",
"General and Administrative Expense": "7.71",
"Other Net Income": "-4.18",
"Economic Capital Ratio": "-49.0"
},
"2013": {
"Other Liabilities": "-84.2",
"Liabilities": "-22.7",
"Assets": "-13.0",
"Stockholders Equity": "-37.9",
"ECR before LimitedLiability": "-6.16",
"Liabilities, Current": "17.0",
"Long-term Debt": "19.0",
"Oil and Gas Property": "-41.5",
"Assets, Current": "-7.88",
"Property, Plant and Equipment": "63.3",
"Revenues": "22.9",
"Net Income": "22.7",
"Other Revenues": "22.8",
"Expenses": "8.58",
"Operating Expenses": "11.5",
"Depreciation, Depletion, Amortization": "6.76",
"Other Expenses": "-17.5",
"General and Administrative Expense": "6.80",
"Comprehensive Net Income": "20.7",
"Other Net Income": "-9.24",
"Economic Capital Ratio": "-35.4"
},
"2014": {
"Long-term Debt": "-10.4",
"Liabilities": "-59.2",
"Stockholders Equity": "-42.3",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "-34.5",
"Other Liabilities": "-4.19",
"Oil and Gas Property": "-32.5",
"Assets": "-2.26",
"Property, Plant and Equipment": "49.8",
"Assets, Current": "-8.94",
"Other Assets": "-4.99",
"Other Revenues": "7.63",
"Revenues": "7.12",
"Net Income": "21.2",
"Depreciation, Depletion, Amortization": "4.61",
"Expenses": "18.5",
"General and Administrative Expense": "4.64",
"Operating Expenses": "10.1",
"Comprehensive Net Income": "21.7",
"Other Net Income": "-4.69",
"Economic Capital Ratio": "-44.7"
},
"2015": {
"Liabilities": "-4.52",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "2.38",
"Liabilities, Current": "7.06",
"Other Liabilities": "4.28",
"Long-term Debt": "-43.7",
"Property, Plant and Equipment": "15.7",
"Assets": "-8.44",
"Other Assets": "-0.739",
"Oil and Gas Property": "-34.9",
"Assets, Current": "-4.56",
"Revenues": "7.57",
"Net Income": "5.90",
"Other Revenues": "7.98",
"Other Net Income": "-1.61",
"Comprehensive Net Income": "5.66",
"General and Administrative Expense": "3.37",
"Other Expenses": "-18.3",
"Depreciation, Depletion, Amortization": "3.94",
"Operating Expenses": "6.72",
"Economic Capital Ratio": "-44.1"
},
"2016": {
"Liabilities": "-17.3",
"Assets": "-28.0",
"Stockholders Equity": "-59.3",
"ECR before LimitedLiability": "-57.3",
"Long-term Debt": "-41.8",
"Liabilities, Current": "3.81",
"Other Liabilities": "3.24",
"Oil and Gas Property": "-37.3",
"Other Assets": "3.01",
"Property, Plant and Equipment": "6.11",
"Other Revenues": "4.70",
"Revenues": "4.91",
"Net Income": "-2.10",
"Other Expenses": "-19.7",
"Expenses": "-2.65",
"General and Administrative Expense": "2.85",
"Operating Expenses": "3.67",
"Depreciation, Depletion, Amortization": "3.07",
"Comprehensive Net Income": "-2.04",
"Other Net Income": "-2.75",
"Economic Capital Ratio": "-81.3"
},
"2017": {
"Liabilities, Current": "13.0",
"Liabilities": "-36.7",
"Assets": "-23.5",
"Stockholders Equity": "-67.0",
"ECR before LimitedLiability": "-29.5",
"Long-term Debt": "-87.4",
"Other Liabilities": "8.95",
"Oil and Gas Property": "-39.9",
"Property, Plant and Equipment": "16.4",
"Other Assets": "3.36",
"Other Revenues": "17.1",
"Revenues": "16.5",
"Net Income": "20.0",
"General and Administrative Expense": "6.40",
"Expenses": "4.53",
"Operating Expenses": "7.68",
"Depreciation, Depletion, Amortization": "5.58",
"Other Expenses": "-17.3",
"Other Net Income": "-0.903",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "-52.3"
},
"2018": {
"Other Liabilities": "16.3",
"Liabilities": "-4.48",
"Stockholders Equity": "-63.0",
"ECR before LimitedLiability": "-17.6",
"Liabilities, Current": "14.1",
"Long-term Debt": "-52.0",
"Oil and Gas Property": "-43.4",
"Assets": "-32.4",
"Property, Plant and Equipment": "16.8",
"Other Assets": "5.02",
"Assets, Current": "-4.86",
"Revenue from Contract with Customer": "44.8",
"Revenues": "27.0",
"Net Income": "15.4",
"Other Revenues": "-23.6",
"General and Administrative Expense": "5.58",
"Expenses": "-14.6",
"Operating Expenses": "7.71",
"Other Expenses": "-27.0",
"Comprehensive Net Income": "15.6",
"Economic Capital Ratio": "-41.7"
},
"2020": {
"Other Liabilities": "2.50",
"Liabilities": "-7.80",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "-49.3",
"Liabilities, Current": "2.73",
"Long-term Debt": "-18.3",
"Assets, Current": "-7.64",
"Assets": "-27.1",
"Other Assets": "2.89",
"Property, Plant and Equipment": "3.48",
"Oil and Gas Property": "-26.6",
"Expenses": "-10.6",
"Net Income": "-7.72",
"Revenue from Contract with Customer": "4.77",
"Operating Expenses": "3.14",
"General and Administrative Expense": "1.97",
"Other Expenses": "-21.9",
"Comprehensive Net Income": "-7.65",
"Other Revenues": "-5.45",
"Other Net Income": "1.74",
"Economic Capital Ratio": "-74.8"
},
"2021": {
"Liabilities": "-12.9",
"Expenses": "6.15",
"Stockholders Equity": "-41.7",
"ECR before LimitedLiability": "-36.1",
"Long-term Debt": "-46.2",
"Liabilities, Current": "12.3",
"Other Liabilities": "7.17",
"Property, Plant and Equipment": "26.0",
"Assets": "-20.3",
"Oil and Gas Property": "-30.9",
"Assets, Current": "-11.2",
"Revenue from Contract with Customer": "20.7",
"Revenues": "8.07",
"Gains/Losses on Derivatives": "2.42",
"Other Revenues": "-12.5",
"General and Administrative Expense": "4.59",
"Other Expenses": "-9.68",
"Cost of Goods and Services Sold": "3.21",
"Operating Expenses": "6.49",
"Other Net Income": "-12.6",
"Economic Capital Ratio": "-59.9"
},
"2022": {
"Deferred Tax Liab., Net": "4.35",
"Liabilities": "14.6",
"Assets": "-47.5",
"Stockholders Equity": "-76.7",
"ECR before LimitedLiability": "-33.3",
"Long-term Debt": "-28.1",
"Other Liabilities": "13.6",
"Liabilities, Current": "16.9",
"Property, Plant and Equipment": "15.7",
"Other Assets": "-5.16",
"Assets, Current": "-20.1",
"Oil and Gas Property": "-40.2",
"Gains/Losses on Derivatives": "3.96",
"Revenues": "36.7",
"Revenue from Contract with Customer": "51.3",
"Other Revenues": "-23.3",
"Other Expenses": "-30.4",
"Economic Capital Ratio": "-55.7",
"Operating Expenses": "12.6",
"Other Net Income": "-43.9",
"General and Administrative Expense": "9.53"
},
"2023": {
"Property, Plant and Equipment": "26.2",
"Assets": "-28.8",
"Deferred Tax Liab., Net": "6.65",
"Stockholders Equity": "-55.2",
"Economic Capital Ratio": "-27.9",
"Oil and Gas Property": "-30.1",
"Assets, Current": "-14.6",
"Other Assets": "-5.33",
"Revenue from Contract with Customer": "30.4",
"Revenues": "11.6",
"Net Income": "19.2",
"Other Revenues": "-19.5",
"Operating Expenses": "9.37",
"Expenses": "-21.0",
"Other Expenses": "-36.6",
"General and Administrative Expense": "7.28",
"Other Liabilities": "15.8",
"Liabilities, Current": "19.2",
"Long-term Debt": "-46.2",
"Comprehensive Net Income": "19.3",
"Other Net Income": "27.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000007332_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "564,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "122,618",
"Liabilities, Current": "536,416",
"Long-term Debt": "70,821",
"Oil and Gas Property": "0",
"Operating Expenses": "136,541",
"Other Assets": "78,496",
"Other Compr. Net Income": "-163,247",
"Other Expenses": "1,886,581",
"Other Liabilities": "824,532",
"Other Net Income": "1,449",
"Other Revenues": "2,145,779",
"Property, Plant and Equipment": "4,127,253",
"Revenue from Contract with Customer": "0",
"Taxes": "37,280"
},
"output_variables": {
"Liabilities": "1,431,769",
"Assets": "4,770,250",
"Revenues": "2,145,779",
"Expenses": "2,183,020",
"Stockholders Equity": "3,338,481",
"Net Income": "-35,792",
"Comprehensive Net Income": "-199,039",
"BaseVar": "5,347,757",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "129%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "580,893",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "145,563",
"Liabilities, Current": "693,983",
"Long-term Debt": "119,535",
"Oil and Gas Property": "0",
"Operating Expenses": "191,771",
"Other Assets": "138,373",
"Other Compr. Net Income": "-16",
"Other Expenses": "1,619,315",
"Other Liabilities": "1,146,069",
"Other Net Income": "427",
"Other Revenues": "2,610,663",
"Property, Plant and Equipment": "5,298,197",
"Revenue from Contract with Customer": "0",
"Taxes": "50,608"
},
"output_variables": {
"Liabilities": "1,959,587",
"Assets": "6,017,463",
"Revenues": "2,610,663",
"Expenses": "2,007,257",
"Stockholders Equity": "4,057,876",
"Net Income": "603,833",
"Comprehensive Net Income": "603,817",
"BaseVar": "6,297,706",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "143%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "978,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,041",
"Liabilities, Current": "884,913",
"Long-term Debt": "99,444",
"Oil and Gas Property": "0",
"Operating Expenses": "240,944",
"Other Assets": "279,139",
"Other Compr. Net Income": "324,453",
"Other Expenses": "1,850,898",
"Other Liabilities": "1,607,136",
"Other Net Income": "264",
"Other Revenues": "2,952,906",
"Property, Plant and Equipment": "6,645,480",
"Revenue from Contract with Customer": "0",
"Taxes": "65,518"
},
"output_variables": {
"Liabilities": "2,591,493",
"Assets": "7,902,897",
"Revenues": "2,952,906",
"Expenses": "2,315,401",
"Stockholders Equity": "5,311,404",
"Net Income": "637,769",
"Comprehensive Net Income": "962,222",
"BaseVar": "8,043,707",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "146%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "808,912",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,147",
"Liabilities, Current": "767,771",
"Long-term Debt": "183,299",
"Oil and Gas Property": "0",
"Operating Expenses": "244,735",
"Other Assets": "91,639",
"Other Compr. Net Income": "-258,624",
"Other Expenses": "2,935,671",
"Other Liabilities": "2,750,585",
"Other Net Income": "1,030",
"Other Revenues": "2,715,043",
"Property, Plant and Equipment": "5,836,976",
"Revenue from Contract with Customer": "0",
"Taxes": "67,584"
},
"output_variables": {
"Liabilities": "3,701,655",
"Assets": "6,737,527",
"Revenues": "2,715,043",
"Expenses": "3,423,137",
"Stockholders Equity": "3,035,872",
"Net Income": "-707,064",
"Comprehensive Net Income": "-965,688",
"BaseVar": "8,418,508",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "61%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "644,175",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "191,310",
"Liabilities, Current": "688,011",
"Long-term Debt": "239,437",
"Oil and Gas Property": "0",
"Operating Expenses": "328,503",
"Other Assets": "106,928",
"Other Compr. Net Income": "-154,146",
"Other Expenses": "2,096,706",
"Other Liabilities": "3,498,248",
"Other Net Income": "28,348",
"Other Revenues": "3,371,145",
"Property, Plant and Equipment": "7,296,623",
"Revenue from Contract with Customer": "0",
"Taxes": "79,471"
},
"output_variables": {
"Liabilities": "4,425,696",
"Assets": "8,047,726",
"Revenues": "3,371,145",
"Expenses": "2,695,990",
"Stockholders Equity": "3,622,030",
"Net Income": "703,503",
"Comprehensive Net Income": "549,357",
"BaseVar": "9,361,526",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,115,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "221,000",
"Liabilities, Current": "5,428,000",
"Long-term Debt": "2,840,000",
"Oil and Gas Property": "0",
"Operating Expenses": "427,000",
"Other Assets": "98,000",
"Other Compr. Net Income": "66,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "1,995,000",
"Other Net Income": "135,000",
"Other Revenues": "4,038,000",
"Property, Plant and Equipment": "13,712,000",
"Revenue from Contract with Customer": "0",
"Taxes": "95,000"
},
"output_variables": {
"Liabilities": "10,263,000",
"Assets": "14,925,000",
"Revenues": "4,038,000",
"Expenses": "3,249,000",
"Stockholders Equity": "4,662,000",
"Net Income": "924,000",
"Comprehensive Net Income": "990,000",
"BaseVar": "16,338,000",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "61%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "393,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "246,000",
"Liabilities, Current": "707,000",
"Long-term Debt": "5,071,000",
"Oil and Gas Property": "0",
"Operating Expenses": "689,000",
"Other Assets": "174,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,661,000",
"Other Liabilities": "50,000",
"Other Net Income": "17,000",
"Other Revenues": "3,133,000",
"Property, Plant and Equipment": "7,543,000",
"Revenue from Contract with Customer": "0",
"Taxes": "110,000"
},
"output_variables": {
"Liabilities": "5,828,000",
"Assets": "8,110,000",
"Revenues": "3,133,000",
"Expenses": "7,706,000",
"Stockholders Equity": "2,282,000",
"Net Income": "-4,556,000",
"Comprehensive Net Income": "-4,666,000",
"BaseVar": "12,452,000",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "16%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,872,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "247,000",
"Liabilities, Current": "1,064,000",
"Long-term Debt": "5,046,000",
"Oil and Gas Property": "0",
"Operating Expenses": "592,000",
"Other Assets": "249,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "3,758,000",
"Other Liabilities": "49,000",
"Other Net Income": "-389,000",
"Other Revenues": "2,436,000",
"Property, Plant and Equipment": "4,955,000",
"Revenue from Contract with Customer": "0",
"Taxes": "93,000"
},
"output_variables": {
"Liabilities": "6,159,000",
"Assets": "7,076,000",
"Revenues": "2,436,000",
"Expenses": "4,690,000",
"Stockholders Equity": "917,000",
"Net Income": "-2,643,000",
"Comprehensive Net Income": "-2,634,000",
"BaseVar": "10,379,500",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,509,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "233,000",
"Liabilities, Current": "780,000",
"Long-term Debt": "4,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "671,000",
"Other Assets": "240,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "1,516,000",
"Other Liabilities": "58,000",
"Other Net Income": "357,000",
"Other Revenues": "3,203,000",
"Property, Plant and Equipment": "5,772,000",
"Revenue from Contract with Customer": "0",
"Taxes": "94,000"
},
"output_variables": {
"Liabilities": "5,542,000",
"Assets": "7,521,000",
"Revenues": "3,203,000",
"Expenses": "2,514,000",
"Stockholders Equity": "1,979,000",
"Net Income": "1,046,000",
"Comprehensive Net Income": "1,041,000",
"BaseVar": "9,571,000",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "61%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "956,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "560,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,000",
"Liabilities, Current": "846,000",
"Long-term Debt": "2,543,000",
"Oil and Gas Property": "0",
"Operating Expenses": "785,000",
"Other Assets": "185,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "1,547,000",
"Other Liabilities": "46,000",
"Other Net Income": "-135,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,656,000",
"Revenue from Contract with Customer": "3,862,000",
"Taxes": "89,000"
},
"output_variables": {
"Liabilities": "3,435,000",
"Assets": "5,797,000",
"Revenues": "3,862,000",
"Expenses": "3,190,000",
"Stockholders Equity": "2,362,000",
"Net Income": "537,000",
"Comprehensive Net Income": "545,000",
"BaseVar": "8,213,500",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "78%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "357,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,000",
"Liabilities, Current": "1,012,000",
"Long-term Debt": "3,606,000",
"Oil and Gas Property": "0",
"Operating Expenses": "813,000",
"Other Assets": "378,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "4,334,000",
"Other Liabilities": "45,000",
"Other Net Income": "260,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,111,000",
"Revenue from Contract with Customer": "2,308,000",
"Taxes": "55,000"
},
"output_variables": {
"Liabilities": "4,663,000",
"Assets": "5,160,000",
"Revenues": "2,308,000",
"Expenses": "5,680,000",
"Stockholders Equity": "497,000",
"Net Income": "-3,112,000",
"Comprehensive Net Income": "-3,117,000",
"BaseVar": "9,038,000",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "7.5%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,413,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "546,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "138,000",
"Liabilities, Current": "3,052,000",
"Long-term Debt": "6,226,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,170,000",
"Other Assets": "497,000",
"Other Compr. Net Income": "13,000",
"Other Expenses": "2,182,000",
"Other Liabilities": "23,000",
"Other Net Income": "-2,524,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,938,000",
"Revenue from Contract with Customer": "6,667,000",
"Taxes": "132,000"
},
"output_variables": {
"Liabilities": "9,301,000",
"Assets": "11,848,000",
"Revenues": "6,667,000",
"Expenses": "4,168,000",
"Stockholders Equity": "2,547,000",
"Net Income": "-25,000",
"Comprehensive Net Income": "-12,000",
"BaseVar": "17,260,500",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "45%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,664,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,174,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170,000",
"Liabilities, Current": "3,481,000",
"Long-term Debt": "5,112,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,616,000",
"Other Assets": "359,000",
"Other Compr. Net Income": "31,000",
"Other Expenses": "4,654,000",
"Other Liabilities": "9,000",
"Other Net Income": "-5,270,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,903,000",
"Revenue from Contract with Customer": "15,002,000",
"Taxes": "269,000"
},
"output_variables": {
"Liabilities": "8,602,000",
"Assets": "12,926,000",
"Revenues": "15,002,000",
"Expenses": "7,883,000",
"Stockholders Equity": "4,324,000",
"Net Income": "1,849,000",
"Comprehensive Net Income": "1,880,000",
"BaseVar": "24,857,000",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "71%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,307,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "187,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "4,374,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,000",
"Other Assets": "663,000",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "3,926,000",
"Other Liabilities": "0",
"Other Net Income": "2,416,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,913,000",
"Revenue from Contract with Customer": "6,522,000",
"Taxes": "244,000"
},
"output_variables": {
"Liabilities": "6,103,000",
"Assets": "11,991,000",
"Revenues": "6,522,000",
"Expenses": "7,381,000",
"Stockholders Equity": "5,888,000",
"Net Income": "1,557,000",
"Comprehensive Net Income": "1,548,000",
"BaseVar": "17,211,000",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 0.9957334057158566,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000007332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000007332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000007332.svg"
},
{
"company_id": "0001866175",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001866175.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001866175.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001866175_main_keyfigs.svg",
"name": "Crescent Energy Co",
"rank": 45,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Crescent Energy Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Crescent Energy Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Crescent Energy Co is the variable Long-term Debt, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 29% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001866175_2024_Crescent_Energy_Co.pdf",
"shrinked_graph_json": {
"2023": {
"Deferred Tax Liab., Net": "-3.74",
"Liabilities": "-17.6",
"Oil and Gas Property": "-24.1",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-5.50",
"Other Liabilities": "12.0",
"Liabilities, Current": "14.2",
"Long-term Debt": "-47.5",
"Operating Expenses": "-18.9",
"Expenses": "3.95",
"Net Income": "8.58",
"Other Revenues": "-14.8",
"Depreciation, Depletion, Amortization": "-6.08",
"Other Expenses": "19.3",
"General and Administrative Expense": "4.36",
"Other Assets": "-6.98",
"Property, Plant and Equipment": "56.4",
"Assets, Current": "-11.1",
"Comprehensive Net Income": "8.74",
"Revenue from Contract with Customer": "17.4",
"Economic Capital Ratio": "-28.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001866175_strength_weakness.svg",
"table_records": {
"2023": {
"input_variables": {
"Assets, Current": "615,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "262,581",
"Depreciation, Depletion, Amortization": "675,782",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,918",
"Liabilities, Current": "750,257",
"Long-term Debt": "2,147,713",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,862",
"Other Assets": "71,857",
"Other Compr. Net Income": "0",
"Other Expenses": "-793,473",
"Other Liabilities": "7,066",
"Other Net Income": "20,478",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,115,826",
"Revenue from Contract with Customer": "2,382,602",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,167,617",
"Assets": "6,803,335",
"Revenues": "2,382,602",
"Expenses": "2,081,089",
"Stockholders Equity": "3,635,718",
"Net Income": "321,991",
"Comprehensive Net Income": "321,991",
"BaseVar": "7,227,560",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.988322080278753,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001866175.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001866175.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001866175.svg"
},
{
"company_id": "0001433270",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001433270.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001433270.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001433270.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001433270_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001433270_main_keyfigs.svg",
"name": "Antero Resources Corp",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001433270.svg",
"report_text": "The relative strengths and weaknesses of Antero Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Antero Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Antero Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 33% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001433270_2024_Antero_Resources_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Liabilities": "-75.3",
"Liabilities": "-24.9",
"Stockholders Equity": "-1.33",
"ECR before LimitedLiability": "4.81",
"Liabilities, Current": "11.4",
"Long-term Debt": "21.6",
"Other Assets": "5.84",
"Assets": "9.93",
"Oil and Gas Property": "-34.6",
"Assets, Current": "-7.81",
"Property, Plant and Equipment": "72.0",
"Revenues": "4.81",
"Net Income": "12.6",
"Other Revenues": "4.76",
"Expenses": "19.0",
"Operating Expenses": "-4.27",
"Depreciation, Depletion, Amortization": "1.56",
"Other Expenses": "21.2",
"Comprehensive Net Income": "12.4",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "-24.5"
},
"2014": {
"Long-term Debt": "18.2",
"Liabilities": "-44.4",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "7.75",
"Liabilities, Current": "9.32",
"Other Liabilities": "-92.5",
"Oil and Gas Property": "-30.6",
"Assets": "9.42",
"Property, Plant and Equipment": "57.0",
"Assets, Current": "-5.06",
"Other Assets": "2.61",
"Other Revenues": "9.07",
"Revenues": "8.42",
"Net Income": "25.8",
"Expenses": "25.7",
"General and Administrative Expense": "5.15",
"Operating Expenses": "1.50",
"Other Expenses": "19.7",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-8.63",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Other Liabilities": "7.69",
"Liabilities": "-19.4",
"Stockholders Equity": "-7.29",
"ECR before LimitedLiability": "10.9",
"Liabilities, Current": "15.3",
"Long-term Debt": "-55.6",
"Assets, Current": "-12.7",
"Assets": "4.71",
"Other Assets": "22.0",
"Property, Plant and Equipment": "31.1",
"Oil and Gas Property": "-29.6",
"Expenses": "16.4",
"Net Income": "13.2",
"Revenue from Contract with Customer": "10.3",
"Operating Expenses": "15.9",
"General and Administrative Expense": "4.68",
"Other Expenses": "-6.49",
"Comprehensive Net Income": "13.3",
"Other Revenues": "-10.5",
"Other Net Income": "-5.02",
"Economic Capital Ratio": "-14.5"
},
"2021": {
"Deferred Tax Liab., Net": "-2.13",
"Liabilities": "-8.75",
"Assets": "2.11",
"Stockholders Equity": "-3.58",
"ECR before LimitedLiability": "-8.38",
"Long-term Debt": "-48.9",
"Liabilities, Current": "19.2",
"Other Liabilities": "7.17",
"Property, Plant and Equipment": "28.0",
"Other Assets": "22.5",
"Oil and Gas Property": "-28.7",
"Assets, Current": "-14.5",
"Revenue from Contract with Customer": "20.6",
"Revenues": "-2.23",
"Gains/Losses on Derivatives": "-12.8",
"Other Revenues": "-14.0",
"Economic Capital Ratio": "-32.3",
"Other Expenses": "-22.9",
"General and Administrative Expense": "4.61",
"Cost of Goods and Services Sold": "3.38",
"Operating Expenses": "13.1"
},
"2022": {
"Deferred Tax Liab., Net": "-8.55",
"Liabilities": "-6.32",
"Stockholders Equity": "-5.78",
"Property, Plant and Equipment": "29.7",
"Economic Capital Ratio": "-24.4",
"Long-term Debt": "-43.1",
"Other Liabilities": "11.9",
"Liabilities, Current": "24.2",
"Gains/Losses on Derivatives": "-11.6",
"Revenues": "7.08",
"Net Income": "9.41",
"Other Expenses": "-28.6",
"Revenue from Contract with Customer": "33.1",
"Other Revenues": "-17.1",
"Oil and Gas Property": "-25.8",
"Other Assets": "22.6",
"Assets, Current": "-14.8",
"Comprehensive Net Income": "8.74",
"Operating Expenses": "19.4",
"General and Administrative Expense": "7.51",
"Cost of Goods and Services Sold": "3.03"
},
"2023": {
"Deferred Tax Liab., Net": "-8.99",
"Liabilities": "-18.0",
"Oil and Gas Property": "-24.7",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-9.47",
"Other Liabilities": "11.0",
"Liabilities, Current": "14.6",
"Long-term Debt": "-41.2",
"Operating Expenses": "18.9",
"Expenses": "2.74",
"Net Income": "5.63",
"Other Revenues": "27.8",
"Cost of Goods and Services Sold": "2.85",
"Other Expenses": "-25.6",
"General and Administrative Expense": "4.85",
"Other Assets": "16.8",
"Property, Plant and Equipment": "33.5",
"Assets, Current": "-16.2",
"Comprehensive Net Income": "5.80",
"Revenue from Contract with Customer": "-28.6",
"Economic Capital Ratio": "-32.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001433270_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "333,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,876",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "425,438",
"Liabilities, Current": "622,229",
"Long-term Debt": "35,113",
"Oil and Gas Property": "0",
"Operating Expenses": "971,927",
"Other Assets": "720,361",
"Other Compr. Net Income": "0",
"Other Expenses": "-523,585",
"Other Liabilities": "2,357,579",
"Other Net Income": "-173,927",
"Other Revenues": "1,313,134",
"Property, Plant and Equipment": "5,559,656",
"Revenue from Contract with Customer": "0",
"Taxes": "50,481"
},
"output_variables": {
"Liabilities": "3,014,921",
"Assets": "6,613,581",
"Revenues": "1,313,134",
"Expenses": "1,158,137",
"Stockholders Equity": "3,598,660",
"Net Income": "-18,930",
"Comprehensive Net Income": "-18,930",
"BaseVar": "6,136,850",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "94%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,252,160",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "477,896",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "216,533",
"Liabilities, Current": "1,155,105",
"Long-term Debt": "47,587",
"Oil and Gas Property": "0",
"Operating Expenses": "1,420,898",
"Other Assets": "968,883",
"Other Compr. Net Income": "0",
"Other Expenses": "-336,675",
"Other Liabilities": "4,896,973",
"Other Net Income": "-178,227",
"Other Revenues": "2,720,632",
"Property, Plant and Equipment": "9,352,452",
"Revenue from Contract with Customer": "0",
"Taxes": "87,918"
},
"output_variables": {
"Liabilities": "6,099,665",
"Assets": "11,573,495",
"Revenues": "2,720,632",
"Expenses": "1,866,570",
"Stockholders Equity": "5,473,830",
"Net Income": "675,835",
"Comprehensive Net Income": "675,835",
"BaseVar": "11,219,294",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "574,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "412,252",
"Depreciation, Depletion, Amortization": "861,870",
"Gains/Losses on Derivatives": "79,918",
"General and Administrative Expense": "134,482",
"Liabilities, Current": "983,054",
"Long-term Debt": "5,509,244",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,929,768",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,537",
"Other Liabilities": "156,024",
"Other Net Income": "-704,446",
"Other Revenues": "17,304",
"Property, Plant and Equipment": "9,646,938",
"Revenue from Contract with Customer": "3,394,477",
"Taxes": "106,775"
},
"output_variables": {
"Liabilities": "7,060,574",
"Assets": "13,150,845",
"Revenues": "3,491,699",
"Expenses": "4,047,664",
"Stockholders Equity": "6,090,271",
"Net Income": "-1,260,411",
"Comprehensive Net Income": "-1,260,411",
"BaseVar": "14,227,614",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "68%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "686,119",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "318,126",
"Depreciation, Depletion, Amortization": "742,009",
"Gains/Losses on Derivatives": "-1,936,509",
"General and Administrative Expense": "145,006",
"Liabilities, Current": "2,068,117",
"Long-term Debt": "5,325,827",
"Oil and Gas Property": "0",
"Operating Expenses": "96,793",
"Other Assets": "3,683,364",
"Other Compr. Net Income": "0",
"Other Expenses": "3,339,777",
"Other Liabilities": "118,366",
"Other Net Income": "-252,046",
"Other Revenues": "46,261",
"Property, Plant and Equipment": "9,527,045",
"Revenue from Contract with Customer": "6,509,680",
"Taxes": "197,910"
},
"output_variables": {
"Liabilities": "7,830,436",
"Assets": "13,896,528",
"Revenues": "4,619,432",
"Expenses": "4,521,495",
"Stockholders Equity": "6,066,092",
"Net Income": "-154,109",
"Comprehensive Net Income": "-154,109",
"BaseVar": "15,559,968",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "72%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "787,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "759,861",
"Depreciation, Depletion, Amortization": "680,600",
"Gains/Losses on Derivatives": "-1,615,836",
"General and Administrative Expense": "172,909",
"Liabilities, Current": "1,774,909",
"Long-term Debt": "4,478,302",
"Oil and Gas Property": "0",
"Operating Expenses": "99,595",
"Other Assets": "3,691,710",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772,713",
"Other Liabilities": "87,813",
"Other Net Income": "-99,241",
"Other Revenues": "42,765",
"Property, Plant and Equipment": "9,638,804",
"Revenue from Contract with Customer": "8,711,507",
"Taxes": "287,406"
},
"output_variables": {
"Liabilities": "7,100,885",
"Assets": "14,118,039",
"Revenues": "7,138,436",
"Expenses": "5,013,223",
"Stockholders Equity": "7,017,154",
"Net Income": "2,025,972",
"Comprehensive Net Income": "2,025,972",
"BaseVar": "16,734,912",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "103%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "475,692",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "834,268",
"Depreciation, Depletion, Amortization": "689,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "224,516",
"Liabilities, Current": "1,452,091",
"Long-term Debt": "4,058,241",
"Oil and Gas Property": "0",
"Operating Expenses": "118,777",
"Other Assets": "3,219,080",
"Other Compr. Net Income": "0",
"Other Expenses": "3,112,722",
"Other Liabilities": "60,712",
"Other Net Income": "-35,292",
"Other Revenues": "4,681,972",
"Property, Plant and Equipment": "9,924,642",
"Revenue from Contract with Customer": "0",
"Taxes": "158,855"
},
"output_variables": {
"Liabilities": "6,405,312",
"Assets": "13,619,414",
"Revenues": "4,681,972",
"Expenses": "4,304,836",
"Stockholders Equity": "7,214,102",
"Net Income": "341,844",
"Comprehensive Net Income": "341,844",
"BaseVar": "14,523,413",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.9486179575990576,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001433270.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001433270.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001433270.svg"
},
{
"company_id": "0000010048",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000010048.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000010048.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010048.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010048_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000010048_main_keyfigs.svg",
"name": "Barnwell Industries INC",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000010048.svg",
"report_text": "The relative strengths and weaknesses of Barnwell Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Barnwell Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Barnwell Industries INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 36% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000010048_2024_Barnwell_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-19.9",
"Liabilities": "-38.7",
"Stockholders Equity": "-64.1",
"ECR before LimitedLiability": "-35.8",
"Other Liabilities": "-4.09",
"Long-term Debt": "-10.2",
"Other Assets": "-7.17",
"Assets": "-21.6",
"Assets, Current": "8.84",
"Oil and Gas Property": "-38.1",
"Property, Plant and Equipment": "20.2",
"Revenues": "19.3",
"Net Income": "11.6",
"Other Revenues": "19.4",
"Operating Expenses": "17.7",
"Expenses": "-2.08",
"Depreciation, Depletion, Amortization": "-7.29",
"Other Expenses": "-16.0",
"Comprehensive Net Income": "11.6",
"Other Net Income": "-7.38",
"Economic Capital Ratio": "-58.6"
},
"2012": {
"Liabilities": "-12.3",
"Stockholders Equity": "-58.2",
"ECR before LimitedLiability": "-19.9",
"Long-term Debt": "-13.1",
"Assets, Current": "7.72",
"Assets": "-28.5",
"Property, Plant and Equipment": "22.4",
"Oil and Gas Property": "-46.2",
"Other Assets": "-6.10",
"Other Revenues": "21.3",
"Revenues": "21.1",
"Net Income": "7.05",
"Taxes": "0.615",
"Expenses": "-11.7",
"Operating Expenses": "16.5",
"Other Expenses": "-23.7",
"Depreciation, Depletion, Amortization": "-9.22",
"Other Net Income": "-4.54",
"Comprehensive Net Income": "10.5",
"Other Compr. Net Income": "3.65",
"Economic Capital Ratio": "-49.3"
},
"2013": {
"Other Liabilities": "5.77",
"Liabilities": "-21.2",
"Stockholders Equity": "-52.2",
"ECR before LimitedLiability": "-39.2",
"Liabilities, Current": "-7.09",
"Long-term Debt": "-20.2",
"Other Assets": "-3.12",
"Assets": "-21.4",
"Oil and Gas Property": "-45.0",
"Assets, Current": "11.7",
"Property, Plant and Equipment": "26.0",
"Revenues": "13.9",
"Comprehensive Net Income": "1.06",
"Other Revenues": "13.9",
"Expenses": "-6.16",
"Operating Expenses": "13.1",
"Depreciation, Depletion, Amortization": "-5.77",
"Other Expenses": "-10.3",
"General and Administrative Expense": "-4.03",
"Other Net Income": "-7.39",
"Economic Capital Ratio": "-68.5"
},
"2014": {
"Long-term Debt": "-18.0",
"Liabilities": "-20.8",
"Stockholders Equity": "-63.1",
"ECR before LimitedLiability": "-21.2",
"Liabilities, Current": "-6.77",
"Other Liabilities": "4.21",
"Oil and Gas Property": "-41.8",
"Assets": "-27.3",
"Property, Plant and Equipment": "-6.66",
"Assets, Current": "25.3",
"Other Revenues": "29.9",
"Revenues": "29.0",
"Net Income": "24.0",
"Other Net Income": "-8.00",
"Comprehensive Net Income": "17.7",
"Other Compr. Net Income": "-6.32",
"Depreciation, Depletion, Amortization": "-4.02",
"General and Administrative Expense": "-4.95",
"Operating Expenses": "16.2",
"Other Expenses": "-5.76",
"Economic Capital Ratio": "-47.6"
},
"2015": {
"Liabilities": "-17.8",
"Stockholders Equity": "-8.28",
"ECR before LimitedLiability": "63.2",
"Liabilities, Current": "-5.21",
"Other Liabilities": "-10.4",
"Long-term Debt": "-1.18",
"Property, Plant and Equipment": "-10.8",
"Assets": "2.99",
"Other Assets": "12.7",
"Oil and Gas Property": "-36.3",
"Assets, Current": "54.1",
"Revenues": "26.2",
"Net Income": "56.6",
"Other Revenues": "27.0",
"General and Administrative Expense": "-13.0",
"Expenses": "33.1",
"Other Expenses": "24.2",
"Operating Expenses": "20.9",
"Comprehensive Net Income": "55.7",
"Other Compr. Net Income": "-5.85",
"Economic Capital Ratio": "16.7"
},
"2016": {
"Oil and Gas Property": "-46.2",
"Assets": "-30.4",
"Stockholders Equity": "-48.7",
"ECR before LimitedLiability": "-17.6",
"Other Assets": "13.2",
"Assets, Current": "39.5",
"Property, Plant and Equipment": "-28.2",
"Other Revenues": "19.5",
"Revenues": "20.0",
"Net Income": "15.8",
"Other Expenses": "-20.3",
"Expenses": "-6.88",
"General and Administrative Expense": "-8.36",
"Operating Expenses": "15.2",
"Depreciation, Depletion, Amortization": "2.92",
"Other Liabilities": "-21.5",
"Long-term Debt": "5.94",
"Liabilities, Current": "10.4",
"Comprehensive Net Income": "9.01",
"Other Compr. Net Income": "-7.31",
"Economic Capital Ratio": "-41.6"
},
"2017": {
"Liabilities, Current": "13.6",
"Liabilities": "8.77",
"Stockholders Equity": "-28.1",
"ECR before LimitedLiability": "22.5",
"Long-term Debt": "7.52",
"Other Liabilities": "-14.3",
"Oil and Gas Property": "-35.0",
"Assets": "-16.7",
"Property, Plant and Equipment": "-28.4",
"Other Assets": "8.41",
"Assets, Current": "75.2",
"Other Revenues": "26.9",
"Revenues": "26.0",
"Net Income": "23.8",
"General and Administrative Expense": "-14.9",
"Expenses": "-4.38",
"Operating Expenses": "22.9",
"Depreciation, Depletion, Amortization": "3.73",
"Other Expenses": "-18.2",
"Comprehensive Net Income": "30.4",
"Other Compr. Net Income": "7.06",
"Economic Capital Ratio": "-0.252"
},
"2018": {
"Other Liabilities": "-15.3",
"Liabilities": "-11.4",
"Assets": "-5.10",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-11.8",
"Liabilities, Current": "11.7",
"Long-term Debt": "-11.2",
"Deferred Tax Liab., Net": "1.27",
"Oil and Gas Property": "-36.1",
"Property, Plant and Equipment": "4.48",
"Other Assets": "11.5",
"Assets, Current": "24.3",
"General and Administrative Expense": "-16.9",
"Expenses": "-3.82",
"Operating Expenses": "18.0",
"Other Expenses": "-11.0",
"Depreciation, Depletion, Amortization": "2.10",
"Economic Capital Ratio": "-36.0",
"Other Revenues": "16.7",
"Revenue from Contract with Customer": "-17.2",
"Other Net Income": "2.60"
},
"2019": {
"Liabilities": "-3.07",
"Stockholders Equity": "-68.8",
"ECR before LimitedLiability": "-89.7",
"Other Liabilities": "-6.48",
"Oil and Gas Property": "-30.6",
"Assets": "-43.0",
"Assets, Current": "2.09",
"Property, Plant and Equipment": "-17.0",
"Other Assets": "1.54",
"Other Revenues": "2.29",
"Revenues": "1.21",
"Net Income": "-14.5",
"Revenue from Contract with Customer": "-7.92",
"Operating Expenses": "2.11",
"Expenses": "-16.8",
"Other Expenses": "-17.9",
"Depreciation, Depletion, Amortization": "-0.727",
"General and Administrative Expense": "-4.54",
"Comprehensive Net Income": "-17.3",
"Other Compr. Net Income": "-2.32",
"Economic Capital Ratio": "-105"
},
"2020": {
"Other Liabilities": "-5.81",
"Liabilities": "-4.41",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-44.4",
"Assets, Current": "9.02",
"Assets": "-58.8",
"Other Assets": "5.46",
"Property, Plant and Equipment": "-38.9",
"Oil and Gas Property": "-38.6",
"Revenues": "11.8",
"Net Income": "6.80",
"Other Revenues": "12.5",
"Revenue from Contract with Customer": "-7.76",
"Expenses": "-12.0",
"Operating Expenses": "9.78",
"Cost of Goods and Services Sold": "1.78",
"General and Administrative Expense": "-6.75",
"Other Expenses": "-28.2",
"Comprehensive Net Income": "8.80",
"Other Compr. Net Income": "3.05",
"Economic Capital Ratio": "-69.8"
},
"2021": {
"Liabilities": "26.9",
"Stockholders Equity": "-45.2",
"ECR before LimitedLiability": "19.9",
"Long-term Debt": "-5.65",
"Liabilities, Current": "31.7",
"Property, Plant and Equipment": "-39.9",
"Assets": "-32.1",
"Oil and Gas Property": "-26.1",
"Assets, Current": "47.3",
"Revenue from Contract with Customer": "-45.2",
"Revenues": "25.3",
"Net Income": "34.5",
"Other Revenues": "55.2",
"General and Administrative Expense": "-25.6",
"Expenses": "-23.9",
"Depreciation, Depletion, Amortization": "4.36",
"Other Expenses": "-36.0",
"Cost of Goods and Services Sold": "5.70",
"Operating Expenses": "23.7",
"Other Net Income": "32.0",
"Comprehensive Net Income": "36.9",
"Economic Capital Ratio": "-3.93"
},
"2022": {
"Liabilities": "27.6",
"Stockholders Equity": "-28.8",
"ECR before LimitedLiability": "7.29",
"Other Liabilities": "8.05",
"Liabilities, Current": "16.9",
"Property, Plant and Equipment": "-36.4",
"Assets": "-23.3",
"Assets, Current": "27.4",
"Oil and Gas Property": "-4.79",
"Gains/Losses on Derivatives": "4.30",
"Revenues": "24.2",
"Expenses": "-28.7",
"Net Income": "10.0",
"Revenue from Contract with Customer": "-59.1",
"Other Revenues": "66.5",
"Other Expenses": "-45.2",
"Operating Expenses": "26.9",
"General and Administrative Expense": "-16.7",
"Comprehensive Net Income": "11.2",
"Other Net Income": "13.6",
"Economic Capital Ratio": "-15.1"
},
"2023": {
"Deferred Tax Liab., Net": "6.34",
"Liabilities": "16.3",
"Assets": "-34.4",
"Expenses": "-38.1",
"Stockholders Equity": "-55.1",
"ECR before LimitedLiability": "-13.3",
"Other Liabilities": "6.74",
"Liabilities, Current": "12.4",
"Long-term Debt": "-9.23",
"Oil and Gas Property": "-33.2",
"Assets, Current": "-3.59",
"Revenue from Contract with Customer": "-39.9",
"Revenues": "28.3",
"Other Revenues": "58.0",
"Operating Expenses": "26.4",
"Depreciation, Depletion, Amortization": "-6.57",
"Cost of Goods and Services Sold": "3.91",
"Other Expenses": "-51.6",
"General and Administrative Expense": "-15.8",
"Economic Capital Ratio": "-36.4",
"Other Net Income": "5.73"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000010048_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "29,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,127",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,025",
"Liabilities, Current": "24,089",
"Long-term Debt": "16,321",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,623",
"Other Compr. Net Income": "-73",
"Other Expenses": "19,103",
"Other Liabilities": "9,648",
"Other Net Income": "0",
"Other Revenues": "38,460",
"Property, Plant and Equipment": "54,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,058",
"Assets": "88,772",
"Revenues": "38,460",
"Expenses": "38,255",
"Stockholders Equity": "38,714",
"Net Income": "205",
"Comprehensive Net Income": "132",
"BaseVar": "107,809",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "73%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "18,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,990",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,268",
"Liabilities, Current": "14,315",
"Long-term Debt": "17,029",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "2,858",
"Other Expenses": "25,766",
"Other Liabilities": "8,421",
"Other Net Income": "0",
"Other Revenues": "34,062",
"Property, Plant and Equipment": "48,624",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,765",
"Assets": "69,890",
"Revenues": "34,062",
"Expenses": "45,024",
"Stockholders Equity": "30,125",
"Net Income": "-10,962",
"Comprehensive Net Income": "-8,104",
"BaseVar": "95,800",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "61%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,911",
"Liabilities, Current": "16,447",
"Long-term Debt": "18,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "778",
"Other Expenses": "15,827",
"Other Liabilities": "5,027",
"Other Net Income": "0",
"Other Revenues": "24,608",
"Property, Plant and Equipment": "41,306",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,394",
"Assets": "62,714",
"Revenues": "24,608",
"Expenses": "33,280",
"Stockholders Equity": "22,320",
"Net Income": "-8,672",
"Comprehensive Net Income": "-7,894",
"BaseVar": "80,887",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,520",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,391",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,026",
"Liabilities, Current": "14,523",
"Long-term Debt": "14,835",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "5,900",
"Other Compr. Net Income": "-3,915",
"Other Expenses": "15,208",
"Other Liabilities": "5,467",
"Other Net Income": "-482",
"Other Revenues": "31,445",
"Property, Plant and Equipment": "22,350",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "34,825",
"Assets": "54,770",
"Revenues": "31,445",
"Expenses": "29,625",
"Stockholders Equity": "19,945",
"Net Income": "1,338",
"Comprehensive Net Income": "-2,577",
"BaseVar": "77,531",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "58%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "25,678",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,364",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,551",
"Liabilities, Current": "10,003",
"Long-term Debt": "6,430",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "6,407",
"Other Compr. Net Income": "-2,370",
"Other Expenses": "5,429",
"Other Liabilities": "5,858",
"Other Net Income": "1,580",
"Other Revenues": "17,533",
"Property, Plant and Equipment": "9,468",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "22,291",
"Assets": "41,553",
"Revenues": "17,533",
"Expenses": "17,344",
"Stockholders Equity": "19,262",
"Net Income": "1,769",
"Comprehensive Net Income": "-601",
"BaseVar": "51,336",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "77%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,114",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,607",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,361",
"Liabilities, Current": "4,736",
"Long-term Debt": "6,177",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,552",
"Other Compr. Net Income": "-2,549",
"Other Expenses": "10,807",
"Other Liabilities": "6,911",
"Other Net Income": "2,624",
"Other Revenues": "13,287",
"Property, Plant and Equipment": "6,902",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,824",
"Assets": "31,568",
"Revenues": "13,287",
"Expenses": "18,775",
"Stockholders Equity": "13,744",
"Net Income": "-2,864",
"Comprehensive Net Income": "-5,413",
"BaseVar": "43,314",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "56%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25,142",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,976",
"Liabilities, Current": "4,798",
"Long-term Debt": "5,632",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,509",
"Other Compr. Net Income": "1,719",
"Other Expenses": "4,813",
"Other Liabilities": "4,407",
"Other Net Income": "2,276",
"Other Revenues": "13,030",
"Property, Plant and Equipment": "5,369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,837",
"Assets": "33,020",
"Revenues": "13,030",
"Expenses": "12,992",
"Stockholders Equity": "18,183",
"Net Income": "2,314",
"Comprehensive Net Income": "4,033",
"BaseVar": "38,937",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,082",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,111",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,262",
"Liabilities, Current": "3,629",
"Long-term Debt": "6,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,885",
"Other Compr. Net Income": "192",
"Other Expenses": "3,636",
"Other Liabilities": "4,832",
"Other Net Income": "223",
"Other Revenues": "9,368",
"Property, Plant and Equipment": "16,411",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,139",
"Assets": "31,378",
"Revenues": "9,368",
"Expenses": "11,009",
"Stockholders Equity": "16,239",
"Net Income": "-1,418",
"Comprehensive Net Income": "-1,226",
"BaseVar": "33,654",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "84%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,704",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,022",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,524",
"Liabilities, Current": "4,768",
"Long-term Debt": "6,059",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,210",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "15,670",
"Other Liabilities": "6,146",
"Other Net Income": "-276",
"Other Revenues": "12,075",
"Property, Plant and Equipment": "8,388",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,973",
"Assets": "18,302",
"Revenues": "12,075",
"Expenses": "24,216",
"Stockholders Equity": "1,329",
"Net Income": "-12,417",
"Comprehensive Net Income": "-14,817",
"BaseVar": "37,121",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "2.4%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,487",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "194",
"Depreciation, Depletion, Amortization": "2,147",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,820",
"Liabilities, Current": "6,364",
"Long-term Debt": "5,748",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,921",
"Other Compr. Net Income": "1,403",
"Other Expenses": "15,409",
"Other Liabilities": "4,829",
"Other Net Income": "352",
"Other Revenues": "18,347",
"Property, Plant and Equipment": "3,774",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,135",
"Assets": "15,182",
"Revenues": "18,347",
"Expenses": "23,376",
"Stockholders Equity": "-1,953",
"Net Income": "-4,677",
"Comprehensive Net Income": "-3,274",
"BaseVar": "37,898",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "12%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,035",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "359",
"Depreciation, Depletion, Amortization": "963",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,088",
"Liabilities, Current": "5,901",
"Long-term Debt": "6,567",
"Oil and Gas Property": "3,385",
"Operating Expenses": "0",
"Other Assets": "2,525",
"Other Compr. Net Income": "517",
"Other Expenses": "8,652",
"Other Liabilities": "2,101",
"Other Net Income": "5,793",
"Other Revenues": "18,113",
"Property, Plant and Equipment": "490",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,928",
"Assets": "24,435",
"Revenues": "18,113",
"Expenses": "16,703",
"Stockholders Equity": "9,507",
"Net Income": "7,203",
"Comprehensive Net Income": "7,720",
"BaseVar": "40,244",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "101%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,097",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "2,778",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,044",
"Liabilities, Current": "8,927",
"Long-term Debt": "7,290",
"Oil and Gas Property": "13,232",
"Operating Expenses": "0",
"Other Assets": "3,517",
"Other Compr. Net Income": "603",
"Other Expenses": "14,951",
"Other Liabilities": "1,649",
"Other Net Income": "3,400",
"Other Revenues": "28,545",
"Property, Plant and Equipment": "369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,054",
"Assets": "37,215",
"Revenues": "28,545",
"Expenses": "25,773",
"Stockholders Equity": "19,161",
"Net Income": "6,172",
"Comprehensive Net Income": "6,775",
"BaseVar": "56,795",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "112%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,085",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "58",
"Depreciation, Depletion, Amortization": "4,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,956",
"Liabilities, Current": "6,598",
"Long-term Debt": "8,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,525",
"Other Compr. Net Income": "660",
"Other Expenses": "15,425",
"Other Liabilities": "1,664",
"Other Net Income": "758",
"Other Revenues": "25,269",
"Property, Plant and Equipment": "21,811",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,664",
"Assets": "35,421",
"Revenues": "25,269",
"Expenses": "26,838",
"Stockholders Equity": "18,757",
"Net Income": "-811",
"Comprehensive Net Income": "-151",
"BaseVar": "52,805",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.9105298542896351,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000010048.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000010048.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000010048.svg"
},
{
"company_id": "0001001614",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001001614.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001001614.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001001614.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001001614_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001001614_main_keyfigs.svg",
"name": "Riley Exploration Permian Inc",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001001614.svg",
"report_text": "The relative strengths and weaknesses of Riley Exploration Permian Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riley Exploration Permian Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Riley Exploration Permian Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 89%, being 39% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001001614_2024_Riley_Exploration_Permian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "14.6",
"Liabilities": "-36.3",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "28.4",
"Other Liabilities": "14.3",
"Long-term Debt": "-75.7",
"Other Assets": "50.2",
"Assets": "27.0",
"Assets, Current": "-6.23",
"Oil and Gas Property": "16.1",
"Property, Plant and Equipment": "-17.7",
"Revenues": "-20.6",
"Net Income": "25.0",
"Other Revenues": "-20.6",
"Operating Expenses": "16.2",
"Expenses": "35.7",
"General and Administrative Expense": "8.84",
"Other Expenses": "6.11",
"Comprehensive Net Income": "25.1",
"Other Net Income": "9.67",
"Economic Capital Ratio": "5.59"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "-0.0408",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Property, Plant and Equipment": "-7.63",
"Assets": "-14.1",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "-0.0321",
"Revenues": "0",
"Net Income": "-12.0",
"Other Revenues": "0",
"Gains/Losses on Derivatives": "0",
"Expenses": "-19.0",
"Other Expenses": "-45.5",
"Depreciation, Depletion, Amortization": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Oil and Gas Property": "-6.00",
"Assets": "-49.3",
"Other Liabilities": "1.88",
"Stockholders Equity": "-63.6",
"Other Assets": "10.3",
"Assets, Current": "-15.0",
"Property, Plant and Equipment": "-53.1",
"Other Revenues": "9.50",
"Revenues": "9.76",
"Net Income": "-17.2",
"Other Expenses": "-52.2",
"Expenses": "-38.2",
"General and Administrative Expense": "-3.21",
"Operating Expenses": "4.88",
"Depreciation, Depletion, Amortization": "-3.24",
"ECR before LimitedLiability": "-53.7",
"Long-term Debt": "-32.5",
"Liabilities, Current": "4.80",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "-7.76",
"Economic Capital Ratio": "-77.8"
},
"2017": {
"Liabilities, Current": "34.9",
"Liabilities": "41.8",
"Assets": "-31.8",
"Stockholders Equity": "-34.5",
"ECR before LimitedLiability": "17.8",
"Long-term Debt": "-14.3",
"Other Liabilities": "21.5",
"Property, Plant and Equipment": "-44.9",
"Other Assets": "29.3",
"Assets, Current": "-2.84",
"Other Revenues": "53.7",
"Revenues": "52.9",
"Net Income": "7.91",
"General and Administrative Expense": "-3.76",
"Expenses": "-43.2",
"Operating Expenses": "-79.8",
"Depreciation, Depletion, Amortization": "-5.79",
"Other Expenses": "40.4",
"Other Net Income": "-9.97",
"Comprehensive Net Income": "7.91",
"Economic Capital Ratio": "-5.00"
},
"2018": {
"Other Liabilities": "31.4",
"Liabilities": "65.7",
"Assets": "-15.9",
"Stockholders Equity": "-9.44",
"ECR before LimitedLiability": "69.5",
"Liabilities, Current": "46.2",
"Long-term Debt": "-10.1",
"Property, Plant and Equipment": "-27.2",
"Other Assets": "3.74",
"Assets, Current": "21.6",
"Revenue from Contract with Customer": "-25.8",
"Revenues": "40.8",
"Net Income": "34.1",
"Other Revenues": "66.5",
"General and Administrative Expense": "-7.67",
"Expenses": "-30.9",
"Operating Expenses": "-62.2",
"Other Expenses": "39.1",
"Comprehensive Net Income": "34.2",
"Other Net Income": "24.2",
"Economic Capital Ratio": "45.3"
},
"2019": {
"Deferred Tax Liab., Net": "2.91",
"Liabilities": "44.5",
"ECR before LimitedLiability": "39.6",
"Liabilities, Current": "34.5",
"Other Liabilities": "11.1",
"Oil and Gas Property": "5.65",
"Assets": "-13.5",
"Assets, Current": "34.5",
"Property, Plant and Equipment": "-36.3",
"Other Assets": "4.28",
"Other Revenues": "59.8",
"Revenues": "33.5",
"Net Income": "8.41",
"Revenue from Contract with Customer": "-29.4",
"Operating Expenses": "-66.3",
"Expenses": "-26.0",
"Cost of Goods and Services Sold": "4.67",
"Other Expenses": "47.9",
"General and Administrative Expense": "-14.0",
"Comprehensive Net Income": "9.02",
"Economic Capital Ratio": "24.2"
},
"2020": {
"Other Liabilities": "2.77",
"Liabilities": "6.49",
"Assets": "-42.8",
"Stockholders Equity": "-34.2",
"Liabilities, Current": "6.28",
"Long-term Debt": "-12.5",
"Assets, Current": "7.67",
"Property, Plant and Equipment": "-57.6",
"Revenues": "5.13",
"Net Income": "-28.5",
"Other Revenues": "15.2",
"Revenue from Contract with Customer": "-21.5",
"Expenses": "-48.4",
"Operating Expenses": "-110",
"Cost of Goods and Services Sold": "0.626",
"General and Administrative Expense": "-28.9",
"Other Expenses": "19.9",
"ECR before LimitedLiability": "-36.8",
"Other Net Income": "0.696",
"Comprehensive Net Income": "-28.3",
"Economic Capital Ratio": "-62.2"
},
"2021": {
"Deferred Tax Liab., Net": "-3.89",
"Liabilities": "20.0",
"Stockholders Equity": "11.7",
"Economic Capital Ratio": "-25.4",
"Liabilities, Current": "15.6",
"Other Liabilities": "10.6",
"Property, Plant and Equipment": "-38.2",
"Assets": "-4.04",
"Other Assets": "-3.72",
"Oil and Gas Property": "65.1",
"Assets, Current": "-12.6",
"General and Administrative Expense": "6.98",
"Expenses": "9.83",
"Other Net Income": "-33.6",
"Net Income": "-20.2",
"Other Expenses": "-6.62",
"Cost of Goods and Services Sold": "4.02",
"Operating Expenses": "8.03",
"Comprehensive Net Income": "-19.8",
"Revenue from Contract with Customer": "14.3",
"Other Revenues": "-17.5"
},
"2022": {
"Deferred Tax Liab., Net": "-22.5",
"Liabilities": "33.9",
"Stockholders Equity": "21.3",
"Property, Plant and Equipment": "-21.2",
"ECR before LimitedLiability": "49.6",
"Long-term Debt": "10.8",
"Other Liabilities": "17.5",
"Liabilities, Current": "27.0",
"Revenues": "25.6",
"Net Income": "23.5",
"Revenue from Contract with Customer": "41.6",
"Other Revenues": "-19.8",
"Expenses": "11.6",
"Other Expenses": "-11.1",
"Operating Expenses": "14.0",
"General and Administrative Expense": "10.5",
"Oil and Gas Property": "63.2",
"Assets, Current": "-8.24",
"Comprehensive Net Income": "22.7",
"Other Net Income": "-13.7",
"Economic Capital Ratio": "27.2"
},
"2023": {
"Deferred Tax Liab., Net": "-11.6",
"Liabilities": "-32.8",
"Stockholders Equity": "-30.5",
"ECR before LimitedLiability": "-15.8",
"Other Liabilities": "11.2",
"Liabilities, Current": "15.6",
"Long-term Debt": "-58.2",
"Revenue from Contract with Customer": "19.3",
"Revenues": "5.38",
"Net Income": "15.7",
"Other Revenues": "-14.3",
"Operating Expenses": "11.8",
"Expenses": "11.7",
"Other Expenses": "-6.24",
"General and Administrative Expense": "6.66",
"Oil and Gas Property": "70.3",
"Other Assets": "-6.75",
"Property, Plant and Equipment": "-34.9",
"Assets, Current": "-13.9",
"Comprehensive Net Income": "15.8",
"Economic Capital Ratio": "-39.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001001614_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,120",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,281",
"Long-term Debt": "13,621",
"Oil and Gas Property": "20,206",
"Operating Expenses": "0",
"Other Assets": "22,673",
"Other Compr. Net Income": "0",
"Other Expenses": "162",
"Other Liabilities": "0",
"Other Net Income": "4,842",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,902",
"Assets": "45,999",
"Revenues": "0",
"Expenses": "162",
"Stockholders Equity": "30,097",
"Net Income": "4,680",
"Comprehensive Net Income": "4,680",
"BaseVar": "33,452",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,676",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,069",
"Liabilities, Current": "1,365",
"Long-term Debt": "3,178",
"Oil and Gas Property": "8,838",
"Operating Expenses": "0",
"Other Assets": "1,783",
"Other Compr. Net Income": "0",
"Other Expenses": "26,101",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "6,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,543",
"Assets": "12,003",
"Revenues": "6,164",
"Expenses": "30,846",
"Stockholders Equity": "7,460",
"Net Income": "-24,721",
"Comprehensive Net Income": "-24,721",
"BaseVar": "26,798",
"ECR before LimitedLiability": "-185%",
"Economic Capital Ratio": "0.000036%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,139",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,405",
"Liabilities, Current": "791",
"Long-term Debt": "4,469",
"Oil and Gas Property": "5,225",
"Operating Expenses": "0",
"Other Assets": "1,699",
"Other Compr. Net Income": "0",
"Other Expenses": "6,226",
"Other Liabilities": "0",
"Other Net Income": "-101",
"Other Revenues": "4,672",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,260",
"Assets": "8,538",
"Revenues": "4,672",
"Expenses": "8,770",
"Stockholders Equity": "3,278",
"Net Income": "-4,199",
"Comprehensive Net Income": "-4,199",
"BaseVar": "13,670",
"ECR before LimitedLiability": "-1.00%",
"Economic Capital Ratio": "20%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "924",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,171",
"Liabilities, Current": "611",
"Long-term Debt": "2,319",
"Oil and Gas Property": "4,720",
"Operating Expenses": "6,028",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,337",
"Other Liabilities": "0",
"Other Net Income": "-51",
"Other Revenues": "5,263",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,930",
"Assets": "8,105",
"Revenues": "5,263",
"Expenses": "5,786",
"Stockholders Equity": "5,175",
"Net Income": "-574",
"Comprehensive Net Income": "-574",
"BaseVar": "11,068",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,347",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "795",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,245",
"Liabilities, Current": "548",
"Long-term Debt": "2,169",
"Oil and Gas Property": "4,804",
"Operating Expenses": "5,631",
"Other Assets": "333",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,057",
"Other Liabilities": "0",
"Other Net Income": "1,312",
"Other Revenues": "5,871",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "9,484",
"Revenues": "5,871",
"Expenses": "5,614",
"Stockholders Equity": "6,767",
"Net Income": "1,569",
"Comprehensive Net Income": "1,569",
"BaseVar": "12,499",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "165%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "716",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,302",
"Liabilities, Current": "610",
"Long-term Debt": "1,923",
"Oil and Gas Property": "4,385",
"Operating Expenses": "5,416",
"Other Assets": "259",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,046",
"Other Liabilities": "41",
"Other Net Income": "41",
"Other Revenues": "4,911",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,574",
"Assets": "8,922",
"Revenues": "4,911",
"Expenses": "5,388",
"Stockholders Equity": "6,348",
"Net Income": "-436",
"Comprehensive Net Income": "-436",
"BaseVar": "10,918",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "132%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,328",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,187",
"Liabilities, Current": "601",
"Long-term Debt": "2,039",
"Oil and Gas Property": "2,897",
"Operating Expenses": "6,855",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,831",
"Other Liabilities": "16",
"Other Net Income": "169",
"Other Revenues": "3,038",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,656",
"Assets": "5,371",
"Revenues": "3,038",
"Expenses": "6,855",
"Stockholders Equity": "2,715",
"Net Income": "-3,648",
"Comprehensive Net Income": "-3,648",
"BaseVar": "9,044",
"ECR before LimitedLiability": "-5.7%",
"Economic Capital Ratio": "20%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,726",
"Cost of Goods and Services Sold": "477",
"Deferred Tax Liab., Net": "11,628",
"Depreciation, Depletion, Amortization": "26,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "83,615",
"Long-term Debt": "71,298",
"Oil and Gas Property": "345,797",
"Operating Expenses": "31,541",
"Other Assets": "2,525",
"Other Compr. Net Income": "0",
"Other Expenses": "37,507",
"Other Liabilities": "0",
"Other Net Income": "-112,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,183",
"Revenue from Contract with Customer": "151,036",
"Taxes": "8,636"
},
"output_variables": {
"Liabilities": "166,541",
"Assets": "388,231",
"Revenues": "151,036",
"Expenses": "104,176",
"Stockholders Equity": "221,690",
"Net Income": "-65,666",
"Comprehensive Net Income": "-65,666",
"BaseVar": "461,255",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "79%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50,994",
"Cost of Goods and Services Sold": "450",
"Deferred Tax Liab., Net": "45,756",
"Depreciation, Depletion, Amortization": "32,113",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "76,305",
"Long-term Debt": "59,787",
"Oil and Gas Property": "440,102",
"Operating Expenses": "34,490",
"Other Assets": "4,175",
"Other Compr. Net Income": "0",
"Other Expenses": "64,742",
"Other Liabilities": "0",
"Other Net Income": "-52,664",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,023",
"Revenue from Contract with Customer": "321,743",
"Taxes": "19,273"
},
"output_variables": {
"Liabilities": "181,848",
"Assets": "515,294",
"Revenues": "321,743",
"Expenses": "151,068",
"Stockholders Equity": "333,446",
"Net Income": "118,011",
"Comprehensive Net Income": "118,011",
"BaseVar": "611,308",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "154%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "63,260",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,345",
"Depreciation, Depletion, Amortization": "65,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "94,345",
"Long-term Debt": "356,426",
"Oil and Gas Property": "846,901",
"Operating Expenses": "62,982",
"Other Assets": "14,897",
"Other Compr. Net Income": "0",
"Other Expenses": "84,019",
"Other Liabilities": "0",
"Other Net Income": "-25,841",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,653",
"Revenue from Contract with Customer": "375,047",
"Taxes": "25,559"
},
"output_variables": {
"Liabilities": "524,116",
"Assets": "945,711",
"Revenues": "375,047",
"Expenses": "237,615",
"Stockholders Equity": "421,595",
"Net Income": "111,591",
"Comprehensive Net Income": "111,591",
"BaseVar": "1,054,165",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "89%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.8852762274770988,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001001614.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001001614.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001001614.svg"
},
{
"company_id": "0001763925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001763925.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001763925.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001763925_main_keyfigs.svg",
"name": "Cojax Oil Gas Corp",
"rank": 49,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Cojax Oil Gas Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Cojax Oil Gas Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Cojax Oil Gas Corp is the variable Operating Expenses, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 81%, being 47% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001763925_2024_Cojax_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2023": {
"Liabilities": "17.7",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "-23.7",
"Other Liabilities": "5.78",
"Liabilities, Current": "-24.7",
"Long-term Debt": "24.9",
"Revenue from Contract with Customer": "-30.8",
"Revenues": "-16.8",
"Net Income": "-52.8",
"Other Revenues": "13.3",
"Operating Expenses": "-63.8",
"Expenses": "-37.3",
"Depreciation, Depletion, Amortization": "7.01",
"Other Expenses": "31.8",
"General and Administrative Expense": "-26.8",
"Oil and Gas Property": "-28.6",
"Other Assets": "-9.33",
"Property, Plant and Equipment": "67.0",
"Assets, Current": "-15.7",
"Comprehensive Net Income": "-52.6",
"Economic Capital Ratio": "-46.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001763925_strength_weakness.svg",
"table_records": {
"2023": {
"input_variables": {
"Assets, Current": "281",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,038",
"Liabilities, Current": "1,176",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,556",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,038",
"Other Liabilities": "126",
"Other Net Income": "-1.9",
"Other Revenues": "928",
"Property, Plant and Equipment": "4,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,303",
"Assets": "4,371",
"Revenues": "928",
"Expenses": "2,556",
"Stockholders Equity": "3,068",
"Net Income": "-1,630",
"Comprehensive Net Income": "-1,630",
"BaseVar": "4,580",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.8066902327693245,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001763925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001763925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001763925.svg"
},
{
"company_id": "0001509589",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001509589.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001509589.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509589.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509589_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509589_main_keyfigs.svg",
"name": "Civitas Resources INC",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001509589.svg",
"report_text": "The relative strengths and weaknesses of Civitas Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Civitas Resources INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Civitas Resources INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 80%, being 48% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001509589_2024_Civitas_Resources_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "8.94",
"Liabilities": "-25.1",
"Assets": "12.0",
"Stockholders Equity": "3.35",
"ECR before LimitedLiability": "28.1",
"Long-term Debt": "-13.0",
"Other Liabilities": "-21.4",
"Assets, Current": "-6.62",
"Property, Plant and Equipment": "-25.5",
"Oil and Gas Property": "61.9",
"Other Revenues": "-22.6",
"Revenues": "-22.7",
"Net Income": "27.0",
"Taxes": "-1.27",
"Expenses": "22.8",
"Operating Expenses": "-3.52",
"Other Expenses": "15.0",
"Depreciation, Depletion, Amortization": "5.81",
"General and Administrative Expense": "6.93",
"Other Net Income": "26.1",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "-1.25"
},
"2013": {
"Other Liabilities": "-2.69",
"Liabilities": "-41.1",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-13.6",
"Liabilities, Current": "7.99",
"Long-term Debt": "-50.2",
"Revenues": "-20.5",
"Net Income": "15.7",
"Other Revenues": "-20.5",
"Expenses": "15.4",
"Operating Expenses": "-5.84",
"Depreciation, Depletion, Amortization": "5.50",
"Other Expenses": "13.0",
"General and Administrative Expense": "3.95",
"Oil and Gas Property": "-37.8",
"Property, Plant and Equipment": "56.0",
"Other Assets": "-4.78",
"Assets, Current": "2.87",
"Comprehensive Net Income": "15.5",
"Other Net Income": "17.8",
"Economic Capital Ratio": "-42.9"
},
"2014": {
"Long-term Debt": "14.5",
"Liabilities": "-45.3",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "-15.4",
"Liabilities, Current": "9.55",
"Other Liabilities": "-102",
"Oil and Gas Property": "-34.5",
"Assets": "-5.17",
"Property, Plant and Equipment": "47.7",
"Assets, Current": "-7.29",
"Other Assets": "-4.18",
"Other Revenues": "-18.7",
"Revenues": "-19.4",
"Net Income": "18.3",
"Depreciation, Depletion, Amortization": "5.07",
"Expenses": "13.2",
"Operating Expenses": "-14.4",
"Other Expenses": "19.3",
"Comprehensive Net Income": "18.4",
"Other Net Income": "21.2",
"Economic Capital Ratio": "-41.9"
},
"2015": {
"Liabilities": "-11.7",
"Assets": "-6.33",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "-2.81",
"Liabilities, Current": "4.57",
"Other Liabilities": "2.46",
"Long-term Debt": "-42.2",
"Property, Plant and Equipment": "10.5",
"Oil and Gas Property": "-27.6",
"Assets, Current": "-5.53",
"Revenues": "-6.35",
"Net Income": "2.87",
"Other Revenues": "-6.00",
"General and Administrative Expense": "1.94",
"Expenses": "2.76",
"Other Expenses": "10.5",
"Depreciation, Depletion, Amortization": "-3.60",
"Operating Expenses": "-37.2",
"Other Net Income": "5.70",
"Comprehensive Net Income": "3.09",
"Economic Capital Ratio": "-49.3"
},
"2020": {
"Liabilities": "65.7",
"Assets": "16.5",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "158",
"Liabilities, Current": "25.6",
"Deferred Tax Liab., Net": "3.31",
"Long-term Debt": "39.6",
"Other Assets": "2.70",
"Property, Plant and Equipment": "34.5",
"Oil and Gas Property": "-6.22",
"Depreciation, Depletion, Amortization": "-5.87",
"Expenses": "34.1",
"Net Income": "44.6",
"Revenue from Contract with Customer": "14.3",
"Operating Expenses": "-13.8",
"Cost of Goods and Services Sold": "2.98",
"Other Expenses": "48.9",
"Comprehensive Net Income": "44.8",
"Other Revenues": "-12.1",
"Other Net Income": "8.94",
"Economic Capital Ratio": "133"
},
"2021": {
"Deferred Tax Liab., Net": "2.17",
"Liabilities": "14.1",
"Stockholders Equity": "67.1",
"ECR before LimitedLiability": "56.4",
"Liabilities, Current": "9.60",
"Property, Plant and Equipment": "85.6",
"Assets": "36.6",
"Oil and Gas Property": "-17.0",
"Assets, Current": "-3.03",
"Revenue from Contract with Customer": "-5.47",
"Revenues": "-16.5",
"Expenses": "19.7",
"Net Income": "5.38",
"Gains/Losses on Derivatives": "2.61",
"Other Revenues": "-13.6",
"General and Administrative Expense": "4.37",
"Other Expenses": "10.8",
"Cost of Goods and Services Sold": "3.45",
"Other Net Income": "2.05",
"Comprehensive Net Income": "5.66",
"Economic Capital Ratio": "32.5"
},
"2022": {
"Deferred Tax Liab., Net": "-7.53",
"Liabilities": "28.2",
"Assets": "8.00",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "47.0",
"Long-term Debt": "14.8",
"Liabilities, Current": "20.4",
"Property, Plant and Equipment": "52.5",
"Oil and Gas Property": "-17.7",
"Revenues": "11.0",
"Net Income": "14.2",
"Revenue from Contract with Customer": "25.6",
"Other Revenues": "-18.0",
"Expenses": "8.21",
"Other Expenses": "23.0",
"Operating Expenses": "-12.4",
"Depreciation, Depletion, Amortization": "-8.67",
"General and Administrative Expense": "6.84",
"Comprehensive Net Income": "13.5",
"Other Net Income": "-4.99",
"Economic Capital Ratio": "24.6"
},
"2023": {
"Liabilities": "-44.0",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "-24.5",
"Other Liabilities": "4.34",
"Liabilities, Current": "6.14",
"Long-term Debt": "-55.1",
"Property, Plant and Equipment": "48.7",
"Assets": "5.49",
"Oil and Gas Property": "-23.4",
"Assets, Current": "-4.23",
"Other Assets": "-6.57",
"Revenue from Contract with Customer": "5.08",
"Revenues": "-7.87",
"Net Income": "8.02",
"Other Revenues": "-12.2",
"Expenses": "14.3",
"Depreciation, Depletion, Amortization": "-3.75",
"Other Expenses": "14.1",
"General and Administrative Expense": "4.39",
"Comprehensive Net Income": "8.15",
"Economic Capital Ratio": "-47.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509589_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "55,304",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "31,405",
"Liabilities, Current": "102,603",
"Long-term Debt": "159,208",
"Oil and Gas Property": "869,291",
"Operating Expenses": "153,302",
"Other Assets": "73,696",
"Other Compr. Net Income": "1,952",
"Other Expenses": "-15,088",
"Other Liabilities": "162,161",
"Other Net Income": "227,864",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,200",
"Revenue from Contract with Customer": "0",
"Taxes": "13,674"
},
"output_variables": {
"Liabilities": "423,972",
"Assets": "1,002,490",
"Revenues": "0",
"Expenses": "183,293",
"Stockholders Equity": "578,518",
"Net Income": "44,571",
"Comprehensive Net Income": "46,523",
"BaseVar": "919,786",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "264,174",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,503",
"Liabilities, Current": "175,226",
"Long-term Debt": "532,083",
"Oil and Gas Property": "0",
"Operating Expenses": "274,865",
"Other Assets": "14,151",
"Other Compr. Net Income": "-398",
"Other Expenses": "-39,779",
"Other Liabilities": "182,599",
"Other Net Income": "387,374",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,267,609",
"Revenue from Contract with Customer": "0",
"Taxes": "27,203"
},
"output_variables": {
"Liabilities": "889,907",
"Assets": "1,545,935",
"Revenues": "0",
"Expenses": "317,792",
"Stockholders Equity": "656,028",
"Net Income": "69,582",
"Comprehensive Net Income": "69,184",
"BaseVar": "1,570,703",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "76%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "208,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,571",
"Liabilities, Current": "198,447",
"Long-term Debt": "11,186",
"Oil and Gas Property": "0",
"Operating Expenses": "606,139",
"Other Assets": "41,137",
"Other Compr. Net Income": "3,301",
"Other Expenses": "-120,976",
"Other Liabilities": "1,056,385",
"Other Net Income": "634,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,756,477",
"Revenue from Contract with Customer": "0",
"Taxes": "50,430"
},
"output_variables": {
"Liabilities": "1,266,018",
"Assets": "2,006,089",
"Revenues": "0",
"Expenses": "617,164",
"Stockholders Equity": "740,071",
"Net Income": "16,982",
"Comprehensive Net Income": "20,283",
"BaseVar": "2,263,359",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "64%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "120,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "244,921",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "70,319",
"Liabilities, Current": "135,973",
"Long-term Debt": "885,392",
"Oil and Gas Property": "0",
"Operating Expenses": "1,200,123",
"Other Assets": "16,027",
"Other Compr. Net Income": "0",
"Other Expenses": "-498,763",
"Other Liabilities": "42,595",
"Other Net Income": "289,682",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,137,266",
"Revenue from Contract with Customer": "0",
"Taxes": "18,629"
},
"output_variables": {
"Liabilities": "1,063,960",
"Assets": "1,273,367",
"Revenues": "0",
"Expenses": "1,035,229",
"Stockholders Equity": "209,407",
"Net Income": "-745,547",
"Comprehensive Net Income": "-745,547",
"BaseVar": "1,831,119",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "11%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,405",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "91,242",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,936",
"Liabilities, Current": "74,484",
"Long-term Debt": "19,308",
"Oil and Gas Property": "0",
"Operating Expenses": "229,235",
"Other Assets": "93,096",
"Other Compr. Net Income": "0",
"Other Expenses": "-190,512",
"Other Liabilities": "43,768",
"Other Net Income": "54,126",
"Other Revenues": "0",
"Property, Plant and Equipment": "997,311",
"Revenue from Contract with Customer": "218,090",
"Taxes": "3,787"
},
"output_variables": {
"Liabilities": "137,560",
"Assets": "1,182,812",
"Revenues": "218,090",
"Expenses": "168,688",
"Stockholders Equity": "1,045,252",
"Net Income": "103,528",
"Comprehensive Net Income": "103,528",
"BaseVar": "880,638",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "215%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "719,937",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "226,931",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "65,132",
"Liabilities, Current": "1,119,506",
"Long-term Debt": "734,382",
"Oil and Gas Property": "0",
"Operating Expenses": "608,551",
"Other Assets": "76,254",
"Other Compr. Net Income": "0",
"Other Expenses": "-284,318",
"Other Liabilities": "232,147",
"Other Net Income": "-70,284",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,944,842",
"Revenue from Contract with Customer": "930,614",
"Taxes": "65,113"
},
"output_variables": {
"Liabilities": "2,086,035",
"Assets": "6,741,033",
"Revenues": "930,614",
"Expenses": "681,409",
"Stockholders Equity": "4,654,998",
"Net Income": "178,921",
"Comprehensive Net Income": "178,921",
"BaseVar": "5,254,688",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "137%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,328,430",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "319,618",
"Depreciation, Depletion, Amortization": "816,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "143,477",
"Liabilities, Current": "1,177,927",
"Long-term Debt": "687,285",
"Oil and Gas Property": "0",
"Operating Expenses": "1,807,358",
"Other Assets": "31,864",
"Other Compr. Net Income": "0",
"Other Expenses": "-859,926",
"Other Liabilities": "412,650",
"Other Net Income": "-330,262",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,611,105",
"Revenue from Contract with Customer": "3,791,398",
"Taxes": "305,701"
},
"output_variables": {
"Liabilities": "2,597,480",
"Assets": "7,971,399",
"Revenues": "3,791,398",
"Expenses": "2,213,056",
"Stockholders Equity": "5,373,919",
"Net Income": "1,248,080",
"Comprehensive Net Income": "1,248,080",
"BaseVar": "8,451,798",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "152%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,144,412",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "564,781",
"Depreciation, Depletion, Amortization": "1,171,192",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161,077",
"Liabilities, Current": "1,851,887",
"Long-term Debt": "5,091,448",
"Oil and Gas Property": "0",
"Operating Expenses": "2,339,760",
"Other Assets": "132,691",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,393,638",
"Other Liabilities": "407,882",
"Other Net Income": "-140,026",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,820,216",
"Revenue from Contract with Customer": "3,479,240",
"Taxes": "276,535"
},
"output_variables": {
"Liabilities": "7,915,998",
"Assets": "14,097,319",
"Revenues": "3,479,240",
"Expenses": "2,554,926",
"Stockholders Equity": "6,181,321",
"Net Income": "784,288",
"Comprehensive Net Income": "784,288",
"BaseVar": "14,093,754",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "80%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 0.798426308480153,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001509589.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001509589.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001509589.svg"
},
{
"company_id": "0000821483",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000821483.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000821483.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000821483.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000821483_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000821483_main_keyfigs.svg",
"name": "PAR Pacific Holdings INC",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000821483.svg",
"report_text": "The relative strengths and weaknesses of PAR Pacific Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PAR Pacific Holdings INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 78% points.The greatest weakness of PAR Pacific Holdings INC is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 205% points.
The company's Economic Capital Ratio, given in the ranking table, is 78%, being 50% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000821483_2024_PAR_Pacific_Holdings_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "7.67",
"Assets": "-65.1",
"Other Liabilities": "21.9",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-45.4",
"Oil and Gas Property": "-62.2",
"Assets, Current": "31.8",
"Property, Plant and Equipment": "-39.3",
"Revenues": "38.3",
"Net Income": "10.1",
"Other Revenues": "38.3",
"Expenses": "-38.7",
"Operating Expenses": "19.1",
"Depreciation, Depletion, Amortization": "7.69",
"Other Expenses": "-88.2",
"General and Administrative Expense": "9.66",
"Long-term Debt": "11.0",
"Liabilities, Current": "-33.5",
"Comprehensive Net Income": "9.77",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-74.7"
},
"2019": {
"Liabilities": "28.6",
"Stockholders Equity": "-189",
"ECR before LimitedLiability": "-43.7",
"Other Liabilities": "10.2",
"Long-term Debt": "13.3",
"Oil and Gas Property": "-67.0",
"Assets": "-94.8",
"Property, Plant and Equipment": "-63.5",
"Other Assets": "28.5",
"Other Revenues": "-28.5",
"Revenues": "48.0",
"Net Income": "21.6",
"Revenue from Contract with Customer": "48.3",
"Operating Expenses": "26.9",
"Expenses": "-89.5",
"Cost of Goods and Services Sold": "-182",
"Other Expenses": "19.1",
"Depreciation, Depletion, Amortization": "10.6",
"General and Administrative Expense": "8.73",
"Comprehensive Net Income": "22.5",
"Economic Capital Ratio": "-59.1"
},
"2020": {
"Other Liabilities": "3.39",
"Liabilities": "2.69",
"Stockholders Equity": "-119",
"Long-term Debt": "-3.97",
"Assets, Current": "-8.99",
"Assets": "-75.5",
"Other Assets": "11.0",
"Property, Plant and Equipment": "-41.6",
"Oil and Gas Property": "-52.1",
"Revenues": "19.6",
"Net Income": "9.95",
"Other Revenues": "-16.5",
"Revenue from Contract with Customer": "20.0",
"Expenses": "-35.1",
"Operating Expenses": "6.75",
"Cost of Goods and Services Sold": "-115",
"General and Administrative Expense": "1.96",
"Other Expenses": "9.77",
"ECR before LimitedLiability": "-36.8",
"Comprehensive Net Income": "10.0",
"Economic Capital Ratio": "-62.2"
},
"2021": {
"Liabilities": "17.2",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-50.5",
"Liabilities, Current": "11.1",
"Other Liabilities": "10.1",
"Property, Plant and Equipment": "-47.3",
"Assets": "-85.0",
"Other Assets": "10.2",
"Oil and Gas Property": "-54.4",
"Assets, Current": "-6.83",
"Revenue from Contract with Customer": "30.0",
"Revenues": "29.2",
"Gains/Losses on Derivatives": "5.74",
"Other Revenues": "-23.8",
"General and Administrative Expense": "9.81",
"Expenses": "-86.9",
"Depreciation, Depletion, Amortization": "8.87",
"Other Expenses": "9.85",
"Cost of Goods and Services Sold": "-150",
"Operating Expenses": "11.3",
"Economic Capital Ratio": "-74.3"
},
"2022": {
"Liabilities": "32.7",
"Assets": "-89.3",
"Stockholders Equity": "-155",
"ECR before LimitedLiability": "-53.8",
"Long-term Debt": "14.6",
"Other Liabilities": "16.0",
"Liabilities, Current": "9.00",
"Property, Plant and Equipment": "-55.7",
"Oil and Gas Property": "-55.8",
"Revenues": "49.0",
"Net Income": "-5.27",
"Revenue from Contract with Customer": "50.7",
"Other Revenues": "-29.4",
"Expenses": "-115",
"Other Expenses": "9.52",
"Operating Expenses": "25.9",
"Cost of Goods and Services Sold": "-198",
"Depreciation, Depletion, Amortization": "7.34",
"General and Administrative Expense": "12.3",
"Comprehensive Net Income": "-6.19",
"Economic Capital Ratio": "-76.2"
},
"2023": {
"Liabilities": "47.6",
"Assets": "-87.4",
"Stockholders Equity": "-196",
"ECR before LimitedLiability": "-26.6",
"Other Liabilities": "21.0",
"Liabilities, Current": "12.4",
"Long-term Debt": "17.4",
"Property, Plant and Equipment": "-59.4",
"Oil and Gas Property": "-52.9",
"Revenue from Contract with Customer": "77.5",
"Revenues": "75.1",
"Net Income": "22.4",
"Other Revenues": "-34.0",
"Operating Expenses": "27.9",
"Expenses": "-121",
"Depreciation, Depletion, Amortization": "11.3",
"Cost of Goods and Services Sold": "-205",
"Other Expenses": "12.0",
"General and Administrative Expense": "12.1",
"Comprehensive Net Income": "22.7",
"Economic Capital Ratio": "-49.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000821483_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "544,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,982",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,494",
"Liabilities, Current": "453,388",
"Long-term Debt": "119,365",
"Oil and Gas Property": "0",
"Operating Expenses": "27,251",
"Other Assets": "160,108",
"Other Compr. Net Income": "0",
"Other Expenses": "879,103",
"Other Liabilities": "12,196",
"Other Net Income": "-31,308",
"Other Revenues": "886,014",
"Property, Plant and Equipment": "108,604",
"Revenue from Contract with Customer": "0",
"Taxes": "49"
},
"output_variables": {
"Liabilities": "584,949",
"Assets": "813,213",
"Revenues": "886,014",
"Expenses": "933,879",
"Stockholders Equity": "228,264",
"Net Income": "-79,173",
"Comprehensive Net Income": "-79,173",
"BaseVar": "1,624,682",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,032,174",
"Cost of Goods and Services Sold": "4,803,589",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "86,121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,223",
"Liabilities, Current": "1,034,322",
"Long-term Debt": "1,003,563",
"Oil and Gas Property": "0",
"Operating Expenses": "312,899",
"Other Assets": "706,443",
"Other Compr. Net Income": "-2,091",
"Other Expenses": "-64,985",
"Other Liabilities": "14,433",
"Other Net Income": "-176,860",
"Other Revenues": "0",
"Property, Plant and Equipment": "961,943",
"Revenue from Contract with Customer": "5,401,516",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,052,318",
"Assets": "2,700,560",
"Revenues": "5,401,516",
"Expenses": "5,183,847",
"Stockholders Equity": "648,242",
"Net Income": "40,809",
"Comprehensive Net Income": "38,718",
"BaseVar": "7,758,596",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,469",
"Cost of Goods and Services Sold": "2,947,697",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,288",
"Liabilities, Current": "878,680",
"Long-term Debt": "1,000,982",
"Oil and Gas Property": "0",
"Operating Expenses": "277,427",
"Other Assets": "564,627",
"Other Compr. Net Income": "-4,324",
"Other Expenses": "65,700",
"Other Liabilities": "7,925",
"Other Net Income": "-111,808",
"Other Revenues": "0",
"Property, Plant and Equipment": "932,765",
"Revenue from Contract with Customer": "3,124,870",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,887,587",
"Assets": "2,133,861",
"Revenues": "3,124,870",
"Expenses": "3,422,148",
"Stockholders Equity": "246,274",
"Net Income": "-409,086",
"Comprehensive Net Income": "-413,410",
"BaseVar": "5,342,299",
"ECR before LimitedLiability": "-5.1%",
"Economic Capital Ratio": "20%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,130,171",
"Cost of Goods and Services Sold": "4,338,474",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "94,241",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,096",
"Liabilities, Current": "1,355,793",
"Long-term Debt": "941,067",
"Oil and Gas Property": "0",
"Operating Expenses": "299,669",
"Other Assets": "583,575",
"Other Compr. Net Income": "6,244",
"Other Expenses": "-61,751",
"Other Liabilities": "7,691",
"Other Net Income": "-72,657",
"Other Revenues": "0",
"Property, Plant and Equipment": "856,505",
"Revenue from Contract with Customer": "4,710,089",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,304,551",
"Assets": "2,570,251",
"Revenues": "4,710,089",
"Expenses": "4,718,729",
"Stockholders Equity": "265,700",
"Net Income": "-81,297",
"Comprehensive Net Income": "-75,053",
"BaseVar": "7,191,260",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "30%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,881,837",
"Cost of Goods and Services Sold": "6,376,014",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "99,769",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,396",
"Liabilities, Current": "1,794,090",
"Long-term Debt": "835,709",
"Oil and Gas Property": "0",
"Operating Expenses": "342,209",
"Other Assets": "562,976",
"Other Compr. Net Income": "5,627",
"Other Expenses": "4,204",
"Other Liabilities": "6,311",
"Other Net Income": "-73,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "835,834",
"Revenue from Contract with Customer": "7,321,785",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,636,110",
"Assets": "3,280,647",
"Revenues": "7,321,785",
"Expenses": "6,884,592",
"Stockholders Equity": "644,537",
"Net Income": "364,189",
"Comprehensive Net Income": "369,816",
"BaseVar": "10,100,882",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "51%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,989,495",
"Cost of Goods and Services Sold": "6,838,109",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "119,830",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,447",
"Liabilities, Current": "1,524,601",
"Long-term Debt": "991,487",
"Oil and Gas Property": "0",
"Operating Expenses": "485,587",
"Other Assets": "775,067",
"Other Compr. Net Income": "45",
"Other Expenses": "-98,360",
"Other Liabilities": "12,438",
"Other Net Income": "-66,700",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,388",
"Revenue from Contract with Customer": "8,231,955",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,528,526",
"Assets": "3,863,950",
"Revenues": "8,231,955",
"Expenses": "7,436,613",
"Stockholders Equity": "1,335,424",
"Net Income": "728,642",
"Comprehensive Net Income": "728,687",
"BaseVar": "11,063,894",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "78%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 0.7770240901437732,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000821483.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000821483.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000821483.svg"
},
{
"company_id": "0000775057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000775057.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000775057.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000775057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000775057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000775057_main_keyfigs.svg",
"name": "Altex Industries INC",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000775057.svg",
"report_text": "The relative strengths and weaknesses of Altex Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Altex Industries INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Altex Industries INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 101% points.
The company's Economic Capital Ratio, given in the ranking table, is 76%, being 52% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000775057_2024_Altex_Industries_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "12.7",
"Liabilities": "-35.8",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "-5.30",
"Liabilities, Current": "-97.9",
"Long-term Debt": "22.4",
"Oil and Gas Property": "-27.5",
"Assets": "26.1",
"Revenues": "-24.7",
"Expenses": "19.6",
"Property, Plant and Equipment": "-27.8",
"Other Assets": "1.14",
"Assets, Current": "90.7",
"Revenue from Contract with Customer": "-13.0",
"Other Revenues": "-11.2",
"General and Administrative Expense": "-2.23",
"Operating Expenses": "5.36",
"Other Expenses": "11.7",
"Depreciation, Depletion, Amortization": "4.29",
"Economic Capital Ratio": "-29.5",
"Other Net Income": "3.37"
},
"2019": {
"Liabilities": "-40.5",
"Assets": "25.6",
"Stockholders Equity": "10.9",
"Economic Capital Ratio": "-16.4",
"Liabilities, Current": "-100",
"Other Liabilities": "6.10",
"Long-term Debt": "25.8",
"Oil and Gas Property": "-25.8",
"Assets, Current": "90.9",
"Property, Plant and Equipment": "-30.0",
"Other Revenues": "-5.70",
"Revenues": "-22.3",
"Net Income": "6.92",
"Revenue from Contract with Customer": "-16.5",
"Operating Expenses": "4.13",
"Expenses": "24.0",
"Other Expenses": "17.8",
"Depreciation, Depletion, Amortization": "3.94",
"General and Administrative Expense": "-4.07",
"Comprehensive Net Income": "7.25",
"Other Net Income": "2.68"
},
"2020": {
"Other Liabilities": "7.99",
"Liabilities": "-45.1",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "18.2",
"Liabilities, Current": "-90.5",
"Long-term Debt": "14.1",
"Assets, Current": "75.0",
"Assets": "30.5",
"Other Assets": "4.87",
"Property, Plant and Equipment": "-27.9",
"Oil and Gas Property": "-22.9",
"Revenues": "-21.2",
"Net Income": "12.5",
"Other Revenues": "-6.87",
"Revenue from Contract with Customer": "-13.3",
"Depreciation, Depletion, Amortization": "4.89",
"Expenses": "27.5",
"Operating Expenses": "5.44",
"Other Expenses": "19.9",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "-7.27"
},
"2021": {
"Liabilities": "-33.2",
"Assets": "28.2",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "-6.62",
"Long-term Debt": "13.9",
"Liabilities, Current": "-72.6",
"Other Liabilities": "6.65",
"Property, Plant and Equipment": "-25.9",
"Oil and Gas Property": "-22.3",
"Assets, Current": "73.8",
"Revenue from Contract with Customer": "-21.9",
"Revenues": "-29.1",
"Net Income": "-3.10",
"Other Revenues": "-8.53",
"General and Administrative Expense": "-4.20",
"Expenses": "16.4",
"Depreciation, Depletion, Amortization": "3.79",
"Other Expenses": "11.7",
"Other Net Income": "5.48",
"Comprehensive Net Income": "-2.88",
"Economic Capital Ratio": "-30.5"
},
"2023": {
"Liabilities": "-47.2",
"ECR before LimitedLiability": "-28.5",
"Other Liabilities": "7.71",
"Liabilities, Current": "-101",
"Long-term Debt": "16.2",
"Property, Plant and Equipment": "-30.0",
"Assets": "20.8",
"Oil and Gas Property": "-20.9",
"Assets, Current": "75.8",
"Other Assets": "-4.55",
"Revenue from Contract with Customer": "-20.5",
"Revenues": "-31.1",
"Net Income": "-4.73",
"Other Revenues": "-8.71",
"Expenses": "15.7",
"Depreciation, Depletion, Amortization": "4.43",
"Other Expenses": "15.2",
"General and Administrative Expense": "-8.10",
"Comprehensive Net Income": "-4.61",
"Other Net Income": "6.65",
"Economic Capital Ratio": "-51.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000775057_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-175",
"Other Liabilities": "0",
"Other Net Income": "38",
"Other Revenues": "64",
"Property, Plant and Equipment": "97",
"Revenue from Contract with Customer": "0",
"Taxes": "5.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,389",
"Revenues": "64",
"Expenses": "175",
"Stockholders Equity": "1,298",
"Net Income": "-73",
"Comprehensive Net Income": "-73",
"BaseVar": "1,878",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,286",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "39",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "204",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-204",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "121",
"Property, Plant and Equipment": "58",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,344",
"Revenues": "121",
"Expenses": "204",
"Stockholders Equity": "1,253",
"Net Income": "-32",
"Comprehensive Net Income": "-32",
"BaseVar": "1,906",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170",
"Liabilities, Current": "1,113",
"Long-term Debt": "97",
"Oil and Gas Property": "0",
"Operating Expenses": "179",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "31",
"Property, Plant and Equipment": "50",
"Revenue from Contract with Customer": "0",
"Taxes": "1.0"
},
"output_variables": {
"Liabilities": "1,210",
"Assets": "2,329",
"Revenues": "31",
"Expenses": "179",
"Stockholders Equity": "1,119",
"Net Income": "-130",
"Comprehensive Net Income": "-130",
"BaseVar": "1,884",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "75%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,061",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "173",
"Liabilities, Current": "1,109",
"Long-term Debt": "72",
"Oil and Gas Property": "0",
"Operating Expenses": "183",
"Other Assets": "95",
"Other Compr. Net Income": "0",
"Other Expenses": "-183",
"Other Liabilities": "0",
"Other Net Income": "57",
"Other Revenues": "44",
"Property, Plant and Equipment": "43",
"Revenue from Contract with Customer": "0",
"Taxes": "3.0"
},
"output_variables": {
"Liabilities": "1,181",
"Assets": "2,199",
"Revenues": "44",
"Expenses": "183",
"Stockholders Equity": "1,018",
"Net Income": "-82",
"Comprehensive Net Income": "-82",
"BaseVar": "1,832",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "74%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "263",
"Liabilities, Current": "1,182",
"Long-term Debt": "20",
"Oil and Gas Property": "0",
"Operating Expenses": "273",
"Other Assets": "47",
"Other Compr. Net Income": "0",
"Other Expenses": "-273",
"Other Liabilities": "0",
"Other Net Income": "110",
"Other Revenues": "32",
"Property, Plant and Equipment": "29",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,202",
"Assets": "2,334",
"Revenues": "32",
"Expenses": "273",
"Stockholders Equity": "1,132",
"Net Income": "-131",
"Comprehensive Net Income": "-131",
"BaseVar": "1,976",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7582539260593002,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000775057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000775057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000775057.svg"
},
{
"company_id": "0000061398",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000061398.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000061398.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000061398.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000061398_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000061398_main_keyfigs.svg",
"name": "Tellurian INC DE",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000061398.svg",
"report_text": "The relative strengths and weaknesses of Tellurian INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tellurian INC DE compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Tellurian INC DE is the variable Long-term Debt, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 66%, being 61% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000061398_2024_Tellurian_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "18.3",
"Liabilities": "25.3",
"Assets": "-22.2",
"Stockholders Equity": "-19.9",
"ECR before LimitedLiability": "-13.5",
"Other Liabilities": "17.2",
"Long-term Debt": "-10.1",
"Other Assets": "-6.06",
"Assets, Current": "38.0",
"Oil and Gas Property": "-40.3",
"Revenues": "-33.4",
"Net Income": "-53.5",
"Other Revenues": "-33.3",
"Operating Expenses": "-73.5",
"Expenses": "-49.3",
"General and Administrative Expense": "-20.0",
"Other Expenses": "36.2",
"Comprehensive Net Income": "-32.8",
"Other Net Income": "26.5",
"Other Compr. Net Income": "19.0",
"Economic Capital Ratio": "-36.3"
},
"2017": {
"Liabilities": "26.8",
"Stockholders Equity": "24.7",
"ECR before LimitedLiability": "-45.4",
"Long-term Debt": "24.8",
"Other Liabilities": "11.2",
"Oil and Gas Property": "-46.3",
"Assets": "-8.96",
"Property, Plant and Equipment": "-7.28",
"Other Assets": "16.0",
"Assets, Current": "37.0",
"Other Revenues": "-17.4",
"Revenues": "-18.2",
"Net Income": "-110",
"General and Administrative Expense": "-32.7",
"Expenses": "-79.5",
"Operating Expenses": "-108",
"Depreciation, Depletion, Amortization": "6.43",
"Other Expenses": "30.9",
"Other Net Income": "-2.46",
"Comprehensive Net Income": "-110",
"Economic Capital Ratio": "-68.2"
},
"2018": {
"Other Liabilities": "-29.1",
"Liabilities": "46.9",
"Assets": "34.2",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "39.6",
"Liabilities, Current": "37.7",
"Long-term Debt": "34.1",
"Oil and Gas Property": "-24.0",
"Other Assets": "49.6",
"Assets, Current": "28.9",
"Revenue from Contract with Customer": "-12.2",
"Revenues": "-31.3",
"Net Income": "-48.5",
"Other Revenues": "-18.9",
"General and Administrative Expense": "-26.8",
"Expenses": "-19.7",
"Operating Expenses": "-39.8",
"Other Expenses": "38.7",
"Depreciation, Depletion, Amortization": "5.81",
"Comprehensive Net Income": "-48.4",
"Economic Capital Ratio": "15.4"
},
"2019": {
"Liabilities": "-21.9",
"Stockholders Equity": "-18.5",
"ECR before LimitedLiability": "-55.1",
"Liabilities, Current": "-23.5",
"Other Liabilities": "-14.6",
"Long-term Debt": "16.1",
"Other Revenues": "-10.9",
"Revenues": "-18.3",
"Net Income": "-27.1",
"Revenue from Contract with Customer": "-7.84",
"Operating Expenses": "-26.5",
"Expenses": "-7.18",
"Cost of Goods and Services Sold": "2.51",
"Other Expenses": "21.4",
"General and Administrative Expense": "-15.6",
"Assets, Current": "6.25",
"Property, Plant and Equipment": "-7.83",
"Other Assets": "31.8",
"Oil and Gas Property": "-31.5",
"Comprehensive Net Income": "-26.8",
"Economic Capital Ratio": "-70.5"
},
"2020": {
"Other Liabilities": "3.36",
"Liabilities": "-4.42",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-42.7",
"Liabilities, Current": "-6.15",
"Assets, Current": "4.66",
"Assets": "-5.74",
"Other Assets": "14.1",
"Property, Plant and Equipment": "-20.1",
"Oil and Gas Property": "-26.6",
"Revenues": "-5.61",
"Net Income": "-25.4",
"Other Revenues": "-4.23",
"Revenue from Contract with Customer": "-2.15",
"Expenses": "-4.15",
"Operating Expenses": "8.00",
"General and Administrative Expense": "-3.48",
"Other Expenses": "-6.10",
"Other Net Income": "-4.89",
"Comprehensive Net Income": "-25.2",
"Economic Capital Ratio": "-68.2"
},
"2021": {
"Liabilities": "17.3",
"Stockholders Equity": "49.0",
"ECR before LimitedLiability": "19.8",
"Long-term Debt": "-15.3",
"Liabilities, Current": "18.7",
"Other Liabilities": "10.2",
"Property, Plant and Equipment": "-8.06",
"Assets": "30.2",
"Other Assets": "24.9",
"Oil and Gas Property": "-24.0",
"Assets, Current": "48.4",
"Revenue from Contract with Customer": "-11.7",
"Revenues": "-23.7",
"Net Income": "-25.9",
"Other Revenues": "-14.7",
"General and Administrative Expense": "-14.1",
"Expenses": "-5.59",
"Other Expenses": "-7.13",
"Cost of Goods and Services Sold": "-4.88",
"Operating Expenses": "15.5",
"Comprehensive Net Income": "-25.6",
"Economic Capital Ratio": "-4.09"
},
"2022": {
"Deferred Tax Liab., Net": "2.80",
"Liabilities": "-21.8",
"Assets": "10.3",
"ECR before LimitedLiability": "-29.0",
"Long-term Debt": "-32.7",
"Other Liabilities": "3.42",
"Property, Plant and Equipment": "18.8",
"Assets, Current": "20.9",
"Oil and Gas Property": "-25.8",
"Gains/Losses on Derivatives": "2.49",
"Revenues": "-14.9",
"Net Income": "-11.3",
"Revenue from Contract with Customer": "-3.41",
"Other Revenues": "-14.0",
"Expenses": "4.78",
"Other Expenses": "-11.2",
"Operating Expenses": "12.4",
"Cost of Goods and Services Sold": "2.32",
"General and Administrative Expense": "-2.88",
"Comprehensive Net Income": "-11.9",
"Economic Capital Ratio": "-51.4"
},
"2023": {
"Deferred Tax Liab., Net": "3.12",
"Liabilities": "-36.1",
"Assets": "9.75",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-38.2",
"Other Liabilities": "-7.01",
"Liabilities, Current": "3.48",
"Long-term Debt": "-36.5",
"Property, Plant and Equipment": "49.5",
"Oil and Gas Property": "-23.1",
"Assets, Current": "-9.33",
"Revenue from Contract with Customer": "-6.95",
"Revenues": "-19.4",
"Net Income": "-11.7",
"Other Revenues": "-10.7",
"Operating Expenses": "8.23",
"Expenses": "6.21",
"Depreciation, Depletion, Amortization": "-2.73",
"General and Administrative Expense": "-2.94",
"Comprehensive Net Income": "-11.6",
"Economic Capital Ratio": "-61.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000061398_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,284",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,890",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,307",
"Liabilities, Current": "6,469",
"Long-term Debt": "11,707",
"Oil and Gas Property": "0",
"Operating Expenses": "46,395",
"Other Assets": "5,137",
"Other Compr. Net Income": "9,354",
"Other Expenses": "-14,056",
"Other Liabilities": "870",
"Other Net Income": "18,176",
"Other Revenues": "923",
"Property, Plant and Equipment": "29,153",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,046",
"Assets": "71,574",
"Revenues": "923",
"Expenses": "51,536",
"Stockholders Equity": "52,528",
"Net Income": "-32,437",
"Comprehensive Net Income": "-23,083",
"BaseVar": "85,304",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "96%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,691",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "98,874",
"Liabilities, Current": "52,298",
"Long-term Debt": "638",
"Oil and Gas Property": "0",
"Operating Expenses": "244,008",
"Other Assets": "27,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-99,168",
"Other Liabilities": "0",
"Other Net Income": "7,293",
"Other Revenues": "5,441",
"Property, Plant and Equipment": "115,856",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "52,936",
"Assets": "276,823",
"Revenues": "5,441",
"Expenses": "244,193",
"Stockholders Equity": "223,887",
"Net Income": "-231,459",
"Comprehensive Net Income": "-231,459",
"BaseVar": "293,343",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "45%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "140,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,567",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,777",
"Liabilities, Current": "0",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "138,006",
"Other Assets": "137,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,534",
"Other Liabilities": "57,048",
"Other Net Income": "1,785",
"Other Revenues": "0",
"Property, Plant and Equipment": "130,580",
"Revenue from Contract with Customer": "10,286",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,844",
"Assets": "408,548",
"Revenues": "10,286",
"Expenses": "137,816",
"Stockholders Equity": "350,704",
"Net Income": "-125,745",
"Comprehensive Net Income": "-125,745",
"BaseVar": "308,140",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "136%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,235",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,487",
"Liabilities, Current": "132,579",
"Long-term Debt": "25,337",
"Oil and Gas Property": "0",
"Operating Expenses": "174,633",
"Other Assets": "147,047",
"Other Compr. Net Income": "0",
"Other Expenses": "-107,933",
"Other Liabilities": "58,121",
"Other Net Income": "-5,908",
"Other Revenues": "0",
"Property, Plant and Equipment": "153,040",
"Revenue from Contract with Customer": "28,774",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "216,037",
"Assets": "382,322",
"Revenues": "28,774",
"Expenses": "174,633",
"Stockholders Equity": "166,285",
"Net Income": "-151,767",
"Comprehensive Net Income": "-151,767",
"BaseVar": "403,837",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "37%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "84,902",
"Cost of Goods and Services Sold": "17,223",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "47,349",
"Liabilities, Current": "119,305",
"Long-term Debt": "64,600",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "146,836",
"Other Compr. Net Income": "0",
"Other Expenses": "122,273",
"Other Liabilities": "0",
"Other Net Income": "-44,057",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,257",
"Revenue from Contract with Customer": "37,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,905",
"Assets": "292,995",
"Revenues": "37,434",
"Expenses": "204,073",
"Stockholders Equity": "109,090",
"Net Income": "-210,696",
"Comprehensive Net Income": "-210,696",
"BaseVar": "381,232",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "14%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "327,718",
"Cost of Goods and Services Sold": "36,438",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,481",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "85,903",
"Liabilities, Current": "88,798",
"Long-term Debt": "114,707",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "143,543",
"Other Compr. Net Income": "0",
"Other Expenses": "50,186",
"Other Liabilities": "0",
"Other Net Income": "-2,005",
"Other Revenues": "0",
"Property, Plant and Equipment": "150,545",
"Revenue from Contract with Customer": "71,275",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "203,505",
"Assets": "621,806",
"Revenues": "71,275",
"Expenses": "184,008",
"Stockholders Equity": "418,301",
"Net Income": "-114,738",
"Comprehensive Net Income": "-114,738",
"BaseVar": "541,300",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "100%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "574,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "44,357",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,386",
"Liabilities, Current": "297,541",
"Long-term Debt": "406,636",
"Oil and Gas Property": "0",
"Operating Expenses": "37,886",
"Other Assets": "63,316",
"Other Compr. Net Income": "0",
"Other Expenses": "201,070",
"Other Liabilities": "49,963",
"Other Net Income": "-32,037",
"Other Revenues": "0",
"Property, Plant and Equipment": "789,076",
"Revenue from Contract with Customer": "391,926",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "754,140",
"Assets": "1,426,683",
"Revenues": "391,926",
"Expenses": "409,699",
"Stockholders Equity": "672,543",
"Net Income": "-49,810",
"Comprehensive Net Income": "-49,810",
"BaseVar": "1,507,242",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "117,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "101,902",
"Liabilities, Current": "179,198",
"Long-term Debt": "398,456",
"Oil and Gas Property": "0",
"Operating Expenses": "78,186",
"Other Assets": "70,199",
"Other Compr. Net Income": "0",
"Other Expenses": "36,276",
"Other Liabilities": "121,450",
"Other Net Income": "-17,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,136,299",
"Revenue from Contract with Customer": "166,128",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "699,104",
"Assets": "1,324,028",
"Revenues": "166,128",
"Expenses": "314,790",
"Stockholders Equity": "624,924",
"Net Income": "-166,177",
"Comprehensive Net Income": "-166,177",
"BaseVar": "1,260,782",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "66%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 0.6615275082874773,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000061398.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000061398.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000061398.svg"
},
{
"company_id": "0000844965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000844965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000844965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000844965.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000844965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000844965_main_keyfigs.svg",
"name": "Tetra Technologies INC",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000844965.svg",
"report_text": "The relative strengths and weaknesses of Tetra Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tetra Technologies INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Tetra Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 130% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 68% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000844965_2024_Tetra_Technologies_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "-13.7",
"Liabilities": "-16.4",
"Assets": "-48.2",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-75.1",
"Other Liabilities": "-7.33",
"Liabilities, Current": "4.53",
"Oil and Gas Property": "-22.8",
"Property, Plant and Equipment": "-37.6",
"Assets, Current": "13.4",
"Revenues": "26.1",
"Net Income": "-8.38",
"Other Revenues": "26.2",
"Operating Expenses": "6.59",
"Expenses": "-33.4",
"Other Expenses": "-46.7",
"General and Administrative Expense": "-4.26",
"Depreciation, Depletion, Amortization": "6.44",
"Comprehensive Net Income": "-8.25",
"Other Net Income": "-8.00",
"Economic Capital Ratio": "-77.4"
},
"2011": {
"Liabilities, Current": "3.38",
"Liabilities": "-10.3",
"Stockholders Equity": "-94.0",
"ECR before LimitedLiability": "-28.7",
"Other Liabilities": "6.71",
"Long-term Debt": "-22.9",
"Other Assets": "-3.60",
"Assets": "-42.9",
"Assets, Current": "14.5",
"Oil and Gas Property": "-44.8",
"Property, Plant and Equipment": "-6.96",
"Revenues": "40.1",
"Net Income": "15.6",
"Other Revenues": "40.2",
"Operating Expenses": "23.4",
"Expenses": "-28.0",
"Depreciation, Depletion, Amortization": "6.73",
"Other Expenses": "-70.1",
"Comprehensive Net Income": "15.7",
"Other Net Income": "-5.31",
"Economic Capital Ratio": "-51.6"
},
"2012": {
"Assets, Current": "15.1",
"Assets": "-35.2",
"Stockholders Equity": "-67.3",
"Other Liabilities": "14.7",
"Economic Capital Ratio": "-29.1",
"Property, Plant and Equipment": "-6.41",
"Oil and Gas Property": "-47.2",
"Other Assets": "11.3",
"Other Revenues": "42.4",
"Revenues": "42.3",
"Net Income": "27.2",
"Taxes": "0.824",
"Expenses": "-15.6",
"Operating Expenses": "21.4",
"Other Expenses": "-54.8",
"Depreciation, Depletion, Amortization": "7.62",
"General and Administrative Expense": "2.88",
"Liabilities, Current": "3.56",
"Long-term Debt": "-23.7",
"Other Net Income": "-5.11",
"Comprehensive Net Income": "27.0"
},
"2013": {
"Other Liabilities": "23.3",
"Liabilities": "14.1",
"Stockholders Equity": "-66.9",
"ECR before LimitedLiability": "-5.52",
"Liabilities, Current": "17.4",
"Long-term Debt": "-38.5",
"Other Assets": "13.5",
"Assets": "-39.9",
"Oil and Gas Property": "-51.5",
"Assets, Current": "10.4",
"Property, Plant and Equipment": "-2.79",
"Revenues": "48.5",
"Net Income": "18.9",
"Other Revenues": "48.4",
"Expenses": "-28.7",
"Operating Expenses": "20.7",
"Depreciation, Depletion, Amortization": "9.05",
"Other Expenses": "-65.2",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "-34.8"
},
"2014": {
"Long-term Debt": "-55.8",
"Liabilities": "-20.9",
"Assets": "-24.7",
"Stockholders Equity": "-58.1",
"ECR before LimitedLiability": "-24.3",
"Liabilities, Current": "3.43",
"Other Liabilities": "14.2",
"Oil and Gas Property": "-40.9",
"Property, Plant and Equipment": "6.15",
"Other Assets": "12.0",
"Other Revenues": "25.7",
"Revenues": "24.9",
"Net Income": "14.3",
"Depreciation, Depletion, Amortization": "5.68",
"Expenses": "-2.46",
"General and Administrative Expense": "1.61",
"Operating Expenses": "15.9",
"Other Expenses": "-31.3",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-7.37",
"Economic Capital Ratio": "-50.7"
},
"2015": {
"Liabilities": "-12.8",
"Assets": "-20.9",
"Stockholders Equity": "-43.6",
"ECR before LimitedLiability": "35.2",
"Liabilities, Current": "18.6",
"Other Liabilities": "12.0",
"Long-term Debt": "-71.1",
"Property, Plant and Equipment": "19.7",
"Other Assets": "10.6",
"Oil and Gas Property": "-42.0",
"Revenues": "31.4",
"Net Income": "36.7",
"Other Revenues": "31.8",
"Expenses": "16.3",
"Other Expenses": "-18.3",
"Depreciation, Depletion, Amortization": "8.47",
"Operating Expenses": "24.1",
"Other Net Income": "-4.33",
"Comprehensive Net Income": "38.7",
"Other Compr. Net Income": "3.92",
"Economic Capital Ratio": "-11.3"
},
"2016": {
"Liabilities": "-9.18",
"Stockholders Equity": "-67.9",
"ECR before LimitedLiability": "-29.7",
"Long-term Debt": "-39.2",
"Liabilities, Current": "19.6",
"Oil and Gas Property": "-45.7",
"Assets": "-36.0",
"Other Assets": "9.82",
"Assets, Current": "-6.88",
"Property, Plant and Equipment": "13.1",
"Other Revenues": "24.5",
"Revenues": "24.5",
"Net Income": "9.87",
"Other Expenses": "-42.1",
"Expenses": "-11.0",
"Operating Expenses": "17.3",
"Depreciation, Depletion, Amortization": "7.56",
"Comprehensive Net Income": "15.1",
"Other Net Income": "-4.92",
"Other Compr. Net Income": "4.40",
"Economic Capital Ratio": "-53.7"
},
"2020": {
"Other Liabilities": "0.828",
"Liabilities": "-48.1",
"Stockholders Equity": "-56.9",
"Liabilities, Current": "-62.1",
"Long-term Debt": "-1.26",
"Assets, Current": "20.2",
"Assets": "-17.9",
"Other Assets": "1.21",
"Property, Plant and Equipment": "-36.0",
"Oil and Gas Property": "-33.0",
"Expenses": "5.18",
"Net Income": "4.78",
"Operating Expenses": "3.57",
"Other Expenses": "-6.22",
"ECR before LimitedLiability": "-36.6",
"Comprehensive Net Income": "3.51",
"Other Compr. Net Income": "-3.49",
"Revenue from Contract with Customer": "1.82",
"Other Revenues": "-10.8",
"Other Net Income": "-2.25",
"Economic Capital Ratio": "-62.0"
},
"2021": {
"Liabilities": "21.1",
"Stockholders Equity": "-81.0",
"ECR before LimitedLiability": "-12.5",
"Long-term Debt": "-37.9",
"Liabilities, Current": "30.0",
"Other Liabilities": "12.2",
"Property, Plant and Equipment": "-39.1",
"Assets": "-53.6",
"Other Assets": "15.3",
"Oil and Gas Property": "-43.4",
"Assets, Current": "13.6",
"Revenue from Contract with Customer": "43.6",
"Revenues": "26.6",
"Expenses": "-43.7",
"Net Income": "22.7",
"Other Revenues": "-23.2",
"Other Expenses": "-82.1",
"Operating Expenses": "20.5",
"Other Net Income": "29.3",
"Comprehensive Net Income": "22.1",
"Economic Capital Ratio": "-36.4"
},
"2022": {
"Liabilities": "11.2",
"Stockholders Equity": "-91.0",
"ECR before LimitedLiability": "-56.0",
"Long-term Debt": "-25.3",
"Other Liabilities": "11.7",
"Liabilities, Current": "16.6",
"Property, Plant and Equipment": "-38.1",
"Assets": "-57.0",
"Other Assets": "11.0",
"Assets, Current": "13.3",
"Oil and Gas Property": "-41.9",
"Revenues": "30.3",
"Net Income": "-8.30",
"Revenue from Contract with Customer": "37.1",
"Other Revenues": "-19.6",
"Expenses": "-52.0",
"Other Expenses": "-91.9",
"Operating Expenses": "23.6",
"Depreciation, Depletion, Amortization": "6.90",
"Comprehensive Net Income": "-9.45",
"Economic Capital Ratio": "-78.4"
},
"2023": {
"Liabilities": "11.4",
"Assets": "-67.7",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-44.4",
"Other Liabilities": "12.9",
"Liabilities, Current": "10.6",
"Long-term Debt": "-23.4",
"Property, Plant and Equipment": "-48.4",
"Oil and Gas Property": "-42.9",
"Assets, Current": "15.2",
"Revenue from Contract with Customer": "52.4",
"Revenues": "43.1",
"Net Income": "7.47",
"Other Revenues": "-21.2",
"Operating Expenses": "24.1",
"Expenses": "-58.5",
"Depreciation, Depletion, Amortization": "8.70",
"Other Expenses": "-103",
"General and Administrative Expense": "-8.33",
"Comprehensive Net Income": "8.30",
"Economic Capital Ratio": "-67.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000844965_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "414,938",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,132",
"Liabilities, Current": "216,832",
"Long-term Debt": "319,134",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "144,820",
"Other Compr. Net Income": "0",
"Other Expenses": "815,807",
"Other Liabilities": "247,339",
"Other Net Income": "-457",
"Other Revenues": "872,678",
"Property, Plant and Equipment": "739,870",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "783,305",
"Assets": "1,299,628",
"Revenues": "872,678",
"Expenses": "915,939",
"Stockholders Equity": "516,323",
"Net Income": "-43,718",
"Comprehensive Net Income": "-43,718",
"BaseVar": "1,936,004",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "64%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "528,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,273",
"Liabilities, Current": "232,365",
"Long-term Debt": "318,493",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "145,508",
"Other Compr. Net Income": "0",
"Other Expenses": "771,955",
"Other Liabilities": "83,364",
"Other Net Income": "45,371",
"Other Revenues": "845,275",
"Property, Plant and Equipment": "529,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "634,222",
"Assets": "1,203,310",
"Revenues": "845,275",
"Expenses": "885,228",
"Stockholders Equity": "569,088",
"Net Income": "5,418",
"Comprehensive Net Income": "5,418",
"BaseVar": "1,806,703",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "435,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "133,138",
"Liabilities, Current": "256,815",
"Long-term Debt": "355,531",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "273,995",
"Other Compr. Net Income": "-1,414",
"Other Expenses": "738,471",
"Other Liabilities": "56,164",
"Other Net Income": "9,535",
"Other Revenues": "880,831",
"Property, Plant and Equipment": "552,714",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "668,510",
"Assets": "1,261,818",
"Revenues": "880,831",
"Expenses": "871,609",
"Stockholders Equity": "593,308",
"Net Income": "18,757",
"Comprehensive Net Income": "17,343",
"BaseVar": "1,846,858",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "81%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "373,939",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "131,466",
"Liabilities, Current": "173,026",
"Long-term Debt": "418,358",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "259,978",
"Other Compr. Net Income": "-5,581",
"Other Expenses": "787,673",
"Other Liabilities": "17,651",
"Other Net Income": "13,066",
"Other Revenues": "909,398",
"Property, Plant and Equipment": "572,616",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "609,035",
"Assets": "1,206,533",
"Revenues": "909,398",
"Expenses": "919,139",
"Stockholders Equity": "597,498",
"Net Income": "3,325",
"Comprehensive Net Income": "-2,256",
"BaseVar": "1,831,376",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "500,548",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142,689",
"Liabilities, Current": "378,644",
"Long-term Debt": "913,066",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "442,665",
"Other Compr. Net Income": "-24,415",
"Other Expenses": "1,088,520",
"Other Liabilities": "10,525",
"Other Net Income": "-13,933",
"Other Revenues": "1,077,567",
"Property, Plant and Equipment": "1,124,623",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,302,235",
"Assets": "2,067,836",
"Revenues": "1,077,567",
"Expenses": "1,231,209",
"Stockholders Equity": "765,601",
"Net Income": "-167,575",
"Comprehensive Net Income": "-191,990",
"BaseVar": "2,858,598",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "355,404",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,812",
"Liabilities, Current": "185,246",
"Long-term Debt": "947,483",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "252,968",
"Other Compr. Net Income": "70,235",
"Other Expenses": "1,176,133",
"Other Liabilities": "9,467",
"Other Net Income": "-5,667",
"Other Revenues": "1,130,145",
"Property, Plant and Equipment": "1,048,004",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,142,196",
"Assets": "1,656,376",
"Revenues": "1,130,145",
"Expenses": "1,333,945",
"Stockholders Equity": "514,180",
"Net Income": "-209,467",
"Comprehensive Net Income": "-139,232",
"BaseVar": "2,669,282",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "275,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,964",
"Liabilities, Current": "116,885",
"Long-term Debt": "695,328",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "94,298",
"Other Compr. Net Income": "69,781",
"Other Expenses": "812,587",
"Other Liabilities": "102,861",
"Other Net Income": "-5,602",
"Other Revenues": "694,764",
"Property, Plant and Equipment": "945,451",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "915,074",
"Assets": "1,315,540",
"Revenues": "694,764",
"Expenses": "928,551",
"Stockholders Equity": "400,466",
"Net Income": "-239,389",
"Comprehensive Net Income": "-169,608",
"BaseVar": "1,964,656",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "931,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,942",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "76,697",
"Liabilities, Current": "798,078",
"Long-term Debt": "261,559",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "104,437",
"Other Compr. Net Income": "-48,874",
"Other Expenses": "308,163",
"Other Liabilities": "198",
"Other Net Income": "-40,482",
"Other Revenues": "0",
"Property, Plant and Equipment": "96,856",
"Revenue from Contract with Customer": "377,715",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,061,777",
"Assets": "1,132,839",
"Revenues": "377,715",
"Expenses": "384,860",
"Stockholders Equity": "71,062",
"Net Income": "-47,627",
"Comprehensive Net Income": "-96,501",
"BaseVar": "1,523,274",
"ECR before LimitedLiability": "-0.63%",
"Economic Capital Ratio": "20%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "210,390",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,669",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,049",
"Liabilities, Current": "97,142",
"Long-term Debt": "200,892",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "98,900",
"Other Compr. Net Income": "-4,892",
"Other Expenses": "331,119",
"Other Liabilities": "0",
"Other Net Income": "121,498",
"Other Revenues": "0",
"Property, Plant and Equipment": "88,976",
"Revenue from Contract with Customer": "388,272",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "299,703",
"Assets": "398,266",
"Revenues": "388,272",
"Expenses": "406,168",
"Stockholders Equity": "98,563",
"Net Income": "103,602",
"Comprehensive Net Income": "98,710",
"BaseVar": "809,400",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "238,448",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,038",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,942",
"Liabilities, Current": "124,267",
"Long-term Debt": "201,664",
"Oil and Gas Property": "0",
"Operating Expenses": "6,635",
"Other Assets": "94,338",
"Other Compr. Net Income": "-2,088",
"Other Expenses": "435,667",
"Other Liabilities": "0",
"Other Net Income": "-11,173",
"Other Revenues": "0",
"Property, Plant and Equipment": "101,580",
"Revenue from Contract with Customer": "553,213",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "327,969",
"Assets": "434,366",
"Revenues": "553,213",
"Expenses": "534,244",
"Stockholders Equity": "106,397",
"Net Income": "7,796",
"Comprehensive Net Income": "5,708",
"BaseVar": "931,526",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "49%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "282,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,279",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,590",
"Liabilities, Current": "125,962",
"Long-term Debt": "203,386",
"Oil and Gas Property": "0",
"Operating Expenses": "12,119",
"Other Assets": "89,230",
"Other Compr. Net Income": "3,859",
"Other Expenses": "478,837",
"Other Liabilities": "0",
"Other Net Income": "-12,959",
"Other Revenues": "0",
"Property, Plant and Equipment": "107,716",
"Revenue from Contract with Customer": "626,262",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "331,627",
"Assets": "478,961",
"Revenues": "626,262",
"Expenses": "587,546",
"Stockholders Equity": "147,334",
"Net Income": "25,757",
"Comprehensive Net Income": "29,616",
"BaseVar": "1,020,607",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": 17.0,
"value": 0.5995190778706748,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000844965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000844965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000844965.svg"
},
{
"company_id": "0000101594",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000101594.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000101594.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101594.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101594_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101594_main_keyfigs.svg",
"name": "US Energy CORP",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000101594.svg",
"report_text": "The relative strengths and weaknesses of US Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of US Energy CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 52% points.The greatest weakness of US Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 80% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 73% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000101594_2024_US_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "-8.51",
"Liabilities": "40.4",
"Assets": "15.2",
"Stockholders Equity": "74.5",
"ECR before LimitedLiability": "80.0",
"Other Liabilities": "20.1",
"Long-term Debt": "29.6",
"Assets, Current": "4.51",
"Oil and Gas Property": "20.1",
"Property, Plant and Equipment": "-9.59",
"Revenues": "6.94",
"Net Income": "7.32",
"Other Revenues": "9.16",
"Operating Expenses": "20.3",
"Expenses": "10.6",
"General and Administrative Expense": "11.1",
"Depreciation, Depletion, Amortization": "5.36",
"Other Expenses": "-27.0",
"Comprehensive Net Income": "7.41",
"Other Net Income": "-10.2",
"Economic Capital Ratio": "57.1"
},
"2012": {
"Liabilities, Current": "11.6",
"Liabilities": "68.1",
"Stockholders Equity": "94.6",
"ECR before LimitedLiability": "113",
"Long-term Debt": "36.0",
"Other Liabilities": "27.6",
"Assets, Current": "4.21",
"Assets": "14.2",
"Property, Plant and Equipment": "50.2",
"Oil and Gas Property": "19.2",
"Other Assets": "-21.4",
"Other Revenues": "-26.2",
"Revenues": "-26.3",
"Net Income": "10.9",
"Comprehensive Net Income": "10.9",
"Operating Expenses": "20.6",
"Other Expenses": "-40.2",
"Depreciation, Depletion, Amortization": "6.83",
"General and Administrative Expense": "13.2",
"Other Net Income": "35.9",
"Economic Capital Ratio": "83.9"
},
"2013": {
"Other Liabilities": "33.4",
"Liabilities": "89.6",
"Assets": "9.64",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "29.4",
"Long-term Debt": "39.8",
"Other Assets": "-15.5",
"Oil and Gas Property": "16.8",
"Property, Plant and Equipment": "53.4",
"Revenues": "-26.5",
"Net Income": "5.70",
"Other Revenues": "-26.6",
"Expenses": "-3.90",
"Operating Expenses": "18.8",
"Depreciation, Depletion, Amortization": "7.76",
"Other Expenses": "-42.5",
"General and Administrative Expense": "10.9",
"Comprehensive Net Income": "5.24",
"Other Net Income": "36.1",
"Economic Capital Ratio": "94.8"
},
"2014": {
"Long-term Debt": "35.9",
"Liabilities": "81.4",
"Assets": "10.0",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "139",
"Liabilities, Current": "24.6",
"Other Liabilities": "31.4",
"Oil and Gas Property": "21.7",
"Property, Plant and Equipment": "-6.96",
"Other Assets": "6.72",
"Other Revenues": "-24.7",
"Revenues": "-25.5",
"Net Income": "24.8",
"Depreciation, Depletion, Amortization": "7.60",
"Expenses": "9.02",
"General and Administrative Expense": "9.69",
"Operating Expenses": "21.1",
"Other Expenses": "-30.3",
"Comprehensive Net Income": "24.8",
"Other Net Income": "41.3",
"Economic Capital Ratio": "113"
},
"2015": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-13.4",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "-0.0143",
"Assets": "-0.0886",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "-6.46",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Cost of Goods and Services Sold": "0",
"Operating Expenses": "-16.3",
"Other Net Income": "0",
"Comprehensive Net Income": "-6.04",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "-4.58",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "-69.7",
"Long-term Debt": "2.89",
"Liabilities, Current": "-15.2",
"Oil and Gas Property": "-1.62",
"Assets": "-21.8",
"Other Assets": "3.54",
"Property, Plant and Equipment": "-30.6",
"Other Revenues": "-7.01",
"Revenues": "-6.78",
"Net Income": "-15.9",
"Other Expenses": "4.19",
"Expenses": "-15.3",
"General and Administrative Expense": "2.28",
"Cost of Goods and Services Sold": "-4.89",
"Operating Expenses": "-42.1",
"Depreciation, Depletion, Amortization": "-1.50",
"Comprehensive Net Income": "-15.9",
"Other Net Income": "2.64",
"Economic Capital Ratio": "-93.8"
},
"2017": {
"Liabilities, Current": "22.8",
"Liabilities": "37.4",
"Stockholders Equity": "2.72",
"ECR before LimitedLiability": "22.4",
"Long-term Debt": "18.5",
"Oil and Gas Property": "3.31",
"Assets": "-14.0",
"Property, Plant and Equipment": "-39.2",
"Other Assets": "14.3",
"Assets, Current": "25.9",
"Other Revenues": "-27.9",
"Revenues": "-29.0",
"Net Income": "2.31",
"General and Administrative Expense": "14.6",
"Expenses": "-22.3",
"Operating Expenses": "-50.1",
"Cost of Goods and Services Sold": "-33.5",
"Other Expenses": "40.4",
"Other Net Income": "48.6",
"Comprehensive Net Income": "-6.09",
"Other Compr. Net Income": "-8.41",
"Economic Capital Ratio": "-0.420"
},
"2018": {
"Other Liabilities": "16.3",
"Liabilities": "57.7",
"Stockholders Equity": "42.2",
"ECR before LimitedLiability": "57.9",
"Liabilities, Current": "18.0",
"Long-term Debt": "28.2",
"Revenue from Contract with Customer": "40.6",
"Revenues": "16.4",
"Net Income": "-4.68",
"Other Revenues": "-24.2",
"General and Administrative Expense": "10.5",
"Expenses": "-24.5",
"Operating Expenses": "-50.1",
"Other Expenses": "13.2",
"Depreciation, Depletion, Amortization": "3.90",
"Other Assets": "16.2",
"Oil and Gas Property": "18.6",
"Property, Plant and Equipment": "-26.9",
"Assets, Current": "8.27",
"Comprehensive Net Income": "-4.61",
"Economic Capital Ratio": "33.7"
},
"2019": {
"Liabilities": "74.9",
"Stockholders Equity": "42.5",
"ECR before LimitedLiability": "80.6",
"Liabilities, Current": "30.0",
"Other Liabilities": "12.0",
"Long-term Debt": "39.7",
"Other Revenues": "-22.4",
"Revenues": "32.1",
"Net Income": "9.05",
"Revenue from Contract with Customer": "54.1",
"Operating Expenses": "-65.7",
"Expenses": "-25.9",
"Cost of Goods and Services Sold": "4.69",
"Other Expenses": "28.0",
"General and Administrative Expense": "8.68",
"Taxes": "-3.97",
"Property, Plant and Equipment": "-23.9",
"Other Assets": "15.0",
"Oil and Gas Property": "19.9",
"Comprehensive Net Income": "9.67",
"Economic Capital Ratio": "65.3"
},
"2021": {
"Liabilities": "61.5",
"Stockholders Equity": "63.9",
"ECR before LimitedLiability": "57.9",
"Long-term Debt": "20.8",
"Liabilities, Current": "32.2",
"Other Liabilities": "15.1",
"Property, Plant and Equipment": "-26.2",
"Assets": "8.39",
"Other Assets": "13.8",
"Oil and Gas Property": "18.7",
"Assets, Current": "15.3",
"General and Administrative Expense": "8.29",
"Expenses": "-23.9",
"Net Income": "-14.3",
"Revenue from Contract with Customer": "23.0",
"Other Expenses": "28.2",
"Cost of Goods and Services Sold": "-17.2",
"Operating Expenses": "-52.8",
"Comprehensive Net Income": "-13.9",
"Other Revenues": "-19.3",
"Economic Capital Ratio": "34.1"
},
"2022": {
"Liabilities": "21.8",
"Assets": "11.1",
"Stockholders Equity": "35.0",
"ECR before LimitedLiability": "18.8",
"Long-term Debt": "-29.5",
"Other Liabilities": "14.4",
"Liabilities, Current": "30.0",
"Property, Plant and Equipment": "-27.3",
"Assets, Current": "-11.1",
"Oil and Gas Property": "95.3",
"Other Expenses": "43.1",
"Net Income": "-10.4",
"Comprehensive Net Income": "-11.1",
"Operating Expenses": "-30.4",
"Other Net Income": "-6.81",
"Depreciation, Depletion, Amortization": "6.60",
"Other Revenues": "-17.7",
"Revenue from Contract with Customer": "10.9",
"Cost of Goods and Services Sold": "-18.6",
"General and Administrative Expense": "-4.70",
"Economic Capital Ratio": "-3.58"
},
"2023": {
"Liabilities": "9.79",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "-49.4",
"Other Liabilities": "9.38",
"Liabilities, Current": "11.0",
"Long-term Debt": "-18.7",
"Property, Plant and Equipment": "-47.8",
"Assets": "-25.1",
"Oil and Gas Property": "52.4",
"Assets, Current": "-15.2",
"Other Assets": "-8.90",
"Operating Expenses": "-80.3",
"Expenses": "-48.1",
"Net Income": "-44.7",
"Other Revenues": "-14.5",
"Depreciation, Depletion, Amortization": "6.30",
"Other Expenses": "21.9",
"General and Administrative Expense": "-7.50",
"Comprehensive Net Income": "-44.5",
"Revenue from Contract with Customer": "12.5",
"Economic Capital Ratio": "-72.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101594_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,136",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,974",
"General and Administrative Expense": "0",
"Liabilities, Current": "20,937",
"Long-term Debt": "0",
"Oil and Gas Property": "90,942",
"Operating Expenses": "0",
"Other Assets": "25,165",
"Other Compr. Net Income": "0",
"Other Expenses": "32,419",
"Other Liabilities": "0",
"Other Net Income": "-2,498",
"Other Revenues": "32,084",
"Property, Plant and Equipment": "9,196",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,937",
"Assets": "162,439",
"Revenues": "30,110",
"Expenses": "32,419",
"Stockholders Equity": "141,502",
"Net Income": "-4,807",
"Comprehensive Net Income": "-4,807",
"BaseVar": "124,202",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "189%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "13,253",
"Long-term Debt": "0",
"Oil and Gas Property": "85,634",
"Operating Expenses": "0",
"Other Assets": "-81,630",
"Other Compr. Net Income": "23",
"Other Expenses": "42,834",
"Other Liabilities": "0",
"Other Net Income": "31,589",
"Other Revenues": "0",
"Property, Plant and Equipment": "110,808",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,253",
"Assets": "140,827",
"Revenues": "0",
"Expenses": "42,834",
"Stockholders Equity": "127,574",
"Net Income": "-11,245",
"Comprehensive Net Income": "-11,222",
"BaseVar": "114,263",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "194%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,191",
"Long-term Debt": "0",
"Oil and Gas Property": "86,922",
"Operating Expenses": "0",
"Other Assets": "-85,142",
"Other Compr. Net Income": "-113",
"Other Expenses": "38,638",
"Other Liabilities": "0",
"Other Net Income": "31,259",
"Other Revenues": "0",
"Property, Plant and Equipment": "111,860",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,191",
"Assets": "126,801",
"Revenues": "0",
"Expenses": "38,638",
"Stockholders Equity": "119,610",
"Net Income": "-7,379",
"Comprehensive Net Income": "-7,492",
"BaseVar": "102,001",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "214%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "7,500",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,966",
"Long-term Debt": "0",
"Oil and Gas Property": "88,269",
"Operating Expenses": "0",
"Other Assets": "27,754",
"Other Compr. Net Income": "-44",
"Other Expenses": "34,867",
"Other Liabilities": "0",
"Other Net Income": "32,776",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,966",
"Assets": "123,523",
"Revenues": "0",
"Expenses": "34,867",
"Stockholders Equity": "115,557",
"Net Income": "-2,091",
"Comprehensive Net Income": "-2,135",
"BaseVar": "99,588",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "218%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,836",
"Cost of Goods and Services Sold": "7,352",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,412",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,614",
"Long-term Debt": "1,038",
"Oil and Gas Property": "23,432",
"Operating Expenses": "79,360",
"Other Assets": "2,864",
"Other Compr. Net Income": "56",
"Other Expenses": "-15,764",
"Other Liabilities": "5.0",
"Other Net Income": "-13,536",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "33,132",
"Revenues": "0",
"Expenses": "79,360",
"Stockholders Equity": "15,475",
"Net Income": "-92,896",
"Comprehensive Net Income": "-92,840",
"BaseVar": "71,870",
"ECR before LimitedLiability": "-289%",
"Economic Capital Ratio": "0.00000000000021%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,889",
"Cost of Goods and Services Sold": "2,728",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,529",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "10,932",
"Long-term Debt": "1,045",
"Oil and Gas Property": "9,858",
"Operating Expenses": "17,675",
"Other Assets": "2,020",
"Other Compr. Net Income": "-55",
"Other Expenses": "-5,257",
"Other Liabilities": "1,032",
"Other Net Income": "3,555",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,009",
"Assets": "16,767",
"Revenues": "0",
"Expenses": "17,675",
"Stockholders Equity": "3,758",
"Net Income": "-14,120",
"Comprehensive Net Income": "-14,175",
"BaseVar": "25,530",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "4.3%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,918",
"Cost of Goods and Services Sold": "3,402",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "753",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,582",
"Long-term Debt": "1,850",
"Oil and Gas Property": "7,615",
"Operating Expenses": "7,533",
"Other Assets": "1,783",
"Other Compr. Net Income": "-848",
"Other Expenses": "-4,155",
"Other Liabilities": "1,222",
"Other Net Income": "6,173",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,654",
"Assets": "15,316",
"Revenues": "0",
"Expenses": "7,533",
"Stockholders Equity": "10,662",
"Net Income": "-1,360",
"Comprehensive Net Income": "-2,208",
"BaseVar": "17,262",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "393",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,670",
"Long-term Debt": "939",
"Oil and Gas Property": "8,763",
"Operating Expenses": "6,686",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "-785",
"Other Liabilities": "450",
"Other Net Income": "107",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "5,539",
"Taxes": "392"
},
"output_variables": {
"Liabilities": "3,059",
"Assets": "14,778",
"Revenues": "5,539",
"Expenses": "6,686",
"Stockholders Equity": "11,719",
"Net Income": "-1,040",
"Comprehensive Net Income": "-1,040",
"BaseVar": "15,084",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "154%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,693",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "693",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,223",
"Long-term Debt": "961",
"Oil and Gas Property": "8,454",
"Operating Expenses": "7,363",
"Other Assets": "2,320",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,122",
"Other Liabilities": "73",
"Other Net Income": "240",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "6,573",
"Taxes": "429"
},
"output_variables": {
"Liabilities": "2,257",
"Assets": "13,467",
"Revenues": "6,573",
"Expenses": "7,363",
"Stockholders Equity": "11,210",
"Net Income": "-550",
"Comprehensive Net Income": "-550",
"BaseVar": "14,950",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "173%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,975",
"Cost of Goods and Services Sold": "2,421",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,742",
"Long-term Debt": "1,486",
"Oil and Gas Property": "8,481",
"Operating Expenses": "8,093",
"Other Assets": "3,019",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,421",
"Other Liabilities": "0",
"Other Net Income": "-335",
"Other Revenues": "0",
"Property, Plant and Equipment": "188",
"Revenue from Contract with Customer": "6,658",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,228",
"Assets": "17,663",
"Revenues": "6,658",
"Expenses": "8,093",
"Stockholders Equity": "13,435",
"Net Income": "-1,770",
"Comprehensive Net Income": "-1,770",
"BaseVar": "18,488",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,444",
"Cost of Goods and Services Sold": "17,240",
"Deferred Tax Liab., Net": "898",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,157",
"Liabilities, Current": "11,494",
"Long-term Debt": "27,574",
"Oil and Gas Property": "108,003",
"Operating Expenses": "41,014",
"Other Assets": "1,222",
"Other Compr. Net Income": "0",
"Other Expenses": "-30,290",
"Other Liabilities": "0",
"Other Net Income": "-6,394",
"Other Revenues": "0",
"Property, Plant and Equipment": "651",
"Revenue from Contract with Customer": "44,552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,966",
"Assets": "118,320",
"Revenues": "44,552",
"Expenses": "39,121",
"Stockholders Equity": "78,354",
"Net Income": "-963",
"Comprehensive Net Income": "-963",
"BaseVar": "124,176",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "124%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "8,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "16",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,523",
"Liabilities, Current": "11,078",
"Long-term Debt": "22,828",
"Oil and Gas Property": "70,175",
"Operating Expenses": "67,356",
"Other Assets": "998",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,521",
"Other Liabilities": "0",
"Other Net Income": "1,793",
"Other Revenues": "0",
"Property, Plant and Equipment": "899",
"Revenue from Contract with Customer": "32,316",
"Taxes": "2,107"
},
"output_variables": {
"Liabilities": "33,922",
"Assets": "80,444",
"Revenues": "32,316",
"Expenses": "66,465",
"Stockholders Equity": "46,522",
"Net Income": "-32,356",
"Comprehensive Net Income": "-32,356",
"BaseVar": "107,470",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 0.5492759040522405,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000101594.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000101594.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000101594.svg"
},
{
"company_id": "0001273441",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001273441.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001273441.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001273441.webp",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001273441_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001273441_main_keyfigs.svg",
"name": "GRAN Tierra Energy INC",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001273441.svg",
"report_text": "The relative strengths and weaknesses of GRAN Tierra Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GRAN Tierra Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 42% points.The greatest weakness of GRAN Tierra Energy INC is the variable Other Assets, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 74% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001273441_2024_GRAN_Tierra_Energy_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Long-term Debt": "27.8",
"Liabilities": "7.74",
"Stockholders Equity": "3.92",
"ECR before LimitedLiability": "4.40",
"Other Liabilities": "-24.4",
"Liabilities, Current": "0.781",
"Oil and Gas Property": "50.7",
"Assets": "-0.480",
"Property, Plant and Equipment": "-4.53",
"Other Assets": "-34.1",
"Assets, Current": "23.0",
"Revenues": "10.9",
"Net Income": "-0.350",
"Other Revenues": "10.9",
"Expenses": "-3.39",
"Other Expenses": "-9.02",
"General and Administrative Expense": "-1.81",
"Depreciation, Depletion, Amortization": "6.89",
"Taxes": "0.875",
"Other Net Income": "-7.82",
"Economic Capital Ratio": "2.16"
},
"2011": {
"Liabilities, Current": "-4.65",
"Liabilities": "9.00",
"Stockholders Equity": "8.46",
"ECR before LimitedLiability": "45.3",
"Other Liabilities": "-17.1",
"Long-term Debt": "28.1",
"Revenues": "28.5",
"Net Income": "26.2",
"Other Revenues": "28.6",
"Operating Expenses": "14.4",
"Expenses": "6.05",
"General and Administrative Expense": "6.60",
"Depreciation, Depletion, Amortization": "5.99",
"Other Expenses": "-21.8",
"Other Assets": "-33.3",
"Assets, Current": "7.21",
"Property, Plant and Equipment": "31.6",
"Oil and Gas Property": "26.7",
"Comprehensive Net Income": "26.3",
"Other Net Income": "-8.33",
"Economic Capital Ratio": "22.5"
},
"2012": {
"Liabilities, Current": "10.2",
"Liabilities": "25.1",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "78.0",
"Long-term Debt": "30.4",
"Other Liabilities": "-17.3",
"Assets, Current": "9.05",
"Assets": "7.57",
"Property, Plant and Equipment": "39.4",
"Oil and Gas Property": "29.7",
"Other Assets": "-33.2",
"Other Revenues": "27.5",
"Revenues": "27.3",
"Net Income": "34.8",
"Expenses": "12.7",
"Operating Expenses": "9.25",
"Other Expenses": "-12.2",
"Depreciation, Depletion, Amortization": "6.88",
"General and Administrative Expense": "7.89",
"Comprehensive Net Income": "34.7",
"Economic Capital Ratio": "48.7"
},
"2013": {
"Liabilities": "37.2",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "72.4",
"Liabilities, Current": "4.77",
"Long-term Debt": "32.9",
"Other Assets": "-30.6",
"Assets": "3.69",
"Oil and Gas Property": "19.1",
"Assets, Current": "10.8",
"Property, Plant and Equipment": "33.6",
"Revenues": "33.8",
"Net Income": "27.7",
"Other Revenues": "33.7",
"Expenses": "4.71",
"Operating Expenses": "6.66",
"Depreciation, Depletion, Amortization": "7.93",
"Other Expenses": "-17.7",
"General and Administrative Expense": "6.67",
"Comprehensive Net Income": "27.4",
"Other Net Income": "-10.8",
"Economic Capital Ratio": "43.1"
},
"2014": {
"Long-term Debt": "26.5",
"Liabilities": "29.1",
"Stockholders Equity": "31.8",
"ECR before LimitedLiability": "54.5",
"Liabilities, Current": "6.74",
"Other Liabilities": "-3.89",
"Oil and Gas Property": "33.5",
"Assets": "5.61",
"Property, Plant and Equipment": "38.8",
"Assets, Current": "10.8",
"Other Assets": "-40.1",
"Other Revenues": "26.0",
"Revenues": "25.0",
"Net Income": "13.6",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "13.7",
"Depreciation, Depletion, Amortization": "8.01",
"General and Administrative Expense": "5.47",
"Operating Expenses": "11.7",
"Other Expenses": "-26.2",
"Economic Capital Ratio": "28.0"
},
"2016": {
"Liabilities": "11.5",
"Stockholders Equity": "2.11",
"ECR before LimitedLiability": "-4.48",
"Liabilities, Current": "11.7",
"Other Liabilities": "-1.96",
"Oil and Gas Property": "43.8",
"Assets": "-5.93",
"Other Assets": "-54.9",
"Assets, Current": "-12.1",
"Property, Plant and Equipment": "48.7",
"Other Revenues": "-19.4",
"Revenues": "-18.9",
"Net Income": "-15.8",
"Other Expenses": "-33.9",
"Expenses": "-18.9",
"General and Administrative Expense": "7.05",
"Operating Expenses": "8.42",
"Depreciation, Depletion, Amortization": "-4.35",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "18.1",
"Economic Capital Ratio": "-28.5"
},
"2017": {
"Liabilities, Current": "13.9",
"Liabilities": "12.0",
"Oil and Gas Property": "47.6",
"Stockholders Equity": "15.0",
"ECR before LimitedLiability": "29.3",
"Long-term Debt": "-15.2",
"Other Liabilities": "16.3",
"Deferred Tax Liab., Net": "-4.83",
"Other Revenues": "-22.8",
"Revenues": "-23.7",
"Net Income": "9.61",
"Property, Plant and Equipment": "42.3",
"Other Assets": "-42.2",
"Assets, Current": "-4.37",
"General and Administrative Expense": "8.09",
"Comprehensive Net Income": "9.61",
"Operating Expenses": "8.98",
"Depreciation, Depletion, Amortization": "-5.99",
"Other Net Income": "31.9",
"Other Expenses": "-12.0",
"Economic Capital Ratio": "6.49"
},
"2018": {
"Other Liabilities": "10.6",
"Liabilities": "-9.42",
"Assets": "19.1",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "-24.8",
"Liabilities, Current": "6.91",
"Long-term Debt": "-32.4",
"Oil and Gas Property": "53.9",
"Property, Plant and Equipment": "51.4",
"Other Assets": "-56.8",
"Revenue from Contract with Customer": "-13.4",
"Revenues": "-30.0",
"Net Income": "-35.7",
"Other Revenues": "-15.2",
"General and Administrative Expense": "3.38",
"Expenses": "-6.50",
"Operating Expenses": "6.61",
"Other Expenses": "-9.34",
"Depreciation, Depletion, Amortization": "-9.42",
"Comprehensive Net Income": "-35.7",
"Economic Capital Ratio": "-49.0"
},
"2019": {
"Deferred Tax Liab., Net": "-4.54",
"Liabilities": "-26.1",
"Assets": "3.40",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-3.33",
"Liabilities, Current": "13.0",
"Other Liabilities": "6.83",
"Long-term Debt": "-48.4",
"Oil and Gas Property": "47.0",
"Property, Plant and Equipment": "34.5",
"Other Assets": "-49.8",
"Operating Expenses": "9.71",
"Expenses": "12.2",
"Other Revenues": "-15.3",
"Net Income": "12.6",
"Cost of Goods and Services Sold": "3.10",
"Depreciation, Depletion, Amortization": "-6.34",
"General and Administrative Expense": "3.63",
"Comprehensive Net Income": "12.9",
"Revenue from Contract with Customer": "14.5",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Other Liabilities": "2.80",
"Liabilities": "-8.82",
"Stockholders Equity": "-29.4",
"ECR before LimitedLiability": "-46.7",
"Liabilities, Current": "4.72",
"Long-term Debt": "-34.5",
"Assets, Current": "-6.20",
"Assets": "-9.76",
"Other Assets": "-42.1",
"Property, Plant and Equipment": "8.94",
"Oil and Gas Property": "10.1",
"Revenues": "-5.11",
"Net Income": "-9.99",
"Other Revenues": "-4.84",
"Depreciation, Depletion, Amortization": "-1.98",
"Expenses": "-7.63",
"Operating Expenses": "4.31",
"General and Administrative Expense": "1.97",
"Other Expenses": "-10.7",
"Comprehensive Net Income": "-9.98",
"Economic Capital Ratio": "-72.1"
},
"2021": {
"Liabilities": "-23.4",
"Stockholders Equity": "-29.3",
"ECR before LimitedLiability": "-29.1",
"Long-term Debt": "-64.9",
"Liabilities, Current": "13.6",
"Other Liabilities": "5.21",
"Property, Plant and Equipment": "33.5",
"Assets": "-7.47",
"Other Assets": "-56.0",
"Oil and Gas Property": "39.5",
"Assets, Current": "-11.2",
"Other Net Income": "2.90",
"Net Income": "3.76",
"Comprehensive Net Income": "3.98",
"Depreciation, Depletion, Amortization": "-4.62",
"Other Expenses": "-4.40",
"Revenue from Contract with Customer": "9.02",
"Other Revenues": "-11.5",
"Cost of Goods and Services Sold": "2.75",
"Operating Expenses": "3.46",
"Economic Capital Ratio": "-53.0"
},
"2022": {
"Deferred Tax Liab., Net": "2.69",
"Liabilities": "-26.9",
"Assets": "-11.0",
"Stockholders Equity": "-37.4",
"ECR before LimitedLiability": "-40.4",
"Long-term Debt": "-68.3",
"Other Liabilities": "7.25",
"Liabilities, Current": "11.5",
"Property, Plant and Equipment": "37.7",
"Other Assets": "-57.6",
"Assets, Current": "-10.6",
"Oil and Gas Property": "44.9",
"Gains/Losses on Derivatives": "2.50",
"Revenues": "2.53",
"Revenue from Contract with Customer": "12.5",
"Other Revenues": "-14.5",
"Other Expenses": "-8.24",
"Economic Capital Ratio": "-62.8",
"Operating Expenses": "5.18",
"Depreciation, Depletion, Amortization": "-7.39",
"General and Administrative Expense": "4.26"
},
"2023": {
"Liabilities": "-32.4",
"Assets": "-20.8",
"Stockholders Equity": "-59.6",
"ECR before LimitedLiability": "-50.9",
"Other Liabilities": "7.10",
"Liabilities, Current": "2.85",
"Long-term Debt": "-49.0",
"Property, Plant and Equipment": "33.2",
"Expenses": "-5.10",
"Oil and Gas Property": "42.4",
"Assets, Current": "-14.2",
"Other Assets": "-61.8",
"Revenue from Contract with Customer": "16.9",
"Revenues": "4.72",
"Other Revenues": "-11.7",
"Operating Expenses": "4.77",
"Depreciation, Depletion, Amortization": "-7.85",
"Cost of Goods and Services Sold": "2.17",
"Other Expenses": "-8.42",
"General and Administrative Expense": "2.61",
"Economic Capital Ratio": "-74.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001273441_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "418,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,241",
"Liabilities, Current": "152,313",
"Long-term Debt": "4,469",
"Oil and Gas Property": "721,157",
"Operating Expenses": "59,446",
"Other Assets": "-617,075",
"Other Compr. Net Income": "0",
"Other Expenses": "237,601",
"Other Liabilities": "205,606",
"Other Net Income": "0",
"Other Revenues": "374,460",
"Property, Plant and Equipment": "727,024",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "362,388",
"Assets": "1,249,254",
"Revenues": "374,460",
"Expenses": "337,288",
"Stockholders Equity": "886,866",
"Net Income": "37,172",
"Comprehensive Net Income": "37,172",
"BaseVar": "1,161,695",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "143%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "457,929",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,389",
"Liabilities, Current": "244,829",
"Long-term Debt": "12,343",
"Oil and Gas Property": "1,036,850",
"Operating Expenses": "86,497",
"Other Assets": "-912,841",
"Other Compr. Net Income": "0",
"Other Expenses": "323,604",
"Other Liabilities": "195,290",
"Other Net Income": "0",
"Other Revenues": "597,407",
"Property, Plant and Equipment": "1,044,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452,462",
"Assets": "1,626,780",
"Revenues": "597,407",
"Expenses": "470,490",
"Stockholders Equity": "1,174,318",
"Net Income": "126,917",
"Comprehensive Net Income": "126,917",
"BaseVar": "1,573,570",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "155%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "413,853",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,882",
"Liabilities, Current": "191,385",
"Long-term Debt": "18,264",
"Oil and Gas Property": "1,196,661",
"Operating Expenses": "124,903",
"Other Assets": "-1,083,065",
"Other Compr. Net Income": "0",
"Other Expenses": "301,743",
"Other Liabilities": "231,795",
"Other Net Income": "0",
"Other Revenues": "585,187",
"Property, Plant and Equipment": "1,205,426",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "441,444",
"Assets": "1,732,875",
"Revenues": "585,187",
"Expenses": "485,528",
"Stockholders Equity": "1,291,431",
"Net Income": "99,659",
"Comprehensive Net Income": "99,659",
"BaseVar": "1,622,517",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "159%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "512,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,400",
"Liabilities, Current": "266,565",
"Long-term Debt": "21,455",
"Oil and Gas Property": "1,250,070",
"Operating Expenses": "149,059",
"Other Assets": "-1,118,084",
"Other Compr. Net Income": "0",
"Other Expenses": "394,896",
"Other Liabilities": "186,622",
"Other Net Income": "0",
"Other Revenues": "723,643",
"Property, Plant and Equipment": "1,260,172",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "474,642",
"Assets": "1,904,550",
"Revenues": "723,643",
"Expenses": "597,355",
"Stockholders Equity": "1,429,908",
"Net Income": "126,288",
"Comprehensive Net Income": "126,288",
"BaseVar": "1,850,095",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "162%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "465,190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "51,249",
"Liabilities, Current": "225,366",
"Long-term Debt": "27,786",
"Oil and Gas Property": "1,117,931",
"Operating Expenses": "113,949",
"Other Assets": "-998,015",
"Other Compr. Net Income": "0",
"Other Expenses": "541,405",
"Other Liabilities": "184,213",
"Other Net Income": "-26,990",
"Other Revenues": "562,254",
"Property, Plant and Equipment": "1,128,944",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "437,365",
"Assets": "1,714,050",
"Revenues": "562,254",
"Expenses": "706,603",
"Stockholders Equity": "1,276,685",
"Net Income": "-171,339",
"Comprehensive Net Income": "-171,339",
"BaseVar": "1,723,631",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "131,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,535",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,218",
"Liabilities, Current": "155,029",
"Long-term Debt": "246,650",
"Oil and Gas Property": "1,060,093",
"Operating Expenses": "86,925",
"Other Assets": "-890,491",
"Other Compr. Net Income": "0",
"Other Expenses": "497,524",
"Other Liabilities": "107,230",
"Other Net Income": "291,637",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,066,609",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "508,909",
"Assets": "1,367,896",
"Revenues": "0",
"Expenses": "757,202",
"Stockholders Equity": "858,987",
"Net Income": "-465,565",
"Comprehensive Net Income": "-465,565",
"BaseVar": "1,462,822",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "145,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28,417",
"Depreciation, Depletion, Amortization": "131,335",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,014",
"Liabilities, Current": "156,969",
"Long-term Debt": "307,898",
"Oil and Gas Property": "1,094,029",
"Operating Expenses": "109,869",
"Other Assets": "-908,879",
"Other Compr. Net Income": "0",
"Other Expenses": "130,048",
"Other Liabilities": "0",
"Other Net Income": "378,558",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,224",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "493,284",
"Assets": "1,429,619",
"Revenues": "0",
"Expenses": "410,266",
"Stockholders Equity": "936,335",
"Net Income": "-31,708",
"Comprehensive Net Income": "-31,708",
"BaseVar": "1,355,864",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "23,419",
"Depreciation, Depletion, Amortization": "197,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,483",
"Liabilities, Current": "169,380",
"Long-term Debt": "445,896",
"Oil and Gas Property": "1,310,026",
"Operating Expenses": "111,272",
"Other Assets": "-1,148,744",
"Other Compr. Net Income": "0",
"Other Expenses": "164,279",
"Other Liabilities": "8,139",
"Other Net Income": "2,086",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,312,777",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "646,834",
"Assets": "1,676,584",
"Revenues": "0",
"Expenses": "512,901",
"Stockholders Equity": "1,029,750",
"Net Income": "-510,815",
"Comprehensive Net Income": "-510,815",
"BaseVar": "1,419,202",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "59,762",
"Depreciation, Depletion, Amortization": "225,033",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,730",
"Liabilities, Current": "199,341",
"Long-term Debt": "748,145",
"Oil and Gas Property": "1,569,743",
"Operating Expenses": "142,086",
"Other Assets": "-1,393,160",
"Other Compr. Net Income": "0",
"Other Expenses": "131,140",
"Other Liabilities": "4,806",
"Other Net Income": "696",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,577,393",
"Revenue from Contract with Customer": "570,983",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,012,054",
"Assets": "2,044,664",
"Revenues": "570,983",
"Expenses": "532,989",
"Stockholders Equity": "1,032,610",
"Net Income": "38,690",
"Comprehensive Net Income": "38,690",
"BaseVar": "2,080,693",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "89%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "133,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "164,233",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,722",
"Liabilities, Current": "113,676",
"Long-term Debt": "827,097",
"Oil and Gas Property": "959,118",
"Operating Expenses": "111,888",
"Other Assets": "-855,740",
"Other Compr. Net Income": "0",
"Other Expenses": "716,307",
"Other Liabilities": "3,955",
"Other Net Income": "345",
"Other Revenues": "0",
"Property, Plant and Equipment": "964,482",
"Revenue from Contract with Customer": "237,838",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "944,728",
"Assets": "1,201,762",
"Revenues": "237,838",
"Expenses": "1,016,150",
"Stockholders Equity": "257,034",
"Net Income": "-777,967",
"Comprehensive Net Income": "-777,967",
"BaseVar": "1,700,412",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "10%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "101,801",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "36,263",
"Liabilities, Current": "227,987",
"Long-term Debt": "645,326",
"Oil and Gas Property": "991,445",
"Operating Expenses": "132,331",
"Other Assets": "-899,932",
"Other Compr. Net Income": "0",
"Other Expenses": "122,772",
"Other Liabilities": "13,718",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "995,797",
"Revenue from Contract with Customer": "473,722",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "887,031",
"Assets": "1,189,111",
"Revenues": "473,722",
"Expenses": "431,240",
"Stockholders Equity": "302,080",
"Net Income": "42,482",
"Comprehensive Net Income": "42,482",
"BaseVar": "1,490,552",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "51%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "168,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28",
"Depreciation, Depletion, Amortization": "180,280",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,957",
"Liabilities, Current": "241,639",
"Long-term Debt": "659,940",
"Oil and Gas Property": "1,074,895",
"Operating Expenses": "162,385",
"Other Assets": "-1,008,774",
"Other Compr. Net Income": "0",
"Other Expenses": "191,778",
"Other Liabilities": "16,437",
"Other Net Income": "3,041",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,100,902",
"Revenue from Contract with Customer": "711,388",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "918,044",
"Assets": "1,335,610",
"Revenues": "711,388",
"Expenses": "575,400",
"Stockholders Equity": "417,566",
"Net Income": "139,029",
"Comprehensive Net Income": "139,029",
"BaseVar": "1,771,742",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "64%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "112,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "57,453",
"Depreciation, Depletion, Amortization": "215,584",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,846",
"Liabilities, Current": "260,254",
"Long-term Debt": "603,438",
"Oil and Gas Property": "1,109,186",
"Operating Expenses": "186,864",
"Other Assets": "-1,038,211",
"Other Compr. Net Income": "0",
"Other Expenses": "194,636",
"Other Liabilities": "8,750",
"Other Net Income": "-314",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,142,850",
"Revenue from Contract with Customer": "636,957",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "929,895",
"Assets": "1,326,289",
"Revenues": "636,957",
"Expenses": "642,930",
"Stockholders Equity": "396,394",
"Net Income": "-6,287",
"Comprehensive Net Income": "-6,287",
"BaseVar": "1,768,192",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 0.5343350997420263,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001273441.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001273441.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001273441.svg"
},
{
"company_id": "0000887396",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000887396.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000887396.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000887396.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000887396_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000887396_main_keyfigs.svg",
"name": "Empire Petroleum CORP",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000887396.svg",
"report_text": "The relative strengths and weaknesses of Empire Petroleum CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Empire Petroleum CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Empire Petroleum CORP is the variable Other Assets, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 52%, being 75% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000887396_2024_Empire_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "48.2",
"Stockholders Equity": "65.0",
"ECR before LimitedLiability": "54.6",
"Liabilities, Current": "23.6",
"Other Liabilities": "14.2",
"Long-term Debt": "22.1",
"Property, Plant and Equipment": "-34.2",
"Assets": "42.7",
"Other Assets": "68.0",
"Oil and Gas Property": "-41.3",
"Assets, Current": "-6.46",
"Revenues": "-19.7",
"Net Income": "-78.6",
"Other Revenues": "-18.4",
"General and Administrative Expense": "-141",
"Expenses": "-50.0",
"Other Expenses": "68.0",
"Depreciation, Depletion, Amortization": "9.13",
"Operating Expenses": "-133",
"Comprehensive Net Income": "-77.7",
"Economic Capital Ratio": "8.15"
},
"2016": {
"Liabilities": "36.5",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "-26.0",
"Long-term Debt": "28.0",
"Liabilities, Current": "21.3",
"Other Liabilities": "11.5",
"Other Revenues": "-19.6",
"Revenues": "-19.0",
"Net Income": "-137",
"Other Expenses": "46.4",
"Expenses": "-100",
"General and Administrative Expense": "-68.9",
"Operating Expenses": "-149",
"Depreciation, Depletion, Amortization": "8.04",
"Assets, Current": "1.95",
"Property, Plant and Equipment": "-48.3",
"Other Assets": "48.0",
"Oil and Gas Property": "-49.9",
"Comprehensive Net Income": "-137",
"Other Net Income": "-6.35",
"Economic Capital Ratio": "-50.1"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.399",
"ECR before LimitedLiability": "-90.2",
"Long-term Debt": "0",
"Oil and Gas Property": "-6.24",
"Assets": "-11.1",
"Property, Plant and Equipment": "-9.08",
"Other Assets": "0",
"Assets, Current": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-60.5",
"General and Administrative Expense": "-44.4",
"Expenses": "-16.4",
"Operating Expenses": "-34.2",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-60.5",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-14.8",
"Liabilities": "-14.8",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-90.5",
"Liabilities, Current": "-3.34",
"Long-term Debt": "2.14",
"Oil and Gas Property": "4.85",
"Assets": "-16.2",
"Property, Plant and Equipment": "-30.9",
"Other Assets": "0.751",
"Assets, Current": "-1.92",
"Revenue from Contract with Customer": "-5.57",
"Revenues": "-5.15",
"Net Income": "-13.1",
"General and Administrative Expense": "-14.3",
"Expenses": "-8.68",
"Operating Expenses": "-13.5",
"Other Expenses": "5.40",
"Depreciation, Depletion, Amortization": "1.60",
"Comprehensive Net Income": "-13.1",
"Economic Capital Ratio": "-115"
},
"2020": {
"Other Liabilities": "-0.0200",
"Liabilities": "0",
"Stockholders Equity": "-42.8",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-10.6",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.0285",
"Oil and Gas Property": "-0.488",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Operating Expenses": "-0.406",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"ECR before LimitedLiability": "-56.9",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-82.3"
},
"2021": {
"Liabilities": "-13.6",
"Expenses": "-10.0",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "-37.2",
"Long-term Debt": "23.0",
"Liabilities, Current": "15.1",
"Other Liabilities": "-90.4",
"Property, Plant and Equipment": "6.40",
"Assets": "-21.6",
"Other Assets": "-36.6",
"Oil and Gas Property": "16.2",
"Revenue from Contract with Customer": "-25.7",
"Revenues": "7.01",
"Other Revenues": "24.9",
"General and Administrative Expense": "-7.05",
"Depreciation, Depletion, Amortization": "5.27",
"Other Expenses": "18.6",
"Cost of Goods and Services Sold": "3.27",
"Operating Expenses": "-30.3",
"Other Net Income": "5.59",
"Economic Capital Ratio": "-61.1"
},
"2022": {
"Deferred Tax Liab., Net": "3.17",
"Liabilities": "-9.73",
"Assets": "-25.0",
"Expenses": "-15.4",
"Stockholders Equity": "-49.5",
"ECR before LimitedLiability": "-39.2",
"Long-term Debt": "22.7",
"Other Liabilities": "-77.8",
"Liabilities, Current": "8.96",
"Property, Plant and Equipment": "8.76",
"Other Assets": "-47.6",
"Oil and Gas Property": "18.5",
"Revenues": "13.5",
"Revenue from Contract with Customer": "24.9",
"Other Revenues": "-17.1",
"Other Expenses": "18.3",
"Operating Expenses": "-44.0",
"Cost of Goods and Services Sold": "2.74",
"Depreciation, Depletion, Amortization": "5.75",
"General and Administrative Expense": "-7.78",
"Economic Capital Ratio": "-61.6"
},
"2023": {
"Liabilities": "-19.9",
"Stockholders Equity": "-48.5",
"ECR before LimitedLiability": "-52.0",
"Other Liabilities": "-52.0",
"Liabilities, Current": "-6.81",
"Long-term Debt": "19.5",
"Property, Plant and Equipment": "27.5",
"Assets": "-20.0",
"Oil and Gas Property": "38.2",
"Assets, Current": "-4.62",
"Other Assets": "-61.9",
"Operating Expenses": "-35.2",
"Expenses": "-12.4",
"Net Income": "-9.58",
"Other Revenues": "-11.9",
"Depreciation, Depletion, Amortization": "5.37",
"Other Expenses": "17.7",
"General and Administrative Expense": "-8.29",
"Comprehensive Net Income": "-9.44",
"Revenue from Contract with Customer": "14.0",
"Economic Capital Ratio": "-75.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000887396_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "166",
"Liabilities, Current": "8.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "181",
"Other Compr. Net Income": "0",
"Other Expenses": "-166",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8.2",
"Assets": "200",
"Revenues": "0",
"Expenses": "175",
"Stockholders Equity": "191",
"Net Income": "-175",
"Comprehensive Net Income": "-175",
"BaseVar": "191",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "197",
"Liabilities, Current": "23",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "378",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-197",
"Other Liabilities": "0",
"Other Net Income": "-3.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23",
"Assets": "383",
"Revenues": "0",
"Expenses": "378",
"Stockholders Equity": "360",
"Net Income": "-382",
"Comprehensive Net Income": "-382",
"BaseVar": "394",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "48%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "78",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "757",
"Liabilities, Current": "202",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "757",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-757",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202",
"Assets": "378",
"Revenues": "0",
"Expenses": "757",
"Stockholders Equity": "176",
"Net Income": "-830",
"Comprehensive Net Income": "-830",
"BaseVar": "705",
"ECR before LimitedLiability": "-210%",
"Economic Capital Ratio": "0.00000084%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "368",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,226",
"Liabilities, Current": "741",
"Long-term Debt": "231",
"Oil and Gas Property": "1,630",
"Operating Expenses": "1,381",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,146",
"Other Liabilities": "1,176",
"Other Net Income": "0",
"Other Revenues": "465",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "21"
},
"output_variables": {
"Liabilities": "2,147",
"Assets": "1,997",
"Revenues": "465",
"Expenses": "1,483",
"Stockholders Equity": "-150",
"Net Income": "-1,017",
"Comprehensive Net Income": "-1,017",
"BaseVar": "3,046",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "5.5%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,374",
"Liabilities, Current": "6,073",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "25,311",
"Other Assets": "802",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,720",
"Other Liabilities": "23,618",
"Other Net Income": "748",
"Other Revenues": "7,728",
"Property, Plant and Equipment": "8,225",
"Revenue from Contract with Customer": "0",
"Taxes": "346"
},
"output_variables": {
"Liabilities": "29,691",
"Assets": "11,250",
"Revenues": "7,728",
"Expenses": "25,311",
"Stockholders Equity": "-18,441",
"Net Income": "-16,835",
"Comprehensive Net Income": "-16,835",
"BaseVar": "37,363",
"ECR before LimitedLiability": "-196%",
"Economic Capital Ratio": "0.0000077%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "13,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-586",
"General and Administrative Expense": "8,462",
"Liabilities, Current": "12,054",
"Long-term Debt": "0",
"Oil and Gas Property": "29,388",
"Operating Expenses": "28,377",
"Other Assets": "-23,094",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,053",
"Other Liabilities": "28,201",
"Other Net Income": "1,349",
"Other Revenues": "28,490",
"Property, Plant and Equipment": "30,677",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,255",
"Assets": "50,090",
"Revenues": "27,904",
"Expenses": "28,786",
"Stockholders Equity": "9,834",
"Net Income": "467",
"Comprehensive Net Income": "467",
"BaseVar": "74,192",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "43%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22,735",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-388",
"General and Administrative Expense": "12,331",
"Liabilities, Current": "17,621",
"Long-term Debt": "0",
"Oil and Gas Property": "43,870",
"Operating Expenses": "44,103",
"Other Assets": "-40,371",
"Other Compr. Net Income": "0",
"Other Expenses": "-11,141",
"Other Liabilities": "30,689",
"Other Net Income": "-510",
"Other Revenues": "102",
"Property, Plant and Equipment": "45,311",
"Revenue from Contract with Customer": "53,172",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "48,309",
"Assets": "71,545",
"Revenues": "52,887",
"Expenses": "45,293",
"Stockholders Equity": "23,236",
"Net Income": "7,084",
"Comprehensive Net Income": "7,084",
"BaseVar": "109,272",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "66%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "18,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-66",
"General and Administrative Expense": "15,179",
"Liabilities, Current": "25,050",
"Long-term Debt": "0",
"Oil and Gas Property": "70,513",
"Operating Expenses": "51,701",
"Other Assets": "-69,038",
"Other Compr. Net Income": "0",
"Other Expenses": "-15,335",
"Other Liabilities": "32,610",
"Other Net Income": "-1,000",
"Other Revenues": "70",
"Property, Plant and Equipment": "72,396",
"Revenue from Contract with Customer": "40,072",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,659",
"Assets": "92,616",
"Revenues": "40,076",
"Expenses": "51,545",
"Stockholders Equity": "34,956",
"Net Income": "-12,470",
"Comprehensive Net Income": "-12,470",
"BaseVar": "121,448",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "52%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.5229991826918308,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000887396.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000887396.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000887396.svg"
},
{
"company_id": "0001509991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001509991.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001509991.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509991_main_keyfigs.svg",
"name": "Kosmos Energy Ltd",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001509991.svg",
"report_text": "The relative strengths and weaknesses of Kosmos Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kosmos Energy Ltd compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Kosmos Energy Ltd is the variable Long-term Debt, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 47%, being 80% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001509991_2024_Kosmos_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-58.1",
"Stockholders Equity": "-50.3",
"ECR before LimitedLiability": "-40.9",
"Other Liabilities": "8.14",
"Long-term Debt": "-79.8",
"Other Assets": "-48.6",
"Assets": "-7.54",
"Assets, Current": "21.6",
"Oil and Gas Property": "13.1",
"Property, Plant and Equipment": "17.0",
"Revenues": "5.98",
"Net Income": "10.0",
"Other Revenues": "6.03",
"Operating Expenses": "10.3",
"Expenses": "9.69",
"General and Administrative Expense": "4.12",
"Depreciation, Depletion, Amortization": "4.08",
"Other Expenses": "-10.1",
"Comprehensive Net Income": "10.2",
"Other Net Income": "-5.98",
"Economic Capital Ratio": "-63.7"
},
"2012": {
"Liabilities, Current": "12.2",
"Liabilities": "-37.1",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "-10.7",
"Long-term Debt": "-75.8",
"Other Liabilities": "7.93",
"Assets, Current": "16.6",
"Assets": "-4.36",
"Property, Plant and Equipment": "27.7",
"Oil and Gas Property": "18.8",
"Other Assets": "-52.5",
"Other Revenues": "9.18",
"Revenues": "9.09",
"Net Income": "15.0",
"Expenses": "10.1",
"Operating Expenses": "10.6",
"Depreciation, Depletion, Amortization": "-3.01",
"General and Administrative Expense": "2.93",
"Other Net Income": "-3.96",
"Comprehensive Net Income": "15.0",
"Economic Capital Ratio": "-40.0"
},
"2013": {
"Other Liabilities": "6.78",
"Liabilities": "-24.1",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "-22.6",
"Liabilities, Current": "12.7",
"Long-term Debt": "-59.7",
"Other Assets": "-52.3",
"Assets": "-13.5",
"Oil and Gas Property": "10.9",
"Assets, Current": "14.3",
"Property, Plant and Equipment": "26.2",
"Revenues": "14.6",
"Net Income": "8.48",
"Other Revenues": "14.5",
"Comprehensive Net Income": "8.22",
"Operating Expenses": "4.49",
"Depreciation, Depletion, Amortization": "-3.56",
"Other Net Income": "-8.46",
"Other Expenses": "-2.49",
"General and Administrative Expense": "1.62",
"Economic Capital Ratio": "-51.9"
},
"2014": {
"Long-term Debt": "-41.2",
"Liabilities": "-44.3",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "7.40",
"Other Liabilities": "-3.46",
"Oil and Gas Property": "22.8",
"Assets": "3.89",
"Property, Plant and Equipment": "26.4",
"Assets, Current": "17.8",
"Other Assets": "-45.2",
"Other Revenues": "14.7",
"Revenues": "14.1",
"Net Income": "29.7",
"Depreciation, Depletion, Amortization": "-1.81",
"Expenses": "23.5",
"General and Administrative Expense": "2.37",
"Operating Expenses": "12.7",
"Other Expenses": "10.9",
"Comprehensive Net Income": "29.7",
"Other Net Income": "-6.98",
"Economic Capital Ratio": "-19.1"
},
"2015": {
"Liabilities": "-51.8",
"Stockholders Equity": "1.61",
"ECR before LimitedLiability": "54.0",
"Liabilities, Current": "3.27",
"Other Liabilities": "-15.9",
"Long-term Debt": "-34.4",
"Property, Plant and Equipment": "48.7",
"Assets": "25.0",
"Other Assets": "-53.5",
"Oil and Gas Property": "46.8",
"Assets, Current": "8.88",
"Revenues": "2.89",
"Net Income": "37.8",
"Other Revenues": "3.59",
"General and Administrative Expense": "2.93",
"Expenses": "37.9",
"Other Expenses": "23.0",
"Operating Expenses": "10.4",
"Other Net Income": "-3.09",
"Comprehensive Net Income": "38.3",
"Economic Capital Ratio": "7.51"
},
"2016": {
"Liabilities": "-43.9",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-39.3",
"Liabilities, Current": "6.69",
"Other Liabilities": "-10.1",
"Other Revenues": "-2.12",
"Revenues": "-1.80",
"Net Income": "9.16",
"Other Expenses": "2.23",
"Expenses": "14.5",
"General and Administrative Expense": "4.30",
"Operating Expenses": "5.41",
"Depreciation, Depletion, Amortization": "1.51",
"Assets, Current": "-4.39",
"Property, Plant and Equipment": "36.3",
"Other Assets": "-54.4",
"Oil and Gas Property": "34.9",
"Comprehensive Net Income": "9.25",
"Other Net Income": "-3.11",
"Economic Capital Ratio": "-48.1"
},
"2017": {
"Liabilities, Current": "5.83",
"Liabilities": "-40.6",
"Assets": "-8.93",
"Stockholders Equity": "-43.5",
"ECR before LimitedLiability": "-43.8",
"Long-term Debt": "-36.4",
"Other Liabilities": "7.88",
"Deferred Tax Liab., Net": "-18.4",
"Oil and Gas Property": "26.6",
"Property, Plant and Equipment": "26.1",
"Other Assets": "-44.9",
"General and Administrative Expense": "5.77",
"Expenses": "5.16",
"Other Revenues": "1.69",
"Net Income": "2.41",
"Operating Expenses": "7.23",
"Depreciation, Depletion, Amortization": "-1.59",
"Other Expenses": "-6.81",
"Comprehensive Net Income": "2.41",
"Other Net Income": "-3.83",
"Economic Capital Ratio": "-66.6"
},
"2018": {
"Other Liabilities": "9.52",
"Liabilities": "-49.1",
"Assets": "-7.37",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-51.5",
"Liabilities, Current": "9.76",
"Long-term Debt": "-65.9",
"Deferred Tax Liab., Net": "-12.5",
"Oil and Gas Property": "32.0",
"Property, Plant and Equipment": "28.1",
"Other Assets": "-55.1",
"Assets, Current": "-3.69",
"Revenue from Contract with Customer": "-10.6",
"Revenues": "-6.21",
"Comprehensive Net Income": "1.79",
"Other Revenues": "4.58",
"General and Administrative Expense": "3.45",
"Expenses": "7.02",
"Operating Expenses": "2.69",
"Depreciation, Depletion, Amortization": "-1.93",
"Economic Capital Ratio": "-75.7"
},
"2019": {
"Deferred Tax Liab., Net": "-15.8",
"Liabilities": "-47.3",
"Assets": "-14.8",
"Stockholders Equity": "-58.1",
"ECR before LimitedLiability": "-50.5",
"Liabilities, Current": "8.51",
"Other Liabilities": "4.76",
"Long-term Debt": "-43.5",
"Oil and Gas Property": "29.6",
"Assets, Current": "-5.13",
"Property, Plant and Equipment": "22.7",
"Other Assets": "-54.3",
"Operating Expenses": "3.92",
"Expenses": "6.89",
"Other Revenues": "17.6",
"Net Income": "7.53",
"Depreciation, Depletion, Amortization": "-4.23",
"General and Administrative Expense": "2.48",
"Comprehensive Net Income": "7.88",
"Revenue from Contract with Customer": "-14.4",
"Economic Capital Ratio": "-65.9"
},
"2020": {
"Other Liabilities": "4.03",
"Liabilities": "-50.1",
"Assets": "-8.75",
"Stockholders Equity": "-46.6",
"Liabilities, Current": "4.29",
"Deferred Tax Liab., Net": "-15.9",
"Long-term Debt": "-55.4",
"Assets, Current": "-10.5",
"Other Assets": "-56.9",
"Property, Plant and Equipment": "17.6",
"Oil and Gas Property": "22.5",
"Revenues": "-7.57",
"Expenses": "6.30",
"Net Income": "5.09",
"Other Revenues": "4.11",
"Revenue from Contract with Customer": "-14.9",
"Depreciation, Depletion, Amortization": "-4.98",
"Other Expenses": "4.15",
"ECR before LimitedLiability": "-32.7",
"Comprehensive Net Income": "5.13",
"Economic Capital Ratio": "-58.2"
},
"2021": {
"Deferred Tax Liab., Net": "-14.3",
"Liabilities": "-40.0",
"Assets": "-6.50",
"Stockholders Equity": "-37.9",
"ECR before LimitedLiability": "-48.9",
"Long-term Debt": "-66.6",
"Liabilities, Current": "12.7",
"Other Liabilities": "6.91",
"Property, Plant and Equipment": "24.4",
"Other Assets": "-55.9",
"Oil and Gas Property": "28.8",
"Assets, Current": "-10.1",
"Revenue from Contract with Customer": "-20.2",
"Revenues": "-9.21",
"Other Revenues": "11.4",
"General and Administrative Expense": "3.72",
"Expenses": "7.07",
"Other Expenses": "-3.67",
"Operating Expenses": "6.41",
"Other Net Income": "3.36",
"Economic Capital Ratio": "-72.7"
},
"2022": {
"Deferred Tax Liab., Net": "-8.68",
"Liabilities": "-35.9",
"Assets": "-13.6",
"Stockholders Equity": "-48.6",
"ECR before LimitedLiability": "-61.0",
"Long-term Debt": "-69.5",
"Other Liabilities": "7.45",
"Liabilities, Current": "17.5",
"Property, Plant and Equipment": "27.5",
"Other Assets": "-56.0",
"Assets, Current": "-11.9",
"Oil and Gas Property": "35.1",
"Revenues": "-2.80",
"Other Expenses": "-10.6",
"Comprehensive Net Income": "-2.82",
"Revenue from Contract with Customer": "-31.9",
"Other Revenues": "23.9",
"Operating Expenses": "5.50",
"Depreciation, Depletion, Amortization": "-3.62",
"General and Administrative Expense": "4.61",
"Economic Capital Ratio": "-83.4"
},
"2023": {
"Deferred Tax Liab., Net": "-5.18",
"Liabilities": "-54.3",
"Assets": "-11.5",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "-57.2",
"Other Liabilities": "6.70",
"Liabilities, Current": "9.34",
"Long-term Debt": "-81.9",
"Property, Plant and Equipment": "29.1",
"Oil and Gas Property": "-23.6",
"Assets, Current": "-11.5",
"Revenue from Contract with Customer": "-19.1",
"Revenues": "-2.87",
"Net Income": "4.83",
"Other Revenues": "17.6",
"Operating Expenses": "7.32",
"Expenses": "6.31",
"Other Expenses": "-4.62",
"General and Administrative Expense": "3.10",
"Comprehensive Net Income": "4.94",
"Economic Capital Ratio": "-80.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,112,481",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,579",
"Liabilities, Current": "339,607",
"Long-term Debt": "1,143,993",
"Oil and Gas Property": "1,367,265",
"Operating Expenses": "126,409",
"Other Assets": "-1,304,853",
"Other Compr. Net Income": "1,907",
"Other Expenses": "414,435",
"Other Liabilities": "47,608",
"Other Net Income": "0",
"Other Revenues": "676,780",
"Property, Plant and Equipment": "1,377,041",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,531,208",
"Assets": "2,551,934",
"Revenues": "676,780",
"Expenses": "654,423",
"Stockholders Equity": "1,020,726",
"Net Income": "22,357",
"Comprehensive Net Income": "24,264",
"BaseVar": "2,708,126",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "750,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "185,707",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "160,027",
"Liabilities, Current": "190,253",
"Long-term Debt": "1,042,827",
"Oil and Gas Property": "1,510,312",
"Operating Expenses": "97,712",
"Other Assets": "-1,420,069",
"Other Compr. Net Income": "1,190",
"Other Expenses": "295,791",
"Other Liabilities": "104,137",
"Other Net Income": "0",
"Other Revenues": "672,209",
"Property, Plant and Equipment": "1,525,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,337,217",
"Assets": "2,366,123",
"Revenues": "672,209",
"Expenses": "739,237",
"Stockholders Equity": "1,028,906",
"Net Income": "-67,028",
"Comprehensive Net Income": "-65,838",
"BaseVar": "2,557,988",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "70%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "734,961",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "222,544",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,421",
"Liabilities, Current": "219,324",
"Long-term Debt": "963,941",
"Oil and Gas Property": "1,508,062",
"Operating Expenses": "230,314",
"Other Assets": "-1,420,159",
"Other Compr. Net Income": "-1,527",
"Other Expenses": "332,193",
"Other Liabilities": "170,226",
"Other Net Income": "0",
"Other Revenues": "852,428",
"Property, Plant and Equipment": "1,522,962",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,353,491",
"Assets": "2,345,826",
"Revenues": "852,428",
"Expenses": "943,472",
"Stockholders Equity": "992,335",
"Net Income": "-91,044",
"Comprehensive Net Income": "-92,571",
"BaseVar": "2,748,372",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,010,476",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,080",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "135,231",
"Liabilities, Current": "448,771",
"Long-term Debt": "847,075",
"Oil and Gas Property": "1,773,186",
"Operating Expenses": "93,519",
"Other Assets": "-1,595,742",
"Other Compr. Net Income": "-1,391",
"Other Expenses": "176,538",
"Other Liabilities": "337,961",
"Other Net Income": "0",
"Other Revenues": "882,738",
"Property, Plant and Equipment": "1,784,846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,807",
"Assets": "2,972,766",
"Revenues": "882,738",
"Expenses": "603,368",
"Stockholders Equity": "1,338,959",
"Net Income": "279,370",
"Comprehensive Net Income": "277,979",
"BaseVar": "3,047,035",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "734,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "155,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "136,809",
"Liabilities, Current": "456,741",
"Long-term Debt": "918,607",
"Oil and Gas Property": "2,314,226",
"Operating Expenses": "156,203",
"Other Assets": "-2,168,163",
"Other Compr. Net Income": "-767",
"Other Expenses": "92,414",
"Other Liabilities": "502,189",
"Other Net Income": "0",
"Other Revenues": "471,556",
"Property, Plant and Equipment": "2,322,839",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,877,537",
"Assets": "3,203,050",
"Revenues": "471,556",
"Expenses": "541,392",
"Stockholders Equity": "1,325,513",
"Net Income": "-69,836",
"Comprehensive Net Income": "-70,603",
"BaseVar": "3,047,151",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "67%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "475,187",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,404",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,623",
"Liabilities, Current": "370,025",
"Long-term Debt": "1,408,020",
"Oil and Gas Property": "2,700,889",
"Operating Expenses": "202,280",
"Other Assets": "-2,543,503",
"Other Compr. Net Income": "0",
"Other Expenses": "238,828",
"Other Liabilities": "482,221",
"Other Net Income": "0",
"Other Revenues": "385,355",
"Property, Plant and Equipment": "2,708,892",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,260,266",
"Assets": "3,341,465",
"Revenues": "385,355",
"Expenses": "669,135",
"Stockholders Equity": "1,081,199",
"Net Income": "-283,780",
"Comprehensive Net Income": "-283,780",
"BaseVar": "3,328,110",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "50%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "533,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "476,548",
"Depreciation, Depletion, Amortization": "255,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,302",
"Liabilities, Current": "428,730",
"Long-term Debt": "1,390,213",
"Oil and Gas Property": "2,310,973",
"Operating Expenses": "216,050",
"Other Assets": "-1,969,800",
"Other Compr. Net Income": "0",
"Other Expenses": "320,073",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "636,836",
"Property, Plant and Equipment": "2,317,828",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,295,491",
"Assets": "3,192,603",
"Revenues": "636,836",
"Expenses": "859,628",
"Stockholders Equity": "897,112",
"Net Income": "-222,792",
"Comprehensive Net Income": "-222,792",
"BaseVar": "3,492,279",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "46%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "509,700",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "477,179",
"Depreciation, Depletion, Amortization": "329,835",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,856",
"Liabilities, Current": "384,308",
"Long-term Debt": "2,285,224",
"Oil and Gas Property": "3,444,864",
"Operating Expenses": "526,219",
"Other Assets": "-3,326,076",
"Other Compr. Net Income": "0",
"Other Expenses": "40,450",
"Other Liabilities": "0",
"Other Net Income": "7,666",
"Other Revenues": "894,703",
"Property, Plant and Equipment": "3,459,701",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,146,711",
"Assets": "4,088,189",
"Revenues": "894,703",
"Expenses": "996,360",
"Stockholders Equity": "941,478",
"Net Income": "-93,991",
"Comprehensive Net Income": "-93,991",
"BaseVar": "4,566,814",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "44%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "566,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "653,221",
"Depreciation, Depletion, Amortization": "563,861",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,010",
"Liabilities, Current": "539,101",
"Long-term Debt": "2,283,208",
"Oil and Gas Property": "3,624,751",
"Operating Expenses": "583,568",
"Other Assets": "-3,516,408",
"Other Compr. Net Income": "0",
"Other Expenses": "308,247",
"Other Liabilities": "0",
"Other Net Income": "10,493",
"Other Revenues": "1,499,416",
"Property, Plant and Equipment": "3,642,332",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,475,530",
"Assets": "4,317,232",
"Revenues": "1,499,416",
"Expenses": "1,565,686",
"Stockholders Equity": "841,702",
"Net Income": "-55,777",
"Comprehensive Net Income": "-55,777",
"BaseVar": "5,434,178",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "42%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "400,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "573,619",
"Depreciation, Depletion, Amortization": "485,862",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,142",
"Liabilities, Current": "460,199",
"Long-term Debt": "2,393,621",
"Oil and Gas Property": "3,310,276",
"Operating Expenses": "423,093",
"Other Assets": "-3,163,887",
"Other Compr. Net Income": "0",
"Other Expenses": "326,687",
"Other Liabilities": "0",
"Other Net Income": "92,165",
"Other Revenues": "804,033",
"Property, Plant and Equipment": "3,320,913",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,427,439",
"Assets": "3,867,593",
"Revenues": "804,033",
"Expenses": "1,307,784",
"Stockholders Equity": "440,154",
"Net Income": "-411,586",
"Comprehensive Net Income": "-411,586",
"BaseVar": "4,749,507",
"ECR before LimitedLiability": "3.9%",
"Economic Capital Ratio": "24%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "541,952",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "711,038",
"Depreciation, Depletion, Amortization": "467,221",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,529",
"Liabilities, Current": "530,952",
"Long-term Debt": "3,169,424",
"Oil and Gas Property": "4,177,323",
"Operating Expenses": "411,388",
"Other Assets": "-3,962,611",
"Other Compr. Net Income": "0",
"Other Expenses": "441,537",
"Other Liabilities": "0",
"Other Net Income": "1,826",
"Other Revenues": "1,332,013",
"Property, Plant and Equipment": "4,183,987",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,411,414",
"Assets": "4,940,651",
"Revenues": "1,332,013",
"Expenses": "1,411,675",
"Stockholders Equity": "529,237",
"Net Income": "-77,836",
"Comprehensive Net Income": "-77,836",
"BaseVar": "6,048,790",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "32%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "468,721",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "468,445",
"Depreciation, Depletion, Amortization": "498,256",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,856",
"Liabilities, Current": "574,254",
"Long-term Debt": "2,749,441",
"Oil and Gas Property": "3,837,437",
"Operating Expenses": "537,286",
"Other Assets": "-3,568,817",
"Other Compr. Net Income": "0",
"Other Expenses": "936,826",
"Other Liabilities": "0",
"Other Net Income": "54,420",
"Other Revenues": "2,245,355",
"Property, Plant and Equipment": "3,842,647",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,792,140",
"Assets": "4,579,988",
"Revenues": "2,245,355",
"Expenses": "2,073,224",
"Stockholders Equity": "787,848",
"Net Income": "226,551",
"Comprehensive Net Income": "226,551",
"BaseVar": "6,372,564",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "44%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "422,713",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "363,918",
"Depreciation, Depletion, Amortization": "444,927",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,532",
"Liabilities, Current": "554,830",
"Long-term Debt": "2,987,049",
"Oil and Gas Property": "0",
"Operating Expenses": "432,375",
"Other Assets": "355,192",
"Other Compr. Net Income": "0",
"Other Expenses": "511,181",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "1,701,608",
"Property, Plant and Equipment": "4,160,229",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,905,797",
"Assets": "4,938,134",
"Revenues": "1,701,608",
"Expenses": "1,488,015",
"Stockholders Equity": "1,032,337",
"Net Income": "213,520",
"Comprehensive Net Income": "213,520",
"BaseVar": "6,016,814",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "47%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.47163656665443254,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001509991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001509991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001509991.svg"
},
{
"company_id": "0001309082",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001309082.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001309082.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001309082.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001309082_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001309082_main_keyfigs.svg",
"name": "Camber Energy INC",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001309082.svg",
"report_text": "The relative strengths and weaknesses of Camber Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Camber Energy INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Camber Energy INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 107% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001309082_2024_Camber_Energy_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Current": "-103",
"Liabilities": "-43.8",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-14.2",
"Long-term Debt": "14.7",
"Other Liabilities": "11.4",
"Assets, Current": "-8.21",
"Assets": "12.1",
"Property, Plant and Equipment": "64.4",
"Oil and Gas Property": "-33.2",
"Other Assets": "-5.78",
"Other Revenues": "-17.7",
"Revenues": "-17.8",
"Net Income": "3.72",
"Expenses": "13.8",
"Operating Expenses": "-6.91",
"Other Expenses": "18.7",
"Depreciation, Depletion, Amortization": "1.05",
"Other Net Income": "5.04",
"Comprehensive Net Income": "3.67",
"Economic Capital Ratio": "-43.6"
},
"2014": {
"Long-term Debt": "29.3",
"Liabilities": "51.4",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "101",
"Other Liabilities": "25.6",
"Oil and Gas Property": "-14.3",
"Assets": "27.1",
"Property, Plant and Equipment": "116",
"Assets, Current": "-5.03",
"Other Assets": "-2.26",
"Other Revenues": "-21.7",
"Revenues": "-22.5",
"Net Income": "3.94",
"Depreciation, Depletion, Amortization": "-2.96",
"Expenses": "11.0",
"General and Administrative Expense": "-8.91",
"Operating Expenses": "-20.0",
"Other Expenses": "42.1",
"Comprehensive Net Income": "4.01",
"Other Net Income": "15.5",
"Economic Capital Ratio": "74.1"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "-74.0",
"Long-term Debt": "0",
"Liabilities, Current": "-0.0122",
"Other Liabilities": "0",
"Oil and Gas Property": "-1,376",
"Assets": "-12.2",
"Other Assets": "-102",
"Assets, Current": "-0.359",
"Property, Plant and Equipment": "0",
"Other Revenues": "-0.0150",
"Revenues": "-0.0138",
"Net Income": "-17.9",
"Other Expenses": "0",
"Expenses": "-8.76",
"General and Administrative Expense": "0",
"Operating Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "-90.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Assets": "-10.3",
"Property, Plant and Equipment": "0",
"Other Assets": "-19.1",
"Assets, Current": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-8.06",
"General and Administrative Expense": "0",
"Expenses": "-1.49",
"Operating Expenses": "-5.18",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-8.06",
"Economic Capital Ratio": "-113"
},
"2022": {
"Liabilities": "-60.2",
"Stockholders Equity": "-52.7",
"ECR before LimitedLiability": "-99.7",
"Long-term Debt": "-40.7",
"Other Liabilities": "1.11",
"Liabilities, Current": "-6.05",
"Property, Plant and Equipment": "-14.3",
"Assets": "-4.34",
"Other Assets": "5.06",
"Assets, Current": "-7.52",
"Oil and Gas Property": "-12.0",
"Revenues": "-12.1",
"Net Income": "-4.69",
"Revenue from Contract with Customer": "-9.52",
"Other Revenues": "-2.87",
"Expenses": "3.53",
"Other Expenses": "2.78",
"Depreciation, Depletion, Amortization": "0.986",
"General and Administrative Expense": "-1.11",
"Comprehensive Net Income": "-4.85",
"Economic Capital Ratio": "-122"
},
"2023": {
"Liabilities": "-31.0",
"Stockholders Equity": "-57.4",
"Liabilities, Current": "-9.96",
"Long-term Debt": "-28.9",
"Property, Plant and Equipment": "-42.9",
"Assets": "-26.3",
"Oil and Gas Property": "-30.4",
"Assets, Current": "-7.52",
"Other Assets": "20.3",
"Revenue from Contract with Customer": "-23.3",
"Revenues": "-9.85",
"Net Income": "-25.4",
"Other Revenues": "3.37",
"ECR before LimitedLiability": "-84.1",
"Comprehensive Net Income": "-24.9",
"Cost of Goods and Services Sold": "-16.0",
"Operating Expenses": "-15.7",
"Other Net Income": "-20.3",
"Other Expenses": "11.9",
"General and Administrative Expense": "-6.29",
"Economic Capital Ratio": "-107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001309082_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,008",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,630",
"Liabilities, Current": "33,892",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "12,244",
"Other Assets": "427",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,005",
"Other Liabilities": "0",
"Other Net Income": "5,276",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,170",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "33,892",
"Assets": "64,021",
"Revenues": "0",
"Expenses": "12,877",
"Stockholders Equity": "30,129",
"Net Income": "-7,601",
"Comprehensive Net Income": "-7,601",
"BaseVar": "58,033",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "67%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,190",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,958",
"Liabilities, Current": "4,646",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,759",
"Other Assets": "343",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,000",
"Other Liabilities": "0",
"Other Net Income": "5,220",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,808",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,646",
"Assets": "40,738",
"Revenues": "0",
"Expenses": "9,907",
"Stockholders Equity": "36,092",
"Net Income": "-4,688",
"Comprehensive Net Income": "-4,688",
"BaseVar": "30,256",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "180%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "543",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,501",
"Liabilities, Current": "11,085",
"Long-term Debt": "1,306",
"Oil and Gas Property": "48,519",
"Operating Expenses": "25,636",
"Other Assets": "-48,460",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,599",
"Other Liabilities": "0",
"Other Net Income": "968",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,190",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,391",
"Assets": "14,792",
"Revenues": "0",
"Expenses": "26,418",
"Stockholders Equity": "2,401",
"Net Income": "-25,450",
"Comprehensive Net Income": "-25,450",
"BaseVar": "27,285",
"ECR before LimitedLiability": "-165%",
"Economic Capital Ratio": "0.00056%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,931",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,699",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,044",
"Liabilities, Current": "48,214",
"Long-term Debt": "2,068",
"Oil and Gas Property": "73,791",
"Operating Expenses": "89,402",
"Other Assets": "-73,645",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,720",
"Other Liabilities": "146",
"Other Net Income": "5,302",
"Other Revenues": "0",
"Property, Plant and Equipment": "35,781",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,427",
"Assets": "39,858",
"Revenues": "0",
"Expenses": "94,425",
"Stockholders Equity": "-10,569",
"Net Income": "-89,123",
"Comprehensive Net Income": "-89,123",
"BaseVar": "95,006",
"ECR before LimitedLiability": "-227%",
"Economic Capital Ratio": "0.000000048%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,669",
"Liabilities, Current": "17,831",
"Long-term Debt": "33,989",
"Oil and Gas Property": "63",
"Operating Expenses": "4,980",
"Other Assets": "33,410",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,669",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "597",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "51,820",
"Assets": "34,697",
"Revenues": "597",
"Expenses": "4,980",
"Stockholders Equity": "-17,124",
"Net Income": "-4,383",
"Comprehensive Net Income": "-4,383",
"BaseVar": "46,047",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "5.1%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "19,654",
"Cost of Goods and Services Sold": "21,341",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,875",
"Liabilities, Current": "31,796",
"Long-term Debt": "42,560",
"Oil and Gas Property": "1,084",
"Operating Expenses": "39,049",
"Other Assets": "79,335",
"Other Compr. Net Income": "479",
"Other Expenses": "-36,215",
"Other Liabilities": "3,058",
"Other Net Income": "-26,027",
"Other Revenues": "32,054",
"Property, Plant and Equipment": "1,640",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "77,414",
"Assets": "101,712",
"Revenues": "32,054",
"Expenses": "39,049",
"Stockholders Equity": "24,298",
"Net Income": "-33,022",
"Comprehensive Net Income": "-32,543",
"BaseVar": "138,368",
"ECR before LimitedLiability": "-2.2%",
"Economic Capital Ratio": "20%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.20274552370148516,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001309082.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001309082.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001309082.svg"
},
{
"company_id": "0001694617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001694617.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001694617.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001694617.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001694617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001694617_main_keyfigs.svg",
"name": "Royale Energy Inc",
"rank": 60,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001694617.svg",
"report_text": "The relative strengths and weaknesses of Royale Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Royale Energy Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 1.2% points.The greatest weakness of Royale Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.2%, being 126% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001694617_2024_Royale_Energy_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Other Liabilities": "0.120",
"Liabilities": "-1.49",
"Stockholders Equity": "-31.8",
"ECR before LimitedLiability": "-95.7",
"Liabilities, Current": "-4.22",
"Oil and Gas Property": "-18.6",
"Assets": "-18.0",
"Property, Plant and Equipment": "-11.9",
"Other Assets": "0.341",
"Assets, Current": "0.304",
"Revenue from Contract with Customer": "-1.25",
"Revenues": "-2.38",
"Net Income": "-21.8",
"Other Revenues": "-0.328",
"General and Administrative Expense": "-0.134",
"Expenses": "0.154",
"Operating Expenses": "0.266",
"Other Expenses": "-0.577",
"Comprehensive Net Income": "-21.7",
"Other Net Income": "-16.6",
"Economic Capital Ratio": "-120"
},
"2019": {
"Liabilities": "-58.1",
"Stockholders Equity": "-66.4",
"Liabilities, Current": "-47.8",
"Other Liabilities": "-3.40",
"Long-term Debt": "-3.89",
"Oil and Gas Property": "-33.0",
"Assets": "-18.0",
"Assets, Current": "12.2",
"Property, Plant and Equipment": "-27.1",
"Other Assets": "20.6",
"Revenues": "-15.8",
"Net Income": "8.26",
"Revenue from Contract with Customer": "-15.4",
"Operating Expenses": "8.26",
"Expenses": "8.42",
"Depreciation, Depletion, Amortization": "4.94",
"General and Administrative Expense": "-3.35",
"ECR before LimitedLiability": "-63.5",
"Comprehensive Net Income": "8.27",
"Other Net Income": "8.80",
"Economic Capital Ratio": "-78.8"
},
"2020": {
"Liabilities": "-19.4",
"Stockholders Equity": "-65.2",
"Liabilities, Current": "-13.8",
"Long-term Debt": "-0.936",
"Assets, Current": "0.828",
"Assets": "-16.0",
"ECR before LimitedLiability": "-56.0",
"Other Assets": "0.498",
"Property, Plant and Equipment": "-10.2",
"Oil and Gas Property": "-13.4",
"Revenues": "-1.99",
"Net Income": "0.347",
"Revenue from Contract with Customer": "-2.06",
"Depreciation, Depletion, Amortization": "0.224",
"Expenses": "0.472",
"Operating Expenses": "0.437",
"General and Administrative Expense": "-0.902",
"Other Expenses": "0.212",
"Other Net Income": "0.593",
"Comprehensive Net Income": "0.355",
"Economic Capital Ratio": "-81.4"
},
"2021": {
"Liabilities": "-18.9",
"Stockholders Equity": "-51.1",
"Long-term Debt": "-0.268",
"Liabilities, Current": "-12.9",
"Other Liabilities": "-0.120",
"Property, Plant and Equipment": "-6.39",
"Assets": "-8.99",
"ECR before LimitedLiability": "-80.2",
"Other Assets": "0.104",
"Oil and Gas Property": "-7.94",
"Assets, Current": "0.380",
"Revenue from Contract with Customer": "-2.05",
"Revenues": "-2.10",
"Net Income": "-1.35",
"Other Revenues": "-0.101",
"Other Net Income": "0.100",
"Comprehensive Net Income": "-1.32",
"General and Administrative Expense": "-0.239",
"Cost of Goods and Services Sold": "0.0942",
"Operating Expenses": "0.0992",
"Economic Capital Ratio": "-104"
},
"2022": {
"Liabilities": "-46.4",
"Assets": "-15.0",
"Stockholders Equity": "-73.0",
"ECR before LimitedLiability": "-102",
"Long-term Debt": "-1.69",
"Other Liabilities": "-0.374",
"Liabilities, Current": "-29.7",
"Property, Plant and Equipment": "-12.8",
"Assets, Current": "2.50",
"Oil and Gas Property": "-13.4",
"Gains/Losses on Derivatives": "0.376",
"Revenues": "-8.47",
"Net Income": "-1.47",
"Revenue from Contract with Customer": "-9.85",
"Expenses": "1.15",
"Operating Expenses": "0.771",
"Cost of Goods and Services Sold": "0.351",
"General and Administrative Expense": "-0.482",
"Comprehensive Net Income": "-1.59",
"Other Net Income": "1.54",
"Economic Capital Ratio": "-125"
},
"2023": {
"Liabilities": "-43.5",
"Stockholders Equity": "-83.4",
"Liabilities, Current": "-21.9",
"Long-term Debt": "-1.40",
"Property, Plant and Equipment": "-13.2",
"Assets": "-17.1",
"ECR before LimitedLiability": "-103",
"Oil and Gas Property": "-10.7",
"Assets, Current": "1.16",
"Other Assets": "-0.882",
"Revenue from Contract with Customer": "-3.85",
"Revenues": "-4.57",
"Net Income": "-0.726",
"Operating Expenses": "0.595",
"Expenses": "0.454",
"Depreciation, Depletion, Amortization": "0.314",
"Other Expenses": "-0.854",
"General and Administrative Expense": "-0.232",
"Comprehensive Net Income": "-0.709",
"Other Net Income": "0.742",
"Economic Capital Ratio": "-126"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001694617_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "8,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "723",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,136",
"Liabilities, Current": "14,983",
"Long-term Debt": "3,983",
"Oil and Gas Property": "0",
"Operating Expenses": "1,613",
"Other Assets": "7,094",
"Other Compr. Net Income": "0",
"Other Expenses": "3,751",
"Other Liabilities": "1,307",
"Other Net Income": "-17,564",
"Other Revenues": "3,283",
"Property, Plant and Equipment": "6,407",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,273",
"Assets": "21,759",
"Revenues": "3,283",
"Expenses": "9,223",
"Stockholders Equity": "1,487",
"Net Income": "-23,504",
"Comprehensive Net Income": "-23,504",
"BaseVar": "36,051",
"ECR before LimitedLiability": "-103%",
"Economic Capital Ratio": "0.34%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,712",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "468",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,992",
"Liabilities, Current": "12,137",
"Long-term Debt": "5,249",
"Oil and Gas Property": "0",
"Operating Expenses": "2,029",
"Other Assets": "7,287",
"Other Compr. Net Income": "0",
"Other Expenses": "2,254",
"Other Liabilities": "1,538",
"Other Net Income": "3,427",
"Other Revenues": "2,967",
"Property, Plant and Equipment": "4,591",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,924",
"Assets": "20,591",
"Revenues": "2,967",
"Expenses": "6,743",
"Stockholders Equity": "1,667",
"Net Income": "-348",
"Comprehensive Net Income": "-348",
"BaseVar": "26,326",
"ECR before LimitedLiability": "8.9%",
"Economic Capital Ratio": "29%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,071",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,109",
"Liabilities, Current": "9,115",
"Long-term Debt": "4,095",
"Oil and Gas Property": "0",
"Operating Expenses": "1,412",
"Other Assets": "813",
"Other Compr. Net Income": "0",
"Other Expenses": "1,968",
"Other Liabilities": "1,360",
"Other Net Income": "1,700",
"Other Revenues": "1,588",
"Property, Plant and Equipment": "2,541",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,569",
"Assets": "8,425",
"Revenues": "1,588",
"Expenses": "5,963",
"Stockholders Equity": "-6,144",
"Net Income": "-2,674",
"Comprehensive Net Income": "-2,674",
"BaseVar": "16,122",
"ECR before LimitedLiability": "-91%",
"Economic Capital Ratio": "0.86%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "7,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "537",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,951",
"Liabilities, Current": "14,684",
"Long-term Debt": "4,227",
"Oil and Gas Property": "0",
"Operating Expenses": "1,815",
"Other Assets": "1,022",
"Other Compr. Net Income": "0",
"Other Expenses": "1,027",
"Other Liabilities": "1,644",
"Other Net Income": "12",
"Other Revenues": "1,719",
"Property, Plant and Equipment": "2,080",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,554",
"Assets": "10,787",
"Revenues": "1,719",
"Expenses": "5,330",
"Stockholders Equity": "-9,767",
"Net Income": "-3,598",
"Comprehensive Net Income": "-3,598",
"BaseVar": "19,201",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "0.38%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "576",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,808",
"Liabilities, Current": "15,260",
"Long-term Debt": "4,484",
"Oil and Gas Property": "0",
"Operating Expenses": "1,929",
"Other Assets": "925",
"Other Compr. Net Income": "0",
"Other Expenses": "788",
"Other Liabilities": "1,561",
"Other Net Income": "2,313",
"Other Revenues": "2,643",
"Property, Plant and Equipment": "2,040",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,305",
"Assets": "11,780",
"Revenues": "2,643",
"Expenses": "5,101",
"Stockholders Equity": "-9,525",
"Net Income": "-146",
"Comprehensive Net Income": "-146",
"BaseVar": "21,571",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "2.5%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,670",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "347",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,725",
"Liabilities, Current": "16,854",
"Long-term Debt": "5,768",
"Oil and Gas Property": "0",
"Operating Expenses": "1,732",
"Other Assets": "844",
"Other Compr. Net Income": "0",
"Other Expenses": "2,409",
"Other Liabilities": "1,478",
"Other Net Income": "2,220",
"Other Revenues": "2,161",
"Property, Plant and Equipment": "2,402",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "24,100",
"Assets": "12,915",
"Revenues": "2,161",
"Expenses": "6,213",
"Stockholders Equity": "-11,185",
"Net Income": "-1,832",
"Comprehensive Net Income": "-1,832",
"BaseVar": "23,805",
"ECR before LimitedLiability": "-86%",
"Economic Capital Ratio": "1.2%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.011674458710592224,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001694617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001694617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001694617.svg"
},
{
"company_id": "0001500305",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001500305.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001500305.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001500305.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001500305_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001500305_main_keyfigs.svg",
"name": "Sustainable Projects Group Inc",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001500305.svg",
"report_text": "The relative strengths and weaknesses of Sustainable Projects Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sustainable Projects Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 1.0% points.The greatest weakness of Sustainable Projects Group Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.0%, being 126% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001500305_2024_Sustainable_Projects_Group_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities": "40.1",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-16.2",
"Liabilities, Current": "5.51",
"Long-term Debt": "36.4",
"Oil and Gas Property": "-48.1",
"Assets": "-36.4",
"Property, Plant and Equipment": "-57.2",
"Other Assets": "75.8",
"Other Revenues": "-24.2",
"Revenues": "-43.9",
"Net Income": "-48.5",
"Revenue from Contract with Customer": "-18.6",
"Operating Expenses": "-123",
"Expenses": "-76.1",
"Other Expenses": "12.8",
"Depreciation, Depletion, Amortization": "10.6",
"General and Administrative Expense": "8.38",
"Comprehensive Net Income": "-47.8",
"Other Net Income": "55.5",
"Economic Capital Ratio": "-31.6"
},
"2022": {
"Property, Plant and Equipment": "-45.5",
"Assets": "-87.7",
"Stockholders Equity": "-188",
"ECR before LimitedLiability": "-104",
"Other Assets": "0.589",
"Assets, Current": "-15.7",
"Oil and Gas Property": "-30.4",
"Revenues": "-44.6",
"Net Income": "-158",
"Revenue from Contract with Customer": "-20.4",
"Other Revenues": "-4.94",
"Expenses": "-45.4",
"Other Expenses": "-52.6",
"Operating Expenses": "-4.09",
"Depreciation, Depletion, Amortization": "0.398",
"General and Administrative Expense": "0.474",
"Long-term Debt": "0.532",
"Liabilities, Current": "-12.2",
"Comprehensive Net Income": "-1.87",
"Other Compr. Net Income": "0.589",
"Economic Capital Ratio": "-127"
},
"2023": {
"Liabilities": "-8.53",
"Stockholders Equity": "-36.8",
"ECR before LimitedLiability": "-103",
"Other Liabilities": "0.373",
"Liabilities, Current": "-2.49",
"Long-term Debt": "-4.62",
"Property, Plant and Equipment": "-18.5",
"Assets": "-14.4",
"Oil and Gas Property": "-13.0",
"Assets, Current": "0.794",
"Other Assets": "1.03",
"Revenue from Contract with Customer": "-4.75",
"Revenues": "-7.35",
"Net Income": "-19.3",
"Other Revenues": "-0.672",
"Operating Expenses": "-18.1",
"Expenses": "-10.7",
"Depreciation, Depletion, Amortization": "0.433",
"Other Expenses": "0.400",
"Comprehensive Net Income": "-19.3",
"Economic Capital Ratio": "-126"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001500305_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "276",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "239",
"Long-term Debt": "14",
"Oil and Gas Property": "0",
"Operating Expenses": "1,184",
"Other Assets": "891",
"Other Compr. Net Income": "0",
"Other Expenses": "1.8",
"Other Liabilities": "70",
"Other Net Income": "556",
"Other Revenues": "0",
"Property, Plant and Equipment": "8.0",
"Revenue from Contract with Customer": "106",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "324",
"Assets": "1,175",
"Revenues": "106",
"Expenses": "1,186",
"Stockholders Equity": "852",
"Net Income": "-524",
"Comprehensive Net Income": "-524",
"BaseVar": "1,673",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "76%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "361",
"Other Assets": "232",
"Other Compr. Net Income": "1,061",
"Other Expenses": "695",
"Other Liabilities": "57",
"Other Net Income": "-7.0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "625",
"Assets": "282",
"Revenues": "0",
"Expenses": "1,056",
"Stockholders Equity": "-342",
"Net Income": "-1,063",
"Comprehensive Net Income": "-2.7",
"BaseVar": "1,515",
"ECR before LimitedLiability": "-96%",
"Economic Capital Ratio": "0.59%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,246",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57",
"Liabilities, Current": "1,451",
"Long-term Debt": "1,560",
"Oil and Gas Property": "0",
"Operating Expenses": "2,998",
"Other Assets": "1,721",
"Other Compr. Net Income": "0",
"Other Expenses": "-56",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "251",
"Property, Plant and Equipment": "103",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,011",
"Assets": "3,070",
"Revenues": "251",
"Expenses": "2,999",
"Stockholders Equity": "59",
"Net Income": "-2,748",
"Comprehensive Net Income": "-2,748",
"BaseVar": "4,665",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "1.0%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 0.01027421217840296,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001500305.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001500305.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001500305.svg"
},
{
"company_id": "0001557798",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001557798.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001557798.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001557798_main_keyfigs.svg",
"name": "Tianci International Inc",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001557798.svg",
"report_text": "The relative strengths and weaknesses of Tianci International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tianci International Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 0.0022% points.The greatest weakness of Tianci International Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 95% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0022%, being 127% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001557798_2024_Tianci_International_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Long-term Debt": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-79.1",
"Other Liabilities": "0",
"Oil and Gas Property": "0",
"Assets": "-0.622",
"Stockholders Equity": "0",
"Property, Plant and Equipment": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-12.5",
"Gains/Losses on Derivatives": "0",
"Expenses": "-0.124",
"General and Administrative Expense": "0",
"Operating Expenses": "-17.9",
"Other Expenses": "0",
"Comprehensive Net Income": "-12.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-106"
},
"2015": {
"Liabilities": "0",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Assets": "0",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Gains/Losses on Derivatives": "0",
"Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Stockholders Equity": "0",
"Other Net Income": "-40.6",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-59.9"
},
"2021": {
"Liabilities": "0",
"Stockholders Equity": "-38.6",
"ECR before LimitedLiability": "-80.6",
"Liabilities, Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-0.425",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"General and Administrative Expense": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Cost of Goods and Services Sold": "0",
"Operating Expenses": "0",
"Economic Capital Ratio": "-104"
},
"2022": {
"Liabilities": "0",
"Stockholders Equity": "-2.17",
"ECR before LimitedLiability": "-105",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-0.0726",
"Other Assets": "0",
"Assets, Current": "0",
"Oil and Gas Property": "0",
"Revenues": "0",
"Net Income": "0",
"Revenue from Contract with Customer": "0",
"Other Revenues": "0",
"Expenses": "0",
"Other Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-127"
},
"2023": {
"Liabilities": "-0.0359",
"Stockholders Equity": "-94.8",
"ECR before LimitedLiability": "-104",
"Liabilities, Current": "-2.63",
"Long-term Debt": "0",
"Property, Plant and Equipment": "-17.1",
"Assets": "-39.6",
"Oil and Gas Property": "-5.66",
"Assets, Current": "0",
"Other Assets": "-0.0592",
"Revenue from Contract with Customer": "-0.260",
"Revenues": "0",
"Net Income": "-1.65",
"Other Revenues": "0",
"Operating Expenses": "-0.112",
"Expenses": "-6.87",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "-0.0627",
"General and Administrative Expense": "-0.316",
"Comprehensive Net Income": "-1.63",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001557798_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "77",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "356",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-43",
"Other Liabilities": "0",
"Other Net Income": "0.90",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "61",
"Assets": "77",
"Revenues": "0",
"Expenses": "356",
"Stockholders Equity": "17",
"Net Income": "-355",
"Comprehensive Net Income": "-355",
"BaseVar": "248",
"ECR before LimitedLiability": "-484%",
"Economic Capital Ratio": "0.000000000000000000000000000000000000010%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18",
"Liabilities, Current": "100",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "90",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-18",
"Other Liabilities": "0",
"Other Net Income": "-929",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "100",
"Assets": "183",
"Revenues": "0",
"Expenses": "90",
"Stockholders Equity": "83",
"Net Income": "-1,019",
"Comprehensive Net Income": "-1,019",
"BaseVar": "651",
"ECR before LimitedLiability": "-648%",
"Economic Capital Ratio": "0.00000000000000000000000000000000000000000000000000000000000000000000088%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0.62",
"Liabilities, Current": "343",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "63",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.62",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "343",
"Assets": "18",
"Revenues": "0",
"Expenses": "63",
"Stockholders Equity": "-325",
"Net Income": "-74",
"Comprehensive Net Income": "-74",
"BaseVar": "218",
"ECR before LimitedLiability": "-268%",
"Economic Capital Ratio": "0.000000000018%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "174",
"Liabilities, Current": "245",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "248",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-174",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "245",
"Assets": "22",
"Revenues": "0",
"Expenses": "248",
"Stockholders Equity": "-223",
"Net Income": "-248",
"Comprehensive Net Income": "-248",
"BaseVar": "258",
"ECR before LimitedLiability": "-395%",
"Economic Capital Ratio": "0.00000000000000000000000014%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "312",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "286",
"Liabilities, Current": "597",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "340",
"Other Assets": "8.0",
"Other Compr. Net Income": "0",
"Other Expenses": "183",
"Other Liabilities": "2.1",
"Other Net Income": "0",
"Other Revenues": "452",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "599",
"Assets": "320",
"Revenues": "452",
"Expenses": "808",
"Stockholders Equity": "-279",
"Net Income": "-356",
"Comprehensive Net Income": "-356",
"BaseVar": "1,090",
"ECR before LimitedLiability": "-154%",
"Economic Capital Ratio": "0.0022%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 2.185896486691942e-05,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001557798.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001557798.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001557798.svg"
},
{
"company_id": "0000855787",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000855787.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000855787.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000855787.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000855787_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000855787_main_keyfigs.svg",
"name": "Truleum INC",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000855787.svg",
"report_text": "The relative strengths and weaknesses of Truleum INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Truleum INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 0.00027% points.The greatest weakness of Truleum INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00027%, being 127% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000855787_2024_Truleum_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "0",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-80.6",
"Long-term Debt": "0",
"Liabilities, Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-0.318",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Other Expenses": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-104"
},
"2022": {
"Liabilities": "-2.76",
"Stockholders Equity": "-33.3",
"Long-term Debt": "0.0155",
"Other Liabilities": "-0.445",
"Liabilities, Current": "-0.464",
"Property, Plant and Equipment": "-5.51",
"Assets": "-5.96",
"Other Assets": "-0.0521",
"Assets, Current": "-0.410",
"Oil and Gas Property": "0.0234",
"Revenues": "-0.951",
"Net Income": "-5.99",
"Revenue from Contract with Customer": "-0.841",
"Other Revenues": "-0.0146",
"Expenses": "-0.417",
"Other Expenses": "0.0164",
"Operating Expenses": "-0.457",
"General and Administrative Expense": "-0.145",
"ECR before LimitedLiability": "-105",
"Comprehensive Net Income": "-6.17",
"Economic Capital Ratio": "-127"
},
"2023": {
"Liabilities": "-0.308",
"Stockholders Equity": "-46.1",
"Other Liabilities": "0",
"Liabilities, Current": "-0.0992",
"Property, Plant and Equipment": "-2.00",
"Assets": "-5.21",
"Oil and Gas Property": "0",
"Assets, Current": "-0.0438",
"Other Assets": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "-0.0254",
"Net Income": "-0.269",
"Other Revenues": "0",
"Operating Expenses": "-0.0109",
"Expenses": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"ECR before LimitedLiability": "-104",
"Comprehensive Net Income": "-0.265",
"Other Net Income": "0",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000855787_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "24",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "726",
"Liabilities, Current": "2,625",
"Long-term Debt": "0.92",
"Oil and Gas Property": "146",
"Operating Expenses": "894",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-710",
"Other Liabilities": "157",
"Other Net Income": "-164",
"Other Revenues": "3.8",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,783",
"Assets": "170",
"Revenues": "3.8",
"Expenses": "910",
"Stockholders Equity": "-2,613",
"Net Income": "-1,071",
"Comprehensive Net Income": "-1,071",
"BaseVar": "2,016",
"ECR before LimitedLiability": "-296%",
"Economic Capital Ratio": "0.000000000000047%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "209",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "693",
"Liabilities, Current": "1,738",
"Long-term Debt": "0.92",
"Oil and Gas Property": "1,461",
"Operating Expenses": "1,257",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-119",
"Other Liabilities": "1,200",
"Other Net Income": "-23",
"Other Revenues": "271",
"Property, Plant and Equipment": "68",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,939",
"Assets": "1,738",
"Revenues": "271",
"Expenses": "1,830",
"Stockholders Equity": "-1,201",
"Net Income": "-1,583",
"Comprehensive Net Income": "-1,583",
"BaseVar": "3,400",
"ECR before LimitedLiability": "-132%",
"Economic Capital Ratio": "0.023%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "116",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "705",
"Liabilities, Current": "3,412",
"Long-term Debt": "5.9",
"Oil and Gas Property": "1,814",
"Operating Expenses": "1,742",
"Other Assets": "44",
"Other Compr. Net Income": "0",
"Other Expenses": "-294",
"Other Liabilities": "1,304",
"Other Net Income": "-242",
"Other Revenues": "146",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,722",
"Assets": "1,974",
"Revenues": "146",
"Expenses": "2,153",
"Stockholders Equity": "-2,748",
"Net Income": "-2,249",
"Comprehensive Net Income": "-2,249",
"BaseVar": "4,618",
"ECR before LimitedLiability": "-171%",
"Economic Capital Ratio": "0.00027%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 2.6996503446381373e-06,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000855787.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000855787.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000855787.svg"
},
{
"company_id": "0001603793",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001603793.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001603793.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001603793.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001603793_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001603793_main_keyfigs.svg",
"name": "Norris Industries Inc",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001603793.svg",
"report_text": "The relative strengths and weaknesses of Norris Industries Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Norris Industries Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 0.0000000049% points.The greatest weakness of Norris Industries Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.0000000065%, being 127% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001603793_2024_Norris_Industries_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Oil and Gas Property": "32.3",
"Assets": "14.0",
"Other Liabilities": "12.3",
"Stockholders Equity": "19.8",
"ECR before LimitedLiability": "15.5",
"Other Assets": "1.87",
"Assets, Current": "21.3",
"Property, Plant and Equipment": "-31.6",
"Other Revenues": "-2.04",
"Revenues": "-1.55",
"Net Income": "-2.22",
"Other Expenses": "25.7",
"Expenses": "4.11",
"General and Administrative Expense": "-2.76",
"Operating Expenses": "-27.3",
"Depreciation, Depletion, Amortization": "4.17",
"Long-term Debt": "28.6",
"Liabilities, Current": "-59.5",
"Comprehensive Net Income": "-2.09",
"Other Net Income": "-4.86",
"Economic Capital Ratio": "-8.55"
},
"2017": {
"Liabilities, Current": "-0.162",
"Liabilities": "0.0776",
"Assets": "-21.6",
"Stockholders Equity": "-8.84",
"ECR before LimitedLiability": "-90.1",
"Long-term Debt": "0.0778",
"Other Liabilities": "0.0527",
"Oil and Gas Property": "0.0863",
"Property, Plant and Equipment": "-27.7",
"Assets, Current": "-0.427",
"Other Revenues": "-0.342",
"Revenues": "-0.391",
"Net Income": "-85.3",
"General and Administrative Expense": "-81.6",
"Expenses": "-61.7",
"Operating Expenses": "-94.0",
"Depreciation, Depletion, Amortization": "0.0530",
"Other Expenses": "0.0879",
"Other Net Income": "-0.0933",
"Comprehensive Net Income": "-85.3",
"Economic Capital Ratio": "-113"
},
"2018": {
"Other Liabilities": "-39.3",
"Liabilities": "-2.93",
"Assets": "-8.50",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "-84.2",
"Liabilities, Current": "6.80",
"Long-term Debt": "6.18",
"Oil and Gas Property": "11.8",
"Property, Plant and Equipment": "-38.1",
"Assets, Current": "-4.28",
"Revenue from Contract with Customer": "-4.77",
"Revenues": "-8.59",
"Net Income": "-56.6",
"Other Revenues": "-6.89",
"General and Administrative Expense": "-14.8",
"Expenses": "-4.33",
"Operating Expenses": "-8.52",
"Other Expenses": "11.3",
"Comprehensive Net Income": "-56.6",
"Other Net Income": "-20.7",
"Economic Capital Ratio": "-108"
},
"2019": {
"Liabilities": "-33.3",
"Stockholders Equity": "-46.9",
"Liabilities, Current": "4.65",
"Other Liabilities": "-117",
"Long-term Debt": "5.30",
"Oil and Gas Property": "19.7",
"Assets": "-16.0",
"Assets, Current": "-9.56",
"Property, Plant and Equipment": "-42.2",
"Other Assets": "0.257",
"Other Revenues": "-9.89",
"Revenues": "-10.2",
"Net Income": "-18.2",
"Operating Expenses": "-25.2",
"Expenses": "-2.12",
"Cost of Goods and Services Sold": "0.418",
"Other Expenses": "15.5",
"General and Administrative Expense": "-20.8",
"ECR before LimitedLiability": "-72.0",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "-87.4"
},
"2020": {
"Other Liabilities": "0",
"Liabilities": "0",
"Assets": "-2.86",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-56.9",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "-0.0265",
"Oil and Gas Property": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-82.3"
},
"2021": {
"Liabilities": "0",
"Stockholders Equity": "-36.9",
"ECR before LimitedLiability": "-80.6",
"Other Liabilities": "0",
"Property, Plant and Equipment": "0",
"Assets": "-1.41",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-104"
},
"2022": {
"Liabilities": "0",
"Stockholders Equity": "-59.2",
"Other Liabilities": "-0.0341",
"Liabilities, Current": "0",
"Property, Plant and Equipment": "0",
"Assets": "-2.14",
"Other Assets": "0",
"Assets, Current": "0",
"Oil and Gas Property": "0",
"Gains/Losses on Derivatives": "0",
"Revenues": "0",
"Net Income": "0",
"Other Expenses": "0",
"Revenue from Contract with Customer": "0",
"Other Revenues": "0",
"ECR before LimitedLiability": "-105",
"Comprehensive Net Income": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Cost of Goods and Services Sold": "0",
"Economic Capital Ratio": "-127"
},
"2023": {
"Liabilities": "0",
"Stockholders Equity": "-77.1",
"Other Liabilities": "0",
"Property, Plant and Equipment": "-0.0195",
"Assets": "-4.27",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"Other Revenues": "0",
"ECR before LimitedLiability": "-104",
"Comprehensive Net Income": "0",
"Cost of Goods and Services Sold": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Other Expenses": "0",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001603793_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "542",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142",
"Liabilities, Current": "552",
"Long-term Debt": "9.1",
"Oil and Gas Property": "971",
"Operating Expenses": "473",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "173",
"Property, Plant and Equipment": "22",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "561",
"Assets": "1,536",
"Revenues": "173",
"Expenses": "473",
"Stockholders Equity": "975",
"Net Income": "-300",
"Comprehensive Net Income": "-300",
"BaseVar": "1,371",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "90%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,707",
"Liabilities, Current": "442",
"Long-term Debt": "10",
"Oil and Gas Property": "899",
"Operating Expenses": "1,918",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,730",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "149",
"Property, Plant and Equipment": "18",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452",
"Assets": "1,106",
"Revenues": "149",
"Expenses": "1,918",
"Stockholders Equity": "654",
"Net Income": "-1,749",
"Comprehensive Net Income": "-1,749",
"BaseVar": "1,823",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "0.088%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "354",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,273",
"Liabilities, Current": "63",
"Long-term Debt": "77",
"Oil and Gas Property": "2,646",
"Operating Expenses": "1,429",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,297",
"Other Liabilities": "1,550",
"Other Net Income": "-1,252",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "132",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,690",
"Assets": "3,013",
"Revenues": "132",
"Expenses": "1,429",
"Stockholders Equity": "1,323",
"Net Income": "-2,549",
"Comprehensive Net Income": "-2,549",
"BaseVar": "3,758",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "12%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "211",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "878",
"Liabilities, Current": "102",
"Long-term Debt": "93",
"Oil and Gas Property": "2,457",
"Operating Expenses": "1,368",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,089",
"Other Liabilities": "1,850",
"Other Net Income": "-52",
"Other Revenues": "0",
"Property, Plant and Equipment": "7.7",
"Revenue from Contract with Customer": "499",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,045",
"Assets": "2,661",
"Revenues": "499",
"Expenses": "1,368",
"Stockholders Equity": "617",
"Net Income": "-922",
"Comprehensive Net Income": "-922",
"BaseVar": "3,313",
"ECR before LimitedLiability": "-6.1%",
"Economic Capital Ratio": "20%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "577",
"Liabilities, Current": "237",
"Long-term Debt": "102",
"Oil and Gas Property": "658",
"Operating Expenses": "3,400",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-577",
"Other Liabilities": "2,700",
"Other Net Income": "-71",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "573",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,039",
"Assets": "855",
"Revenues": "573",
"Expenses": "3,400",
"Stockholders Equity": "-2,184",
"Net Income": "-2,898",
"Comprehensive Net Income": "-2,898",
"BaseVar": "3,969",
"ECR before LimitedLiability": "-290%",
"Economic Capital Ratio": "0.00000000000016%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "194",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "314",
"Liabilities, Current": "405",
"Long-term Debt": "96",
"Oil and Gas Property": "221",
"Operating Expenses": "1,297",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-221",
"Other Liabilities": "3,200",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "280",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,701",
"Assets": "414",
"Revenues": "280",
"Expenses": "1,390",
"Stockholders Equity": "-3,287",
"Net Income": "-1,110",
"Comprehensive Net Income": "-1,110",
"BaseVar": "2,893",
"ECR before LimitedLiability": "-255%",
"Economic Capital Ratio": "0.00000000025%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "211",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "204",
"Liabilities, Current": "139",
"Long-term Debt": "93",
"Oil and Gas Property": "177",
"Operating Expenses": "844",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-97",
"Other Liabilities": "3,941",
"Other Net Income": "0",
"Other Revenues": "452",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,173",
"Assets": "387",
"Revenues": "452",
"Expenses": "951",
"Stockholders Equity": "-3,786",
"Net Income": "-499",
"Comprehensive Net Income": "-499",
"BaseVar": "2,982",
"ECR before LimitedLiability": "-231%",
"Economic Capital Ratio": "0.000000023%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "176",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "192",
"Liabilities, Current": "126",
"Long-term Debt": "146",
"Oil and Gas Property": "162",
"Operating Expenses": "915",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-76",
"Other Liabilities": "4,357",
"Other Net Income": "0",
"Other Revenues": "526",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,629",
"Assets": "338",
"Revenues": "526",
"Expenses": "1,031",
"Stockholders Equity": "-4,291",
"Net Income": "-505",
"Comprehensive Net Income": "-505",
"BaseVar": "3,262",
"ECR before LimitedLiability": "-238%",
"Economic Capital Ratio": "0.0000000065%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 6.532484171248108e-11,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001603793.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001603793.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001603793.svg"
},
{
"company_id": "0001437491",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001437491.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001437491.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001437491.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001437491_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001437491_main_keyfigs.svg",
"name": "Riskon International Inc",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001437491.svg",
"report_text": "The relative strengths and weaknesses of Riskon International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riskon International Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 0.00000000000000000062% points.The greatest weakness of Riskon International Inc is the variable Net Income, reducing the Economic Capital Ratio by 4.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 0%, being 127% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001437491_2024_Riskon_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-58.2",
"ECR before LimitedLiability": "-109",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Other Assets": "0",
"Assets": "-12.3",
"Assets, Current": "0",
"Oil and Gas Property": "-0.0332",
"Property, Plant and Equipment": "-0.0115",
"Operating Expenses": "0",
"Expenses": "0",
"Other Net Income": "0",
"Net Income": "0",
"Taxes": "0",
"General and Administrative Expense": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Expenses": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-132"
},
"2012": {
"Liabilities, Current": "-0.0113",
"Liabilities": "0",
"Stockholders Equity": "-74.9",
"Assets, Current": "0",
"Assets": "-11.9",
"Property, Plant and Equipment": "-0.136",
"Oil and Gas Property": "-0.499",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "0",
"Expenses": "0",
"Operating Expenses": "0",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Cost of Goods and Services Sold": "0",
"ECR before LimitedLiability": "-80.8",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-110"
},
"2013": {
"Other Liabilities": "0",
"Liabilities": "-0.0204",
"Assets": "-15.0",
"Stockholders Equity": "-94.6",
"Liabilities, Current": "-5.47",
"Long-term Debt": "0",
"Oil and Gas Property": "-1.50",
"Assets, Current": "0",
"Property, Plant and Equipment": "-0.245",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"ECR before LimitedLiability": "-89.7",
"Comprehensive Net Income": "0",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Other Net Income": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"Cost of Goods and Services Sold": "0",
"Economic Capital Ratio": "-119"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-36.2",
"ECR before LimitedLiability": "-74.0",
"Long-term Debt": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Oil and Gas Property": "-26.4",
"Assets": "-59.0",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "-17.5",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-20.0",
"Other Expenses": "-0.0447",
"Expenses": "-67.6",
"Operating Expenses": "-50.8",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-20.0",
"Other Net Income": "0",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities": "0.454",
"Stockholders Equity": "-1.96",
"ECR before LimitedLiability": "-89.7",
"Long-term Debt": "0.428",
"Other Liabilities": "0.215",
"Oil and Gas Property": "-31.0",
"Assets": "-19.3",
"Property, Plant and Equipment": "-35.4",
"Other Assets": "0.487",
"Assets, Current": "0.487",
"Other Revenues": "-3.87",
"Revenues": "-4.17",
"Net Income": "-125",
"General and Administrative Expense": "0.105",
"Expenses": "-53.9",
"Operating Expenses": "-79.5",
"Depreciation, Depletion, Amortization": "0.303",
"Other Expenses": "0.351",
"Other Net Income": "-5.89",
"Comprehensive Net Income": "-125",
"Economic Capital Ratio": "-113"
},
"2018": {
"Liabilities": "0",
"Stockholders Equity": "-0.933",
"ECR before LimitedLiability": "-96.0",
"Long-term Debt": "0",
"Oil and Gas Property": "-4.10",
"Assets": "-19.5",
"Property, Plant and Equipment": "-2.70",
"Other Assets": "0",
"Assets, Current": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Net Income": "-55.3",
"Other Revenues": "0",
"General and Administrative Expense": "0",
"Expenses": "-41.0",
"Operating Expenses": "-74.6",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-55.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-120"
},
"2019": {
"Liabilities": "0",
"Stockholders Equity": "-0.781",
"ECR before LimitedLiability": "-92.0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Assets": "-3.34",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Other Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-0.0135",
"Revenue from Contract with Customer": "0",
"Operating Expenses": "-0.0149",
"Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "-0.0122",
"Economic Capital Ratio": "-107"
},
"2020": {
"Other Liabilities": "1.27",
"Liabilities": "-24.9",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "-40.1",
"Liabilities, Current": "-59.8",
"Long-term Debt": "6.64",
"Revenues": "-9.09",
"Net Income": "-7.98",
"Other Revenues": "-2.22",
"Revenue from Contract with Customer": "-3.40",
"Depreciation, Depletion, Amortization": "2.43",
"Expenses": "3.54",
"Operating Expenses": "-6.77",
"Other Expenses": "8.08",
"Other Assets": "16.8",
"Oil and Gas Property": "-3.15",
"Assets, Current": "-3.48",
"Property, Plant and Equipment": "-19.6",
"Other Net Income": "-2.36",
"Comprehensive Net Income": "-7.78",
"Economic Capital Ratio": "-65.5"
},
"2021": {
"Liabilities": "4.67",
"Stockholders Equity": "-18.7",
"Long-term Debt": "5.65",
"Liabilities, Current": "-11.2",
"Property, Plant and Equipment": "-40.7",
"Assets": "-29.1",
"Other Assets": "20.8",
"Oil and Gas Property": "-11.8",
"Assets, Current": "-17.4",
"Revenue from Contract with Customer": "-31.7",
"Revenues": "-5.99",
"Net Income": "-54.4",
"Other Revenues": "7.90",
"General and Administrative Expense": "-11.6",
"Expenses": "-48.1",
"Depreciation, Depletion, Amortization": "2.34",
"Other Expenses": "-18.6",
"Operating Expenses": "-33.2",
"ECR before LimitedLiability": "-58.3",
"Comprehensive Net Income": "-54.0",
"Economic Capital Ratio": "-82.2"
},
"2022": {
"Property, Plant and Equipment": "-15.4",
"Assets": "17.5",
"Stockholders Equity": "22.6",
"Long-term Debt": "18.9",
"ECR before LimitedLiability": "-32.0",
"Other Assets": "72.2",
"Assets, Current": "-9.97",
"Oil and Gas Property": "-26.7",
"Revenues": "-51.3",
"Net Income": "-47.8",
"Revenue from Contract with Customer": "-38.4",
"Other Revenues": "-14.1",
"Expenses": "-17.4",
"Other Expenses": "20.0",
"Operating Expenses": "-41.2",
"Depreciation, Depletion, Amortization": "4.92",
"General and Administrative Expense": "-11.4",
"Liabilities, Current": "-28.6",
"Comprehensive Net Income": "-48.4",
"Other Net Income": "17.4",
"Economic Capital Ratio": "-54.4"
},
"2023": {
"Liabilities": "0",
"Stockholders Equity": "-0.208",
"ECR before LimitedLiability": "-104",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Assets": "-1.20",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Expenses": "0",
"Net Income": "-4.74",
"Other Revenues": "0",
"Operating Expenses": "0",
"Other Expenses": "0",
"Comprehensive Net Income": "-4.67",
"Other Net Income": "-1.54",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001437491_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "504",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "520",
"Liabilities, Current": "2,317",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,337",
"Other Assets": "226",
"Other Compr. Net Income": "0",
"Other Expenses": "-142",
"Other Liabilities": "400",
"Other Net Income": "-1,200",
"Other Revenues": "676",
"Property, Plant and Equipment": "4.1",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "734",
"Revenues": "676",
"Expenses": "1,715",
"Stockholders Equity": "-1,982",
"Net Income": "-2,240",
"Comprehensive Net Income": "-2,240",
"BaseVar": "3,521",
"ECR before LimitedLiability": "-275%",
"Economic Capital Ratio": "0.0000000000048%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "404",
"Cost of Goods and Services Sold": "415",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "164",
"Liabilities, Current": "2,785",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,126",
"Other Assets": "190",
"Other Compr. Net Income": "0",
"Other Expenses": "-164",
"Other Liabilities": "0",
"Other Net Income": "-34",
"Other Revenues": "648",
"Property, Plant and Equipment": "1.7",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785",
"Assets": "596",
"Revenues": "648",
"Expenses": "1,541",
"Stockholders Equity": "-2,189",
"Net Income": "-927",
"Comprehensive Net Income": "-927",
"BaseVar": "2,802",
"ECR before LimitedLiability": "-218%",
"Economic Capital Ratio": "0.00000022%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "346",
"Cost of Goods and Services Sold": "460",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45",
"Liabilities, Current": "2,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "419",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "-45",
"Other Liabilities": "0",
"Other Net Income": "-236",
"Other Revenues": "738",
"Property, Plant and Equipment": "0.94",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,852",
"Assets": "502",
"Revenues": "738",
"Expenses": "879",
"Stockholders Equity": "-2,350",
"Net Income": "-377",
"Comprehensive Net Income": "-377",
"BaseVar": "2,603",
"ECR before LimitedLiability": "-199%",
"Economic Capital Ratio": "0.0000046%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,654",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,040",
"Liabilities, Current": "7,184",
"Long-term Debt": "642",
"Oil and Gas Property": "0",
"Operating Expenses": "27,406",
"Other Assets": "1,702",
"Other Compr. Net Income": "0",
"Other Expenses": "8,807",
"Other Liabilities": "0",
"Other Net Income": "-380",
"Other Revenues": "14,403",
"Property, Plant and Equipment": "2,942",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,826",
"Assets": "13,298",
"Revenues": "14,403",
"Expenses": "39,253",
"Stockholders Equity": "5,472",
"Net Income": "-25,230",
"Comprehensive Net Income": "-25,230",
"BaseVar": "37,580",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "0.00018%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,947",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,080",
"Liabilities, Current": "4,803",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "26,770",
"Other Assets": "4,059",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,686",
"Other Liabilities": "600",
"Other Net Income": "-4,271",
"Other Revenues": "132",
"Property, Plant and Equipment": "235",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,403",
"Assets": "20,241",
"Revenues": "132",
"Expenses": "27,164",
"Stockholders Equity": "14,838",
"Net Income": "-31,303",
"Comprehensive Net Income": "-31,303",
"BaseVar": "28,606",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "0.49%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,667",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "38,845",
"Other Assets": "2,594",
"Other Compr. Net Income": "0",
"Other Expenses": "265",
"Other Liabilities": "0",
"Other Net Income": "5,716",
"Other Revenues": "558",
"Property, Plant and Equipment": "2,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,667",
"Assets": "12,447",
"Revenues": "558",
"Expenses": "39,110",
"Stockholders Equity": "4,780",
"Net Income": "-32,836",
"Comprehensive Net Income": "-32,836",
"BaseVar": "32,749",
"ECR before LimitedLiability": "-267%",
"Economic Capital Ratio": "0.000000000025%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,687",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "14,511",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "701",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "824",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,732",
"Assets": "2,538",
"Revenues": "1,062",
"Expenses": "15,212",
"Stockholders Equity": "-4,194",
"Net Income": "-13,650",
"Comprehensive Net Income": "-13,650",
"BaseVar": "13,022",
"ECR before LimitedLiability": "-409%",
"Economic Capital Ratio": "0.0000000000000000000000000022%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,254",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,370",
"Liabilities, Current": "17,943",
"Long-term Debt": "369",
"Oil and Gas Property": "6,135",
"Operating Expenses": "10,129",
"Other Assets": "13,562",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,111",
"Other Liabilities": "857",
"Other Net Income": "-2,330",
"Other Revenues": "581",
"Property, Plant and Equipment": "3,965",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,169",
"Assets": "24,916",
"Revenues": "581",
"Expenses": "10,388",
"Stockholders Equity": "5,747",
"Net Income": "-12,137",
"Comprehensive Net Income": "-12,137",
"BaseVar": "28,692",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "17%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,570",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,368",
"Liabilities, Current": "16,416",
"Long-term Debt": "1,841",
"Oil and Gas Property": "12,352",
"Operating Expenses": "19,282",
"Other Assets": "15,973",
"Other Compr. Net Income": "0",
"Other Expenses": "8,417",
"Other Liabilities": "1,307",
"Other Net Income": "-1,907",
"Other Revenues": "15,085",
"Property, Plant and Equipment": "3,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,564",
"Assets": "36,591",
"Revenues": "15,085",
"Expenses": "34,067",
"Stockholders Equity": "17,027",
"Net Income": "-20,889",
"Comprehensive Net Income": "-20,889",
"BaseVar": "53,606",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "22%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,380",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,394",
"Liabilities, Current": "11,775",
"Long-term Debt": "346",
"Oil and Gas Property": "0",
"Operating Expenses": "15,871",
"Other Assets": "25,371",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,211",
"Other Liabilities": "1,722",
"Other Net Income": "5,473",
"Other Revenues": "27",
"Property, Plant and Equipment": "7,226",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,843",
"Assets": "35,977",
"Revenues": "27",
"Expenses": "16,055",
"Stockholders Equity": "22,135",
"Net Income": "-10,554",
"Comprehensive Net Income": "-10,554",
"BaseVar": "35,688",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "73%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "11,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "41",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,049",
"Liabilities, Current": "37,570",
"Long-term Debt": "150",
"Oil and Gas Property": "0",
"Operating Expenses": "6,388",
"Other Assets": "11,636",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,090",
"Other Liabilities": "0",
"Other Net Income": "-80,974",
"Other Revenues": "0",
"Property, Plant and Equipment": "324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "37,720",
"Assets": "23,776",
"Revenues": "0",
"Expenses": "6,388",
"Stockholders Equity": "-13,944",
"Net Income": "-87,362",
"Comprehensive Net Income": "-87,362",
"BaseVar": "74,428",
"ECR before LimitedLiability": "-341%",
"Economic Capital Ratio": "0.00000000000000000062%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 6.225258344261142e-21,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001437491.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001437491.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001437491.svg"
},
{
"company_id": "0001165320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001165320.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001165320.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001165320.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001165320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001165320_main_keyfigs.svg",
"name": "GB Sciences INC",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001165320.svg",
"report_text": "The relative strengths and weaknesses of GB Sciences INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GB Sciences INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.000000000000000000000019% points.The greatest weakness of GB Sciences INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 0%, being 127% points below the market average of 127%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001165320_2024_GB_Sciences_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Assets": "-0.0103",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "0",
"Other Revenues": "0",
"General and Administrative Expense": "-0.0721",
"Expenses": "0",
"Other Expenses": "0",
"Operating Expenses": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-59.9"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "-74.0",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Oil and Gas Property": "-0.0621",
"Assets": "-2.96",
"Other Assets": "0",
"Assets, Current": "0",
"Property, Plant and Equipment": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-0.141",
"Other Expenses": "0",
"Expenses": "0",
"General and Administrative Expense": "-0.737",
"Operating Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"Comprehensive Net Income": "-0.138",
"Other Net Income": "0",
"Economic Capital Ratio": "-98.1"
},
"2017": {
"Liabilities, Current": "7.64",
"Liabilities": "6.18",
"ECR before LimitedLiability": "-64.4",
"Long-term Debt": "9.79",
"Other Liabilities": "-38.4",
"Oil and Gas Property": "-44.2",
"Assets": "-11.5",
"Property, Plant and Equipment": "12.2",
"Other Assets": "7.72",
"Assets, Current": "5.76",
"Other Revenues": "-19.4",
"Revenues": "-20.0",
"Net Income": "-80.2",
"General and Administrative Expense": "-68.5",
"Expenses": "-38.5",
"Operating Expenses": "7.67",
"Depreciation, Depletion, Amortization": "5.56",
"Other Expenses": "1.56",
"Other Net Income": "-15.8",
"Comprehensive Net Income": "-80.2",
"Economic Capital Ratio": "-87.2"
},
"2018": {
"Other Liabilities": "-14.1",
"Liabilities": "7.81",
"Assets": "-19.7",
"Stockholders Equity": "-2.93",
"ECR before LimitedLiability": "-79.0",
"Liabilities, Current": "6.56",
"Long-term Debt": "9.23",
"Oil and Gas Property": "-42.1",
"Other Assets": "10.4",
"Assets, Current": "7.87",
"Revenue from Contract with Customer": "-5.46",
"Revenues": "-15.6",
"Net Income": "-96.7",
"Other Revenues": "-2.48",
"General and Administrative Expense": "-71.5",
"Expenses": "-39.4",
"Operating Expenses": "8.92",
"Depreciation, Depletion, Amortization": "2.86",
"Comprehensive Net Income": "-96.6",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "-103"
},
"2019": {
"Liabilities": "1.59",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-73.3",
"Other Liabilities": "-15.6",
"Long-term Debt": "9.58",
"Oil and Gas Property": "-37.8",
"Assets": "-15.1",
"Assets, Current": "-1.53",
"Property, Plant and Equipment": "-19.0",
"Other Assets": "18.8",
"Revenues": "-16.1",
"Net Income": "-68.5",
"Revenue from Contract with Customer": "-12.9",
"Operating Expenses": "7.76",
"Expenses": "-5.33",
"Cost of Goods and Services Sold": "0.992",
"Depreciation, Depletion, Amortization": "2.65",
"General and Administrative Expense": "-32.4",
"Comprehensive Net Income": "-68.0",
"Other Net Income": "-30.2",
"Economic Capital Ratio": "-88.6"
},
"2020": {
"Other Liabilities": "-1.19",
"Liabilities": "-7.13",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "-56.1",
"Liabilities, Current": "-11.0",
"Assets, Current": "0.774",
"Assets": "-7.20",
"Other Assets": "0.784",
"Property, Plant and Equipment": "-18.1",
"Oil and Gas Property": "-13.8",
"Revenues": "-4.88",
"Net Income": "-12.8",
"Other Revenues": "-1.08",
"Revenue from Contract with Customer": "-2.05",
"Expenses": "0.681",
"Operating Expenses": "0.657",
"General and Administrative Expense": "-4.37",
"Other Expenses": "0.646",
"Other Net Income": "-9.68",
"Comprehensive Net Income": "-12.7",
"Economic Capital Ratio": "-81.5"
},
"2021": {
"Liabilities": "-32.7",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "-72.3",
"Long-term Debt": "4.14",
"Liabilities, Current": "-21.7",
"Other Liabilities": "-9.81",
"Property, Plant and Equipment": "-16.0",
"Assets": "-3.73",
"Other Assets": "8.24",
"Oil and Gas Property": "-11.9",
"Assets, Current": "3.92",
"Revenue from Contract with Customer": "-8.48",
"Revenues": "-11.0",
"Expenses": "4.34",
"Net Income": "-9.84",
"Other Revenues": "-4.40",
"General and Administrative Expense": "-3.83",
"Operating Expenses": "3.83",
"Other Net Income": "-3.74",
"Comprehensive Net Income": "-9.77",
"Economic Capital Ratio": "-96.2"
},
"2023": {
"Deferred Tax Liab., Net": "0",
"Liabilities": "0",
"Assets": "-0.388",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "-104",
"Other Liabilities": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Property, Plant and Equipment": "0",
"Oil and Gas Property": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Revenue from Contract with Customer": "0",
"Revenues": "0",
"Expenses": "0",
"Net Income": "0",
"Other Revenues": "0",
"Operating Expenses": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001165320_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,974",
"Liabilities, Current": "2,507",
"Long-term Debt": "655",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "221",
"Other Net Income": "0.14",
"Other Revenues": "0",
"Property, Plant and Equipment": "914",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,383",
"Assets": "1,451",
"Revenues": "0",
"Expenses": "7,974",
"Stockholders Equity": "-1,931",
"Net Income": "-7,974",
"Comprehensive Net Income": "-7,974",
"BaseVar": "6,404",
"ECR before LimitedLiability": "-431%",
"Economic Capital Ratio": "0.0000000000000000000000000000018%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "208",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,959",
"Liabilities, Current": "2,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "275",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,149",
"Other Net Income": "-120",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,953",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,410",
"Assets": "2,436",
"Revenues": "0",
"Expenses": "6,959",
"Stockholders Equity": "-1,975",
"Net Income": "-7,079",
"Comprehensive Net Income": "-7,079",
"BaseVar": "6,962",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "0.0000000000017%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,948",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,933",
"Liabilities, Current": "676",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,416",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,927",
"Other Net Income": "-1,150",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,643",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,602",
"Assets": "13,007",
"Revenues": "0",
"Expenses": "8,933",
"Stockholders Equity": "8,405",
"Net Income": "-10,083",
"Comprehensive Net Income": "-10,083",
"BaseVar": "13,846",
"ECR before LimitedLiability": "5.8%",
"Economic Capital Ratio": "26%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,552",
"Liabilities, Current": "1,920",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,038",
"Other Compr. Net Income": "0",
"Other Expenses": "783",
"Other Liabilities": "6,498",
"Other Net Income": "-5,335",
"Other Revenues": "2,510",
"Property, Plant and Equipment": "13,759",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,418",
"Assets": "24,050",
"Revenues": "2,510",
"Expenses": "20,335",
"Stockholders Equity": "15,632",
"Net Income": "-23,159",
"Comprehensive Net Income": "-23,159",
"BaseVar": "30,324",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "17%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "13,400",
"Liabilities, Current": "6,712",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "16,075",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772",
"Other Liabilities": "6,155",
"Other Net Income": "-10,963",
"Other Revenues": "3,455",
"Property, Plant and Equipment": "10,482",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,867",
"Assets": "30,023",
"Revenues": "3,455",
"Expenses": "17,172",
"Stockholders Equity": "17,156",
"Net Income": "-24,680",
"Comprehensive Net Income": "-24,680",
"BaseVar": "37,240",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "19%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,001",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,742",
"Liabilities, Current": "10,886",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,314",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,556",
"Other Net Income": "-7,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "38",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,441",
"Assets": "14,353",
"Revenues": "0",
"Expenses": "5,742",
"Stockholders Equity": "-88",
"Net Income": "-13,112",
"Comprehensive Net Income": "-13,112",
"BaseVar": "20,953",
"ECR before LimitedLiability": "-92%",
"Economic Capital Ratio": "0.78%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,544",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,002",
"Liabilities, Current": "8,598",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,237",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,682",
"Other Net Income": "-1,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "25",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,280",
"Assets": "10,806",
"Revenues": "0",
"Expenses": "2,002",
"Stockholders Equity": "-1,474",
"Net Income": "-3,725",
"Comprehensive Net Income": "-3,725",
"BaseVar": "13,406",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "8.2%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,760",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,672",
"Other Assets": "43",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,453",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,760",
"Assets": "352",
"Revenues": "0",
"Expenses": "1,672",
"Stockholders Equity": "-4,407",
"Net Income": "-4,125",
"Comprehensive Net Income": "-4,125",
"BaseVar": "4,619",
"ECR before LimitedLiability": "-379%",
"Economic Capital Ratio": "0.000000000000000000000019%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.9235583187025158e-25,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001165320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001165320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001165320.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"141 B"
],
[
"Assets",
"392 B"
],
[
"Expenses",
"119 B"
],
[
"Stockholders Equity",
"269 B"
]
],
"industry_id": "us_petrol",
"industry_label": "Petroleum",
"num_companies": 66,
"num_top_companies": 16,
"ecr_records": {
"2009": {
"0000821189": {
"rank": 1,
"ecr": "223"
},
"0000315852": {
"rank": 2,
"ecr": "220"
},
"0001038357": {
"rank": 3,
"ecr": "220"
},
"0000773910": {
"rank": 4,
"ecr": "216"
},
"0000891456": {
"rank": 5,
"ecr": "214"
},
"0000006769": {
"rank": 6,
"ecr": "211"
},
"0000797468": {
"rank": 7,
"ecr": "202"
},
"0000277595": {
"rank": 8,
"ecr": "196"
},
"0000717423": {
"rank": 9,
"ecr": "195"
},
"0001090012": {
"rank": 10,
"ecr": "186"
},
"0001059324": {
"rank": 11,
"ecr": "176"
},
"0000007332": {
"rank": 12,
"ecr": "129"
},
"0001168054": {
"rank": 13,
"ecr": "94"
},
"0000072207": {
"rank": 14,
"ecr": "89"
},
"0000858470": {
"rank": 15,
"ecr": "84"
},
"0000945764": {
"rank": 16,
"ecr": "76"
},
"0000912750": {
"rank": 17,
"ecr": "65"
},
"0000033213": {
"rank": 18,
"ecr": "64"
},
"0001070412": {
"rank": 19,
"ecr": "53"
},
"0000895126": {
"rank": 20,
"ecr": "51"
},
"0000038079": {
"rank": 21,
"ecr": "33"
},
"0001349436": {
"rank": 22,
"ecr": "3.0"
}
},
"2010": {
"0000798949": {
"rank": 1,
"ecr": "236"
},
"0000077159": {
"rank": 2,
"ecr": "228"
},
"0000006769": {
"rank": 3,
"ecr": "227"
},
"0000891456": {
"rank": 4,
"ecr": "226"
},
"0001038357": {
"rank": 5,
"ecr": "226"
},
"0001022646": {
"rank": 6,
"ecr": "223"
},
"0001172139": {
"rank": 7,
"ecr": "221"
},
"0000773910": {
"rank": 8,
"ecr": "217"
},
"0001060990": {
"rank": 9,
"ecr": "216"
},
"0001358071": {
"rank": 10,
"ecr": "215"
},
"0001090012": {
"rank": 11,
"ecr": "215"
},
"0000351817": {
"rank": 12,
"ecr": "214"
},
"0001166036": {
"rank": 13,
"ecr": "207"
},
"0000821189": {
"rank": 14,
"ecr": "206"
},
"0001059324": {
"rank": 15,
"ecr": "206"
},
"0000797468": {
"rank": 16,
"ecr": "202"
},
"0000277595": {
"rank": 17,
"ecr": "184"
},
"0000732834": {
"rank": 18,
"ecr": "177"
},
"0000007332": {
"rank": 19,
"ecr": "143"
},
"0001273441": {
"rank": 20,
"ecr": "143"
},
"0001168054": {
"rank": 21,
"ecr": "127"
},
"0001255474": {
"rank": 22,
"ecr": "105"
},
"0000072207": {
"rank": 23,
"ecr": "95"
},
"0000023194": {
"rank": 24,
"ecr": "94"
},
"0000912750": {
"rank": 25,
"ecr": "88"
},
"0000101778": {
"rank": 26,
"ecr": "86"
},
"0000945764": {
"rank": 27,
"ecr": "86"
},
"0000893538": {
"rank": 28,
"ecr": "84"
},
"0000858470": {
"rank": 29,
"ecr": "81"
},
"0001326428": {
"rank": 30,
"ecr": "77"
},
"0000033213": {
"rank": 31,
"ecr": "76"
},
"0000895126": {
"rank": 32,
"ecr": "73"
},
"0000038079": {
"rank": 33,
"ecr": "67"
},
"0000315852": {
"rank": 34,
"ecr": "65"
},
"0000778438": {
"rank": 35,
"ecr": "64"
},
"0000844965": {
"rank": 36,
"ecr": "64"
},
"0001284452": {
"rank": 37,
"ecr": "59"
},
"0001349436": {
"rank": 38,
"ecr": "56"
},
"0001070412": {
"rank": 39,
"ecr": "48"
},
"0000943861": {
"rank": 40,
"ecr": "20"
}
},
"2011": {
"0001172358": {
"rank": 1,
"ecr": "309"
},
"0001462103": {
"rank": 2,
"ecr": "307"
},
"0001353722": {
"rank": 3,
"ecr": "303"
},
"0001282723": {
"rank": 4,
"ecr": "297"
},
"0001436942": {
"rank": 5,
"ecr": "290"
},
"0001353748": {
"rank": 6,
"ecr": "288"
},
"0001136529": {
"rank": 7,
"ecr": "283"
},
"0001282400": {
"rank": 8,
"ecr": "282"
},
"0001136933": {
"rank": 9,
"ecr": "278"
},
"0001170797": {
"rank": 10,
"ecr": "268"
},
"0001376912": {
"rank": 11,
"ecr": "266"
},
"0001399541": {
"rank": 12,
"ecr": "261"
},
"0000868082": {
"rank": 13,
"ecr": "254"
},
"0001361937": {
"rank": 14,
"ecr": "253"
},
"0000727538": {
"rank": 15,
"ecr": "252"
},
"0001433833": {
"rank": 16,
"ecr": "248"
},
"0000845289": {
"rank": 17,
"ecr": "246"
},
"0001407463": {
"rank": 18,
"ecr": "243"
},
"0000874499": {
"rank": 19,
"ecr": "241"
},
"0000315131": {
"rank": 20,
"ecr": "241"
},
"0001432985": {
"rank": 21,
"ecr": "241"
},
"0001238289": {
"rank": 22,
"ecr": "240"
},
"0001407805": {
"rank": 23,
"ecr": "239"
},
"0001212641": {
"rank": 24,
"ecr": "239"
},
"0000798949": {
"rank": 25,
"ecr": "232"
},
"0000937136": {
"rank": 26,
"ecr": "232"
},
"0001156041": {
"rank": 27,
"ecr": "231"
},
"0000891456": {
"rank": 28,
"ecr": "230"
},
"0001405686": {
"rank": 29,
"ecr": "229"
},
"0001336339": {
"rank": 30,
"ecr": "229"
},
"0001367408": {
"rank": 31,
"ecr": "226"
},
"0000006769": {
"rank": 32,
"ecr": "225"
},
"0001038357": {
"rank": 33,
"ecr": "224"
},
"0001364541": {
"rank": 34,
"ecr": "223"
},
"0001060990": {
"rank": 35,
"ecr": "221"
},
"0001379763": {
"rank": 36,
"ecr": "221"
},
"0001358071": {
"rank": 37,
"ecr": "220"
},
"0001108827": {
"rank": 38,
"ecr": "219"
},
"0000315261": {
"rank": 39,
"ecr": "218"
},
"0000316300": {
"rank": 40,
"ecr": "218"
},
"0000351817": {
"rank": 41,
"ecr": "216"
},
"0000313478": {
"rank": 42,
"ecr": "215"
},
"0001172139": {
"rank": 43,
"ecr": "214"
},
"0000821189": {
"rank": 44,
"ecr": "214"
},
"0000797468": {
"rank": 45,
"ecr": "213"
},
"0000894627": {
"rank": 46,
"ecr": "211"
},
"0001346980": {
"rank": 47,
"ecr": "211"
},
"0001059324": {
"rank": 48,
"ecr": "208"
},
"0001166036": {
"rank": 49,
"ecr": "207"
},
"0001022646": {
"rank": 50,
"ecr": "207"
},
"0001282648": {
"rank": 51,
"ecr": "206"
},
"0000083350": {
"rank": 52,
"ecr": "206"
},
"0000041023": {
"rank": 53,
"ecr": "204"
},
"0001395205": {
"rank": 54,
"ecr": "203"
},
"0001294476": {
"rank": 55,
"ecr": "202"
},
"0001288403": {
"rank": 56,
"ecr": "201"
},
"0001090012": {
"rank": 57,
"ecr": "200"
},
"0001471261": {
"rank": 58,
"ecr": "199"
},
"0000773910": {
"rank": 59,
"ecr": "199"
},
"0001294208": {
"rank": 60,
"ecr": "198"
},
"0001081074": {
"rank": 61,
"ecr": "197"
},
"0000319200": {
"rank": 62,
"ecr": "194"
},
"0001374985": {
"rank": 63,
"ecr": "192"
},
"0001029023": {
"rank": 64,
"ecr": "190"
},
"0000101594": {
"rank": 65,
"ecr": "189"
},
"0001511618": {
"rank": 66,
"ecr": "188"
},
"0001173911": {
"rank": 67,
"ecr": "185"
},
"0000277924": {
"rank": 68,
"ecr": "185"
},
"0000732834": {
"rank": 69,
"ecr": "182"
},
"0001006655": {
"rank": 70,
"ecr": "181"
},
"0001040593": {
"rank": 71,
"ecr": "180"
},
"0001432987": {
"rank": 72,
"ecr": "174"
},
"0001281922": {
"rank": 73,
"ecr": "171"
},
"0001335236": {
"rank": 74,
"ecr": "164"
},
"0001405073": {
"rank": 75,
"ecr": "159"
},
"0001411643": {
"rank": 76,
"ecr": "156"
},
"0000010254": {
"rank": 77,
"ecr": "155"
},
"0001273441": {
"rank": 78,
"ecr": "155"
},
"0001082492": {
"rank": 79,
"ecr": "151"
},
"0001283843": {
"rank": 80,
"ecr": "151"
},
"0000007332": {
"rank": 81,
"ecr": "146"
},
"0000820901": {
"rank": 82,
"ecr": "145"
},
"0001127342": {
"rank": 83,
"ecr": "144"
},
"0001104485": {
"rank": 84,
"ecr": "140"
},
"0001001614": {
"rank": 85,
"ecr": "138"
},
"0001170154": {
"rank": 86,
"ecr": "136"
},
"0001431372": {
"rank": 86,
"ecr": "136"
},
"0001399542": {
"rank": 88,
"ecr": "133"
},
"0000928022": {
"rank": 89,
"ecr": "132"
},
"0000719209": {
"rank": 90,
"ecr": "124"
},
"0001340282": {
"rank": 91,
"ecr": "120"
},
"0001362705": {
"rank": 92,
"ecr": "119"
},
"0001168054": {
"rank": 93,
"ecr": "116"
},
"0000101778": {
"rank": 94,
"ecr": "111"
},
"0001373485": {
"rank": 95,
"ecr": "111"
},
"0001487561": {
"rank": 96,
"ecr": "110"
},
"0000789944": {
"rank": 97,
"ecr": "110"
},
"0001341726": {
"rank": 98,
"ecr": "107"
},
"0001357371": {
"rank": 99,
"ecr": "107"
},
"0000029834": {
"rank": 100,
"ecr": "106"
},
"0000064279": {
"rank": 101,
"ecr": "104"
},
"0000892986": {
"rank": 102,
"ecr": "102"
},
"0001476655": {
"rank": 103,
"ecr": "102"
},
"0000785968": {
"rank": 104,
"ecr": "102"
},
"0001368964": {
"rank": 105,
"ecr": "100"
},
"0000793306": {
"rank": 106,
"ecr": "99"
},
"0000919721": {
"rank": 107,
"ecr": "98"
},
"0000061398": {
"rank": 108,
"ecr": "96"
},
"0001255474": {
"rank": 109,
"ecr": "96"
},
"0001357361": {
"rank": 110,
"ecr": "90"
},
"0001384072": {
"rank": 111,
"ecr": "90"
},
"0000858470": {
"rank": 112,
"ecr": "89"
},
"0000907649": {
"rank": 113,
"ecr": "89"
},
"0001358831": {
"rank": 114,
"ecr": "87"
},
"0001506932": {
"rank": 115,
"ecr": "87"
},
"0000945764": {
"rank": 116,
"ecr": "86"
},
"0000844965": {
"rank": 117,
"ecr": "81"
},
"0000912750": {
"rank": 118,
"ecr": "80"
},
"0001437557": {
"rank": 119,
"ecr": "80"
},
"0001397516": {
"rank": 120,
"ecr": "79"
},
"0001326428": {
"rank": 121,
"ecr": "78"
},
"0001050957": {
"rank": 122,
"ecr": "78"
},
"0000072207": {
"rank": 123,
"ecr": "77"
},
"0001335190": {
"rank": 124,
"ecr": "77"
},
"0000895126": {
"rank": 125,
"ecr": "77"
},
"0000033213": {
"rank": 126,
"ecr": "75"
},
"0000010048": {
"rank": 127,
"ecr": "73"
},
"0000316736": {
"rank": 128,
"ecr": "73"
},
"0001502012": {
"rank": 129,
"ecr": "72"
},
"0001349436": {
"rank": 130,
"ecr": "72"
},
"0000315852": {
"rank": 131,
"ecr": "71"
},
"0001511139": {
"rank": 132,
"ecr": "71"
},
"0000893538": {
"rank": 133,
"ecr": "71"
},
"0001086319": {
"rank": 134,
"ecr": "70"
},
"0001124024": {
"rank": 135,
"ecr": "70"
},
"0001509991": {
"rank": 136,
"ecr": "68"
},
"0000086264": {
"rank": 137,
"ecr": "68"
},
"0001486159": {
"rank": 138,
"ecr": "67"
},
"0000077877": {
"rank": 139,
"ecr": "67"
},
"0001454007": {
"rank": 140,
"ecr": "66"
},
"0001066551": {
"rank": 141,
"ecr": "65"
},
"0000023194": {
"rank": 142,
"ecr": "65"
},
"0000038079": {
"rank": 143,
"ecr": "64"
},
"0000869495": {
"rank": 144,
"ecr": "64"
},
"0000904080": {
"rank": 145,
"ecr": "64"
},
"0000870732": {
"rank": 146,
"ecr": "64"
},
"0001023734": {
"rank": 147,
"ecr": "63"
},
"0001342514": {
"rank": 148,
"ecr": "63"
},
"0000813779": {
"rank": 149,
"ecr": "62"
},
"0001363254": {
"rank": 150,
"ecr": "60"
},
"0001310982": {
"rank": 151,
"ecr": "59"
},
"0001053648": {
"rank": 152,
"ecr": "59"
},
"0001175028": {
"rank": 153,
"ecr": "58"
},
"0000880115": {
"rank": 154,
"ecr": "58"
},
"0001475899": {
"rank": 155,
"ecr": "57"
},
"0001070412": {
"rank": 156,
"ecr": "57"
},
"0001483496": {
"rank": 157,
"ecr": "55"
},
"0001352302": {
"rank": 158,
"ecr": "54"
},
"0001479488": {
"rank": 159,
"ecr": "54"
},
"0000867665": {
"rank": 160,
"ecr": "54"
},
"0001486597": {
"rank": 161,
"ecr": "51"
},
"0001473061": {
"rank": 162,
"ecr": "49"
},
"0000778438": {
"rank": 163,
"ecr": "48"
},
"0000864839": {
"rank": 164,
"ecr": "48"
},
"0000056868": {
"rank": 165,
"ecr": "44"
},
"0001450390": {
"rank": 166,
"ecr": "43"
},
"0001518403": {
"rank": 167,
"ecr": "42"
},
"0000746967": {
"rank": 168,
"ecr": "37"
},
"0000943861": {
"rank": 169,
"ecr": "37"
},
"0001283810": {
"rank": 170,
"ecr": "36"
},
"0001313024": {
"rank": 171,
"ecr": "35"
},
"0001112412": {
"rank": 172,
"ecr": "33"
},
"0001530796": {
"rank": 173,
"ecr": "33"
},
"0001112985": {
"rank": 174,
"ecr": "31"
},
"0001518909": {
"rank": 175,
"ecr": "23"
},
"0001308137": {
"rank": 176,
"ecr": "23"
},
"0001074447": {
"rank": 177,
"ecr": "20"
},
"0001164256": {
"rank": 178,
"ecr": "13"
},
"0000022551": {
"rank": 179,
"ecr": "12"
},
"0000314606": {
"rank": 180,
"ecr": "4.0"
},
"0000942650": {
"rank": 181,
"ecr": "0.078"
},
"0001378195": {
"rank": 182,
"ecr": "0.0030"
},
"0001368637": {
"rank": 183,
"ecr": "0.00035"
},
"0001046057": {
"rank": 184,
"ecr": "0.00022"
},
"0001432001": {
"rank": 185,
"ecr": "0.000014"
},
"0000847416": {
"rank": 186,
"ecr": "0.0000012"
},
"0000700764": {
"rank": 187,
"ecr": "0.00000000012"
},
"0001437491": {
"rank": 188,
"ecr": "0.0000000000048"
},
"0001075773": {
"rank": 189,
"ecr": "0.000000000000000000000068"
},
"0001495648": {
"rank": 190,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000010"
},
"0001386018": {
"rank": 191,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000055"
}
},
"2012": {
"0000868082": {
"rank": 1,
"ecr": "315"
},
"0001172358": {
"rank": 2,
"ecr": "311"
},
"0001353722": {
"rank": 3,
"ecr": "278"
},
"0001527709": {
"rank": 4,
"ecr": "271"
},
"0000727538": {
"rank": 5,
"ecr": "266"
},
"0001407463": {
"rank": 6,
"ecr": "264"
},
"0001436942": {
"rank": 7,
"ecr": "263"
},
"0001282723": {
"rank": 8,
"ecr": "263"
},
"0001282400": {
"rank": 9,
"ecr": "261"
},
"0001112985": {
"rank": 10,
"ecr": "254"
},
"0001136529": {
"rank": 11,
"ecr": "252"
},
"0001487561": {
"rank": 12,
"ecr": "251"
},
"0001433833": {
"rank": 13,
"ecr": "243"
},
"0000313478": {
"rank": 14,
"ecr": "242"
},
"0001136933": {
"rank": 15,
"ecr": "241"
},
"0001361937": {
"rank": 16,
"ecr": "241"
},
"0001029023": {
"rank": 17,
"ecr": "239"
},
"0000315131": {
"rank": 18,
"ecr": "235"
},
"0001342514": {
"rank": 19,
"ecr": "234"
},
"0001353748": {
"rank": 20,
"ecr": "234"
},
"0001170797": {
"rank": 21,
"ecr": "233"
},
"0001283810": {
"rank": 22,
"ecr": "232"
},
"0001432987": {
"rank": 23,
"ecr": "232"
},
"0000891456": {
"rank": 24,
"ecr": "229"
},
"0001462103": {
"rank": 25,
"ecr": "226"
},
"0000773910": {
"rank": 26,
"ecr": "225"
},
"0001374845": {
"rank": 27,
"ecr": "222"
},
"0000845289": {
"rank": 28,
"ecr": "221"
},
"0001294476": {
"rank": 29,
"ecr": "221"
},
"0001175028": {
"rank": 30,
"ecr": "221"
},
"0001336339": {
"rank": 31,
"ecr": "220"
},
"0001357361": {
"rank": 32,
"ecr": "220"
},
"0000351817": {
"rank": 33,
"ecr": "219"
},
"0001294208": {
"rank": 34,
"ecr": "219"
},
"0001335236": {
"rank": 35,
"ecr": "218"
},
"0001038357": {
"rank": 36,
"ecr": "218"
},
"0001399542": {
"rank": 37,
"ecr": "218"
},
"0000006769": {
"rank": 38,
"ecr": "216"
},
"0001172139": {
"rank": 39,
"ecr": "214"
},
"0000797468": {
"rank": 40,
"ecr": "213"
},
"0000077159": {
"rank": 41,
"ecr": "212"
},
"0000732834": {
"rank": 42,
"ecr": "211"
},
"0001346980": {
"rank": 43,
"ecr": "211"
},
"0001379763": {
"rank": 44,
"ecr": "210"
},
"0001238289": {
"rank": 45,
"ecr": "209"
},
"0001166036": {
"rank": 46,
"ecr": "209"
},
"0000869495": {
"rank": 47,
"ecr": "207"
},
"0001364541": {
"rank": 48,
"ecr": "207"
},
"0000315261": {
"rank": 49,
"ecr": "204"
},
"0001288403": {
"rank": 50,
"ecr": "203"
},
"0001413507": {
"rank": 51,
"ecr": "199"
},
"0000101594": {
"rank": 52,
"ecr": "194"
},
"0001281922": {
"rank": 53,
"ecr": "192"
},
"0001090012": {
"rank": 54,
"ecr": "191"
},
"0001282648": {
"rank": 55,
"ecr": "190"
},
"0001399541": {
"rank": 56,
"ecr": "183"
},
"0001528837": {
"rank": 57,
"ecr": "183"
},
"0000717423": {
"rank": 58,
"ecr": "180"
},
"0001006655": {
"rank": 59,
"ecr": "179"
},
"0001173911": {
"rank": 60,
"ecr": "178"
},
"0000894627": {
"rank": 61,
"ecr": "169"
},
"0001374985": {
"rank": 62,
"ecr": "169"
},
"0001411643": {
"rank": 63,
"ecr": "164"
},
"0001074447": {
"rank": 64,
"ecr": "164"
},
"0001273441": {
"rank": 65,
"ecr": "159"
},
"0000719209": {
"rank": 66,
"ecr": "157"
},
"0000010254": {
"rank": 67,
"ecr": "155"
},
"0001548261": {
"rank": 68,
"ecr": "155"
},
"0001405073": {
"rank": 69,
"ecr": "149"
},
"0001368637": {
"rank": 70,
"ecr": "139"
},
"0001050957": {
"rank": 71,
"ecr": "137"
},
"0000820901": {
"rank": 72,
"ecr": "117"
},
"0001471261": {
"rank": 73,
"ecr": "117"
},
"0001509589": {
"rank": 74,
"ecr": "109"
},
"0001168054": {
"rank": 75,
"ecr": "104"
},
"0000064279": {
"rank": 76,
"ecr": "103"
},
"0000892986": {
"rank": 77,
"ecr": "101"
},
"0001520006": {
"rank": 78,
"ecr": "101"
},
"0000316300": {
"rank": 79,
"ecr": "97"
},
"0000928022": {
"rank": 80,
"ecr": "95"
},
"0000872248": {
"rank": 81,
"ecr": "95"
},
"0000101778": {
"rank": 82,
"ecr": "95"
},
"0001082492": {
"rank": 83,
"ecr": "94"
},
"0000785968": {
"rank": 84,
"ecr": "94"
},
"0001357371": {
"rank": 85,
"ecr": "93"
},
"0000316736": {
"rank": 86,
"ecr": "93"
},
"0001104485": {
"rank": 87,
"ecr": "91"
},
"0001405686": {
"rank": 88,
"ecr": "88"
},
"0001255474": {
"rank": 89,
"ecr": "87"
},
"0000072207": {
"rank": 90,
"ecr": "86"
},
"0001450390": {
"rank": 91,
"ecr": "85"
},
"0000945764": {
"rank": 92,
"ecr": "83"
},
"0000844965": {
"rank": 93,
"ecr": "81"
},
"0000907649": {
"rank": 94,
"ecr": "81"
},
"0000029834": {
"rank": 95,
"ecr": "80"
},
"0000858470": {
"rank": 96,
"ecr": "79"
},
"0001475899": {
"rank": 97,
"ecr": "78"
},
"0001519632": {
"rank": 98,
"ecr": "78"
},
"0001502012": {
"rank": 99,
"ecr": "76"
},
"0000033213": {
"rank": 100,
"ecr": "75"
},
"0001310982": {
"rank": 101,
"ecr": "74"
},
"0001521847": {
"rank": 102,
"ecr": "72"
},
"0001363254": {
"rank": 103,
"ecr": "72"
},
"0001358831": {
"rank": 104,
"ecr": "71"
},
"0000895126": {
"rank": 105,
"ecr": "70"
},
"0001509991": {
"rank": 106,
"ecr": "70"
},
"0001476655": {
"rank": 107,
"ecr": "69"
},
"0001349436": {
"rank": 108,
"ecr": "69"
},
"0001283843": {
"rank": 109,
"ecr": "69"
},
"0001511139": {
"rank": 110,
"ecr": "67"
},
"0001469510": {
"rank": 111,
"ecr": "67"
},
"0001309082": {
"rank": 112,
"ecr": "67"
},
"0001373485": {
"rank": 113,
"ecr": "65"
},
"0001335190": {
"rank": 114,
"ecr": "64"
},
"0001528129": {
"rank": 115,
"ecr": "63"
},
"0001326428": {
"rank": 116,
"ecr": "62"
},
"0000007332": {
"rank": 117,
"ecr": "61"
},
"0000010048": {
"rank": 118,
"ecr": "61"
},
"0000315852": {
"rank": 119,
"ecr": "60"
},
"0000904080": {
"rank": 120,
"ecr": "60"
},
"0001483496": {
"rank": 121,
"ecr": "60"
},
"0000750199": {
"rank": 122,
"ecr": "59"
},
"0001425808": {
"rank": 123,
"ecr": "59"
},
"0000778438": {
"rank": 124,
"ecr": "59"
},
"0000077877": {
"rank": 125,
"ecr": "59"
},
"0001070412": {
"rank": 126,
"ecr": "58"
},
"0000023194": {
"rank": 127,
"ecr": "58"
},
"0001502774": {
"rank": 128,
"ecr": "58"
},
"0000893538": {
"rank": 129,
"ecr": "57"
},
"0001533924": {
"rank": 130,
"ecr": "57"
},
"0001384072": {
"rank": 131,
"ecr": "55"
},
"0001023734": {
"rank": 132,
"ecr": "54"
},
"0000880115": {
"rank": 133,
"ecr": "49"
},
"0000912750": {
"rank": 134,
"ecr": "48"
},
"0000056868": {
"rank": 135,
"ecr": "47"
},
"0001362705": {
"rank": 136,
"ecr": "46"
},
"0000870732": {
"rank": 137,
"ecr": "44"
},
"0001560443": {
"rank": 138,
"ecr": "41"
},
"0000746967": {
"rank": 139,
"ecr": "40"
},
"0000867665": {
"rank": 140,
"ecr": "36"
},
"0001473061": {
"rank": 141,
"ecr": "34"
},
"0000086264": {
"rank": 142,
"ecr": "33"
},
"0001124024": {
"rank": 143,
"ecr": "30"
},
"0000793306": {
"rank": 144,
"ecr": "26"
},
"0001454007": {
"rank": 145,
"ecr": "25"
},
"0001112412": {
"rank": 146,
"ecr": "24"
},
"0001515635": {
"rank": 147,
"ecr": "23"
},
"0000813779": {
"rank": 148,
"ecr": "23"
},
"0001170154": {
"rank": 149,
"ecr": "23"
},
"0001431372": {
"rank": 149,
"ecr": "23"
},
"0001086319": {
"rank": 151,
"ecr": "20"
},
"0000918573": {
"rank": 152,
"ecr": "20"
},
"0001506932": {
"rank": 153,
"ecr": "20"
},
"0000943861": {
"rank": 154,
"ecr": "20"
},
"0001486597": {
"rank": 155,
"ecr": "20"
},
"0001308137": {
"rank": 156,
"ecr": "20"
},
"0001518403": {
"rank": 157,
"ecr": "19"
},
"0000919721": {
"rank": 158,
"ecr": "18"
},
"0001022646": {
"rank": 159,
"ecr": "16"
},
"0001409624": {
"rank": 160,
"ecr": "16"
},
"0001518909": {
"rank": 161,
"ecr": "15"
},
"0001141197": {
"rank": 162,
"ecr": "9.4"
},
"0001528393": {
"rank": 163,
"ecr": "8.7"
},
"0001437557": {
"rank": 164,
"ecr": "6.5"
},
"0000038079": {
"rank": 165,
"ecr": "4.9"
},
"0001053648": {
"rank": 166,
"ecr": "4.7"
},
"0001518985": {
"rank": 167,
"ecr": "4.5"
},
"0000864839": {
"rank": 168,
"ecr": "4.0"
},
"0000314606": {
"rank": 169,
"ecr": "3.4"
},
"0000847416": {
"rank": 170,
"ecr": "3.2"
},
"0001479488": {
"rank": 171,
"ecr": "3.0"
},
"0001164256": {
"rank": 172,
"ecr": "1.8"
},
"0001353406": {
"rank": 173,
"ecr": "0.17"
},
"0001432985": {
"rank": 174,
"ecr": "0.15"
},
"0001060990": {
"rank": 175,
"ecr": "0.15"
},
"0001439971": {
"rank": 176,
"ecr": "0.023"
},
"0001341726": {
"rank": 177,
"ecr": "0.00065"
},
"0001352302": {
"rank": 178,
"ecr": "0.000068"
},
"0001437491": {
"rank": 179,
"ecr": "0.00000022"
},
"0001284452": {
"rank": 180,
"ecr": "0.000000067"
},
"0001432001": {
"rank": 181,
"ecr": "0.0000000098"
},
"0001434737": {
"rank": 182,
"ecr": "0.0000000010"
},
"0001482361": {
"rank": 183,
"ecr": "0.000000000015"
},
"0001156041": {
"rank": 184,
"ecr": "0.000000000000017"
},
"0001415286": {
"rank": 185,
"ecr": "0.0000000000000030"
},
"0001321516": {
"rank": 186,
"ecr": "0.00000000000000038"
},
"0001553304": {
"rank": 187,
"ecr": "0.000000000000000000061"
},
"0000700764": {
"rank": 188,
"ecr": "0.00000000000000000000000000000000000046"
},
"0001075773": {
"rank": 189,
"ecr": "0.0000000000000000000000000000000000000000000000049"
}
},
"2013": {
"0001172358": {
"rank": 1,
"ecr": "324"
},
"0001353722": {
"rank": 2,
"ecr": "293"
},
"0001527709": {
"rank": 3,
"ecr": "291"
},
"0001353748": {
"rank": 4,
"ecr": "276"
},
"0001136529": {
"rank": 5,
"ecr": "271"
},
"0001282723": {
"rank": 6,
"ecr": "271"
},
"0001436942": {
"rank": 7,
"ecr": "269"
},
"0001282400": {
"rank": 8,
"ecr": "268"
},
"0001462103": {
"rank": 9,
"ecr": "263"
},
"0001487561": {
"rank": 10,
"ecr": "259"
},
"0000868082": {
"rank": 11,
"ecr": "255"
},
"0001170797": {
"rank": 12,
"ecr": "254"
},
"0001335236": {
"rank": 13,
"ecr": "252"
},
"0001136933": {
"rank": 14,
"ecr": "251"
},
"0001399542": {
"rank": 15,
"ecr": "250"
},
"0001432985": {
"rank": 16,
"ecr": "249"
},
"0001399541": {
"rank": 17,
"ecr": "247"
},
"0001374985": {
"rank": 18,
"ecr": "245"
},
"0000315261": {
"rank": 19,
"ecr": "244"
},
"0001357361": {
"rank": 20,
"ecr": "242"
},
"0001433833": {
"rank": 21,
"ecr": "241"
},
"0000315131": {
"rank": 22,
"ecr": "237"
},
"0001029023": {
"rank": 23,
"ecr": "236"
},
"0001379763": {
"rank": 24,
"ecr": "234"
},
"0001336339": {
"rank": 25,
"ecr": "234"
},
"0001361937": {
"rank": 26,
"ecr": "234"
},
"0001342514": {
"rank": 27,
"ecr": "230"
},
"0001432987": {
"rank": 28,
"ecr": "228"
},
"0001294208": {
"rank": 29,
"ecr": "227"
},
"0000727538": {
"rank": 30,
"ecr": "225"
},
"0000006769": {
"rank": 31,
"ecr": "223"
},
"0000351817": {
"rank": 32,
"ecr": "219"
},
"0001294476": {
"rank": 33,
"ecr": "219"
},
"0001175028": {
"rank": 34,
"ecr": "218"
},
"0000869495": {
"rank": 35,
"ecr": "215"
},
"0000101594": {
"rank": 36,
"ecr": "214"
},
"0001283810": {
"rank": 37,
"ecr": "213"
},
"0000797468": {
"rank": 38,
"ecr": "213"
},
"0001346980": {
"rank": 39,
"ecr": "212"
},
"0001166036": {
"rank": 40,
"ecr": "210"
},
"0001238289": {
"rank": 41,
"ecr": "210"
},
"0000773910": {
"rank": 42,
"ecr": "209"
},
"0000732834": {
"rank": 43,
"ecr": "208"
},
"0001288403": {
"rank": 44,
"ecr": "203"
},
"0001022646": {
"rank": 45,
"ecr": "203"
},
"0001172139": {
"rank": 46,
"ecr": "199"
},
"0000894627": {
"rank": 47,
"ecr": "197"
},
"0001156041": {
"rank": 48,
"ecr": "196"
},
"0000077159": {
"rank": 49,
"ecr": "195"
},
"0001006655": {
"rank": 50,
"ecr": "193"
},
"0001038357": {
"rank": 51,
"ecr": "193"
},
"0001558902": {
"rank": 52,
"ecr": "192"
},
"0000872248": {
"rank": 53,
"ecr": "191"
},
"0000316300": {
"rank": 54,
"ecr": "190"
},
"0000277595": {
"rank": 55,
"ecr": "185"
},
"0001364541": {
"rank": 56,
"ecr": "183"
},
"0000717423": {
"rank": 57,
"ecr": "182"
},
"0001090012": {
"rank": 58,
"ecr": "182"
},
"0001112985": {
"rank": 59,
"ecr": "178"
},
"0001518832": {
"rank": 60,
"ecr": "173"
},
"0001411643": {
"rank": 61,
"ecr": "169"
},
"0000719209": {
"rank": 62,
"ecr": "163"
},
"0001273441": {
"rank": 63,
"ecr": "162"
},
"0001368637": {
"rank": 64,
"ecr": "161"
},
"0001283843": {
"rank": 65,
"ecr": "157"
},
"0001282648": {
"rank": 66,
"ecr": "156"
},
"0001492832": {
"rank": 67,
"ecr": "147"
},
"0001520006": {
"rank": 68,
"ecr": "126"
},
"0000928022": {
"rank": 69,
"ecr": "125"
},
"0001405073": {
"rank": 70,
"ecr": "122"
},
"0001560443": {
"rank": 71,
"ecr": "117"
},
"0001554970": {
"rank": 72,
"ecr": "116"
},
"0000820901": {
"rank": 73,
"ecr": "115"
},
"0001518985": {
"rank": 74,
"ecr": "113"
},
"0000892986": {
"rank": 75,
"ecr": "112"
},
"0000010254": {
"rank": 76,
"ecr": "112"
},
"0001168054": {
"rank": 77,
"ecr": "108"
},
"0001539838": {
"rank": 78,
"ecr": "102"
},
"0000101778": {
"rank": 79,
"ecr": "102"
},
"0001373485": {
"rank": 80,
"ecr": "98"
},
"0001310982": {
"rank": 81,
"ecr": "98"
},
"0001433270": {
"rank": 82,
"ecr": "94"
},
"0001281922": {
"rank": 83,
"ecr": "94"
},
"0000785968": {
"rank": 84,
"ecr": "94"
},
"0001212641": {
"rank": 85,
"ecr": "93"
},
"0001528837": {
"rank": 86,
"ecr": "93"
},
"0000086264": {
"rank": 87,
"ecr": "92"
},
"0000316736": {
"rank": 88,
"ecr": "92"
},
"0000033213": {
"rank": 89,
"ecr": "89"
},
"0001528129": {
"rank": 90,
"ecr": "88"
},
"0001574648": {
"rank": 91,
"ecr": "85"
},
"0000072207": {
"rank": 92,
"ecr": "85"
},
"0000844965": {
"rank": 93,
"ecr": "84"
},
"0000867665": {
"rank": 94,
"ecr": "84"
},
"0000007332": {
"rank": 95,
"ecr": "84"
},
"0001471261": {
"rank": 96,
"ecr": "83"
},
"0000858470": {
"rank": 97,
"ecr": "80"
},
"0000945764": {
"rank": 98,
"ecr": "80"
},
"0000077877": {
"rank": 99,
"ecr": "79"
},
"0001357371": {
"rank": 100,
"ecr": "79"
},
"0001362705": {
"rank": 101,
"ecr": "79"
},
"0001255474": {
"rank": 102,
"ecr": "78"
},
"0000023194": {
"rank": 103,
"ecr": "77"
},
"0001509589": {
"rank": 104,
"ecr": "76"
},
"0000895126": {
"rank": 105,
"ecr": "75"
},
"0001363254": {
"rank": 106,
"ecr": "75"
},
"0001483496": {
"rank": 107,
"ecr": "74"
},
"0000029834": {
"rank": 108,
"ecr": "73"
},
"0001104485": {
"rank": 109,
"ecr": "72"
},
"0001573166": {
"rank": 110,
"ecr": "72"
},
"0001431372": {
"rank": 111,
"ecr": "69"
},
"0001509991": {
"rank": 112,
"ecr": "67"
},
"0001521847": {
"rank": 113,
"ecr": "65"
},
"0001502012": {
"rank": 114,
"ecr": "63"
},
"0001349436": {
"rank": 115,
"ecr": "63"
},
"0000750199": {
"rank": 116,
"ecr": "63"
},
"0000893538": {
"rank": 117,
"ecr": "62"
},
"0001475899": {
"rank": 118,
"ecr": "62"
},
"0000907649": {
"rank": 119,
"ecr": "58"
},
"0000315852": {
"rank": 120,
"ecr": "58"
},
"0001326428": {
"rank": 121,
"ecr": "57"
},
"0001519632": {
"rank": 122,
"ecr": "57"
},
"0000904080": {
"rank": 123,
"ecr": "56"
},
"0001469510": {
"rank": 124,
"ecr": "55"
},
"0000943861": {
"rank": 125,
"ecr": "54"
},
"0001358831": {
"rank": 126,
"ecr": "53"
},
"0001081074": {
"rank": 127,
"ecr": "52"
},
"0001335190": {
"rank": 128,
"ecr": "52"
},
"0000010048": {
"rank": 129,
"ecr": "50"
},
"0000056868": {
"rank": 130,
"ecr": "49"
},
"0000880115": {
"rank": 131,
"ecr": "48"
},
"0001023734": {
"rank": 132,
"ecr": "47"
},
"0000821483": {
"rank": 133,
"ecr": "44"
},
"0000746967": {
"rank": 134,
"ecr": "42"
},
"0000864839": {
"rank": 135,
"ecr": "35"
},
"0000038079": {
"rank": 136,
"ecr": "33"
},
"0000700764": {
"rank": 137,
"ecr": "32"
},
"0001053648": {
"rank": 138,
"ecr": "28"
},
"0000870732": {
"rank": 139,
"ecr": "25"
},
"0001533924": {
"rank": 140,
"ecr": "24"
},
"0001046057": {
"rank": 141,
"ecr": "22"
},
"0001112412": {
"rank": 142,
"ecr": "20"
},
"0001437557": {
"rank": 143,
"ecr": "20"
},
"0000918573": {
"rank": 144,
"ecr": "20"
},
"0001473061": {
"rank": 145,
"ecr": "20"
},
"0001415286": {
"rank": 146,
"ecr": "19"
},
"0001352302": {
"rank": 147,
"ecr": "19"
},
"0001518909": {
"rank": 148,
"ecr": "18"
},
"0001141197": {
"rank": 149,
"ecr": "17"
},
"0000919721": {
"rank": 150,
"ecr": "14"
},
"0001124024": {
"rank": 151,
"ecr": "14"
},
"0001518403": {
"rank": 152,
"ecr": "11"
},
"0001511139": {
"rank": 153,
"ecr": "9.6"
},
"0001486597": {
"rank": 154,
"ecr": "7.5"
},
"0001409624": {
"rank": 155,
"ecr": "1.8"
},
"0001321516": {
"rank": 156,
"ecr": "1.7"
},
"0001528393": {
"rank": 157,
"ecr": "0.062"
},
"0001425808": {
"rank": 158,
"ecr": "0.023"
},
"0001164256": {
"rank": 159,
"ecr": "0.0033"
},
"0001482361": {
"rank": 160,
"ecr": "0.00036"
},
"0001437491": {
"rank": 161,
"ecr": "0.0000046"
},
"0001502774": {
"rank": 162,
"ecr": "0.0000032"
},
"0000021239": {
"rank": 163,
"ecr": "0.000000047"
},
"0001308137": {
"rank": 164,
"ecr": "0.000000027"
},
"0001515635": {
"rank": 165,
"ecr": "0.0000000000036"
},
"0001432001": {
"rank": 166,
"ecr": "0.0000000000031"
},
"0001284452": {
"rank": 167,
"ecr": "0.0000000000011"
},
"0001439971": {
"rank": 168,
"ecr": "0.000000000000040"
},
"0001442492": {
"rank": 169,
"ecr": "0.00000000000000018"
},
"0001542335": {
"rank": 170,
"ecr": "0.0000000000000000000073"
},
"0001341726": {
"rank": 171,
"ecr": "0.0000000000000000000000030"
},
"0001374845": {
"rank": 172,
"ecr": "0.0000000000000000000000000000000000000000000056"
}
},
"2014": {
"0001352302": {
"rank": 1,
"ecr": "749"
},
"0001353722": {
"rank": 2,
"ecr": "302"
},
"0001282723": {
"rank": 3,
"ecr": "279"
},
"0001353748": {
"rank": 4,
"ecr": "278"
},
"0001282400": {
"rank": 5,
"ecr": "274"
},
"0001436942": {
"rank": 6,
"ecr": "273"
},
"0001462103": {
"rank": 7,
"ecr": "264"
},
"0001527709": {
"rank": 8,
"ecr": "263"
},
"0000352955": {
"rank": 9,
"ecr": "260"
},
"0001170797": {
"rank": 10,
"ecr": "255"
},
"0001432985": {
"rank": 11,
"ecr": "254"
},
"0000315131": {
"rank": 12,
"ecr": "253"
},
"0001361937": {
"rank": 13,
"ecr": "253"
},
"0000727538": {
"rank": 14,
"ecr": "241"
},
"0000868082": {
"rank": 15,
"ecr": "235"
},
"0001335236": {
"rank": 16,
"ecr": "234"
},
"0001338613": {
"rank": 17,
"ecr": "229"
},
"0001022646": {
"rank": 18,
"ecr": "227"
},
"0001166036": {
"rank": 19,
"ecr": "227"
},
"0000101594": {
"rank": 20,
"ecr": "218"
},
"0001038357": {
"rank": 21,
"ecr": "215"
},
"0001346980": {
"rank": 22,
"ecr": "213"
},
"0000869495": {
"rank": 23,
"ecr": "211"
},
"0000732834": {
"rank": 24,
"ecr": "206"
},
"0000038079": {
"rank": 25,
"ecr": "205"
},
"0001288403": {
"rank": 26,
"ecr": "203"
},
"0001090012": {
"rank": 27,
"ecr": "203"
},
"0000006769": {
"rank": 28,
"ecr": "203"
},
"0001172139": {
"rank": 29,
"ecr": "200"
},
"0001609253": {
"rank": 30,
"ecr": "197"
},
"0000351817": {
"rank": 31,
"ecr": "195"
},
"0001384195": {
"rank": 32,
"ecr": "195"
},
"0001518832": {
"rank": 33,
"ecr": "194"
},
"0000316300": {
"rank": 34,
"ecr": "193"
},
"0001287900": {
"rank": 35,
"ecr": "190"
},
"0000797468": {
"rank": 36,
"ecr": "189"
},
"0001558902": {
"rank": 37,
"ecr": "185"
},
"0001309082": {
"rank": 38,
"ecr": "180"
},
"0000717423": {
"rank": 39,
"ecr": "178"
},
"0001006655": {
"rank": 40,
"ecr": "176"
},
"0001506742": {
"rank": 41,
"ecr": "175"
},
"0001310982": {
"rank": 42,
"ecr": "175"
},
"0000773910": {
"rank": 43,
"ecr": "175"
},
"0000867038": {
"rank": 44,
"ecr": "158"
},
"0000077159": {
"rank": 45,
"ecr": "158"
},
"0000081318": {
"rank": 46,
"ecr": "151"
},
"0000086264": {
"rank": 47,
"ecr": "150"
},
"0001622620": {
"rank": 48,
"ecr": "147"
},
"0001212641": {
"rank": 49,
"ecr": "146"
},
"0000719209": {
"rank": 50,
"ecr": "140"
},
"0001364541": {
"rank": 51,
"ecr": "134"
},
"0001081074": {
"rank": 52,
"ecr": "134"
},
"0001273441": {
"rank": 53,
"ecr": "134"
},
"0001539838": {
"rank": 54,
"ecr": "128"
},
"0001411643": {
"rank": 55,
"ecr": "127"
},
"0001071993": {
"rank": 56,
"ecr": "124"
},
"0001362705": {
"rank": 57,
"ecr": "120"
},
"0000101778": {
"rank": 58,
"ecr": "116"
},
"0000820901": {
"rank": 59,
"ecr": "113"
},
"0001368637": {
"rank": 60,
"ecr": "111"
},
"0001053648": {
"rank": 61,
"ecr": "111"
},
"0000793306": {
"rank": 62,
"ecr": "110"
},
"0001588238": {
"rank": 63,
"ecr": "106"
},
"0001588216": {
"rank": 64,
"ecr": "103"
},
"0001405073": {
"rank": 65,
"ecr": "102"
},
"0001399542": {
"rank": 66,
"ecr": "101"
},
"0001600470": {
"rank": 67,
"ecr": "97"
},
"0000033213": {
"rank": 68,
"ecr": "97"
},
"0001357361": {
"rank": 69,
"ecr": "97"
},
"0001281922": {
"rank": 70,
"ecr": "96"
},
"0001168054": {
"rank": 71,
"ecr": "96"
},
"0000894627": {
"rank": 72,
"ecr": "95"
},
"0001510949": {
"rank": 73,
"ecr": "94"
},
"0001357371": {
"rank": 74,
"ecr": "91"
},
"0000077877": {
"rank": 75,
"ecr": "91"
},
"0000928022": {
"rank": 76,
"ecr": "90"
},
"0001433270": {
"rank": 77,
"ecr": "87"
},
"0001509991": {
"rank": 78,
"ecr": "87"
},
"0001379763": {
"rank": 79,
"ecr": "86"
},
"0001594466": {
"rank": 80,
"ecr": "85"
},
"0001560443": {
"rank": 81,
"ecr": "84"
},
"0001431372": {
"rank": 82,
"ecr": "83"
},
"0000072207": {
"rank": 83,
"ecr": "83"
},
"0001283810": {
"rank": 84,
"ecr": "82"
},
"0000945764": {
"rank": 85,
"ecr": "81"
},
"0001554970": {
"rank": 86,
"ecr": "81"
},
"0001373485": {
"rank": 87,
"ecr": "80"
},
"0001349436": {
"rank": 88,
"ecr": "80"
},
"0001584952": {
"rank": 89,
"ecr": "79"
},
"0001336339": {
"rank": 90,
"ecr": "77"
},
"0001483496": {
"rank": 91,
"ecr": "77"
},
"0001519632": {
"rank": 92,
"ecr": "76"
},
"0001374985": {
"rank": 93,
"ecr": "74"
},
"0000315852": {
"rank": 94,
"ecr": "74"
},
"0001528129": {
"rank": 95,
"ecr": "74"
},
"0001597131": {
"rank": 96,
"ecr": "74"
},
"0001340282": {
"rank": 97,
"ecr": "74"
},
"0001487561": {
"rank": 98,
"ecr": "74"
},
"0001104485": {
"rank": 99,
"ecr": "72"
},
"0000316736": {
"rank": 100,
"ecr": "72"
},
"0000029834": {
"rank": 101,
"ecr": "71"
},
"0001384072": {
"rank": 102,
"ecr": "71"
},
"0001283843": {
"rank": 103,
"ecr": "71"
},
"0000893538": {
"rank": 104,
"ecr": "70"
},
"0001399541": {
"rank": 105,
"ecr": "69"
},
"0001255474": {
"rank": 106,
"ecr": "69"
},
"0000858470": {
"rank": 107,
"ecr": "68"
},
"0001471261": {
"rank": 108,
"ecr": "68"
},
"0000912750": {
"rank": 109,
"ecr": "67"
},
"0000892986": {
"rank": 110,
"ecr": "64"
},
"0001509589": {
"rank": 111,
"ecr": "64"
},
"0001342514": {
"rank": 112,
"ecr": "63"
},
"0001486159": {
"rank": 113,
"ecr": "63"
},
"0000056868": {
"rank": 114,
"ecr": "62"
},
"0000023194": {
"rank": 115,
"ecr": "62"
},
"0001397516": {
"rank": 116,
"ecr": "61"
},
"0000007332": {
"rank": 117,
"ecr": "61"
},
"0001469510": {
"rank": 118,
"ecr": "60"
},
"0001156041": {
"rank": 119,
"ecr": "59"
},
"0000904080": {
"rank": 120,
"ecr": "59"
},
"0000010048": {
"rank": 121,
"ecr": "58"
},
"0001528837": {
"rank": 122,
"ecr": "56"
},
"0000844965": {
"rank": 123,
"ecr": "55"
},
"0001363254": {
"rank": 124,
"ecr": "54"
},
"0001551390": {
"rank": 125,
"ecr": "53"
},
"0000880115": {
"rank": 126,
"ecr": "52"
},
"0001335190": {
"rank": 127,
"ecr": "50"
},
"0001326428": {
"rank": 128,
"ecr": "49"
},
"0000918573": {
"rank": 129,
"ecr": "48"
},
"0001358831": {
"rank": 130,
"ecr": "46"
},
"0001533924": {
"rank": 131,
"ecr": "45"
},
"0001425808": {
"rank": 132,
"ecr": "43"
},
"0000313478": {
"rank": 133,
"ecr": "41"
},
"0001046057": {
"rank": 134,
"ecr": "39"
},
"0001175028": {
"rank": 135,
"ecr": "36"
},
"0001294476": {
"rank": 136,
"ecr": "36"
},
"0001238289": {
"rank": 137,
"ecr": "34"
},
"0001473061": {
"rank": 138,
"ecr": "33"
},
"0001294208": {
"rank": 139,
"ecr": "31"
},
"0001518985": {
"rank": 140,
"ecr": "25"
},
"0001548691": {
"rank": 141,
"ecr": "24"
},
"0001518403": {
"rank": 142,
"ecr": "23"
},
"0001482075": {
"rank": 143,
"ecr": "18"
},
"0001023734": {
"rank": 144,
"ecr": "16"
},
"0001475899": {
"rank": 145,
"ecr": "16"
},
"0000864839": {
"rank": 146,
"ecr": "16"
},
"0000907649": {
"rank": 147,
"ecr": "15"
},
"0000919721": {
"rank": 148,
"ecr": "14"
},
"0001511139": {
"rank": 149,
"ecr": "14"
},
"0001482361": {
"rank": 150,
"ecr": "11"
},
"0001437557": {
"rank": 151,
"ecr": "7.6"
},
"0000943861": {
"rank": 152,
"ecr": "7.4"
},
"0001432001": {
"rank": 153,
"ecr": "2.9"
},
"0000845289": {
"rank": 154,
"ecr": "1.9"
},
"0001141197": {
"rank": 155,
"ecr": "1.6"
},
"0001528393": {
"rank": 156,
"ecr": "0.76"
},
"0001415286": {
"rank": 157,
"ecr": "0.28"
},
"0001433833": {
"rank": 158,
"ecr": "0.11"
},
"0001405686": {
"rank": 159,
"ecr": "0.067"
},
"0001432987": {
"rank": 160,
"ecr": "0.061"
},
"0001486597": {
"rank": 161,
"ecr": "0.018"
},
"0001321516": {
"rank": 162,
"ecr": "0.014"
},
"0001386018": {
"rank": 163,
"ecr": "0.0067"
},
"0001112412": {
"rank": 164,
"ecr": "0.00089"
},
"0001445109": {
"rank": 165,
"ecr": "0.0000000032"
},
"0001353406": {
"rank": 166,
"ecr": "0.0000000010"
},
"0001308137": {
"rank": 167,
"ecr": "0.000000000038"
},
"0001542335": {
"rank": 168,
"ecr": "0.000000000000012"
},
"0001112985": {
"rank": 169,
"ecr": "0.0000000000000000022"
},
"0001515635": {
"rank": 170,
"ecr": "0.00000000000000000062"
},
"0001479488": {
"rank": 171,
"ecr": "0.00000000000000000000011"
},
"0001557798": {
"rank": 172,
"ecr": "0.000000000000000000000000000000000000010"
}
},
"2015": {
"0001433833": {
"rank": 1,
"ecr": "251"
},
"0000315131": {
"rank": 2,
"ecr": "250"
},
"0000352955": {
"rank": 3,
"ecr": "246"
},
"0001361937": {
"rank": 4,
"ecr": "239"
},
"0001450390": {
"rank": 5,
"ecr": "218"
},
"0000732834": {
"rank": 6,
"ecr": "218"
},
"0000727538": {
"rank": 7,
"ecr": "208"
},
"0001038357": {
"rank": 8,
"ecr": "204"
},
"0001487561": {
"rank": 9,
"ecr": "203"
},
"0000773910": {
"rank": 10,
"ecr": "184"
},
"0001353722": {
"rank": 11,
"ecr": "176"
},
"0001518832": {
"rank": 12,
"ecr": "175"
},
"0001621434": {
"rank": 13,
"ecr": "173"
},
"0001413507": {
"rank": 14,
"ecr": "161"
},
"0000719209": {
"rank": 15,
"ecr": "158"
},
"0000798949": {
"rank": 16,
"ecr": "156"
},
"0000797468": {
"rank": 17,
"ecr": "152"
},
"0001172139": {
"rank": 18,
"ecr": "149"
},
"0000717423": {
"rank": 19,
"ecr": "145"
},
"0001006655": {
"rank": 20,
"ecr": "145"
},
"0001506742": {
"rank": 21,
"ecr": "129"
},
"0001539838": {
"rank": 22,
"ecr": "124"
},
"0001609253": {
"rank": 23,
"ecr": "120"
},
"0001542335": {
"rank": 24,
"ecr": "116"
},
"0001588216": {
"rank": 25,
"ecr": "113"
},
"0000868082": {
"rank": 26,
"ecr": "113"
},
"0000081318": {
"rank": 27,
"ecr": "112"
},
"0001594466": {
"rank": 28,
"ecr": "112"
},
"0001090012": {
"rank": 29,
"ecr": "110"
},
"0001156041": {
"rank": 30,
"ecr": "110"
},
"0001374985": {
"rank": 31,
"ecr": "107"
},
"0000867038": {
"rank": 32,
"ecr": "105"
},
"0001399542": {
"rank": 33,
"ecr": "104"
},
"0000033213": {
"rank": 34,
"ecr": "101"
},
"0001527709": {
"rank": 35,
"ecr": "99"
},
"0000101778": {
"rank": 36,
"ecr": "93"
},
"0000077877": {
"rank": 37,
"ecr": "91"
},
"0000277595": {
"rank": 38,
"ecr": "87"
},
"0000010254": {
"rank": 39,
"ecr": "83"
},
"0001368637": {
"rank": 40,
"ecr": "78"
},
"0000010048": {
"rank": 41,
"ecr": "77"
},
"0001581552": {
"rank": 42,
"ecr": "76"
},
"0001175028": {
"rank": 43,
"ecr": "74"
},
"0001568079": {
"rank": 44,
"ecr": "74"
},
"0000086264": {
"rank": 45,
"ecr": "72"
},
"0001405073": {
"rank": 46,
"ecr": "71"
},
"0000887396": {
"rank": 47,
"ecr": "68"
},
"0001509991": {
"rank": 48,
"ecr": "67"
},
"0001287900": {
"rank": 49,
"ecr": "66"
},
"0000793306": {
"rank": 50,
"ecr": "65"
},
"0001281922": {
"rank": 51,
"ecr": "63"
},
"0000858470": {
"rank": 52,
"ecr": "63"
},
"0000874499": {
"rank": 53,
"ecr": "63"
},
"0000072207": {
"rank": 54,
"ecr": "62"
},
"0001336339": {
"rank": 55,
"ecr": "61"
},
"0000315852": {
"rank": 56,
"ecr": "58"
},
"0001294476": {
"rank": 57,
"ecr": "57"
},
"0001282723": {
"rank": 58,
"ecr": "57"
},
"0001342514": {
"rank": 59,
"ecr": "54"
},
"0001255474": {
"rank": 60,
"ecr": "52"
},
"0000893538": {
"rank": 61,
"ecr": "51"
},
"0001471261": {
"rank": 62,
"ecr": "50"
},
"0001282400": {
"rank": 63,
"ecr": "50"
},
"0000844965": {
"rank": 64,
"ecr": "49"
},
"0000928022": {
"rank": 65,
"ecr": "48"
},
"0001599222": {
"rank": 66,
"ecr": "48"
},
"0000056868": {
"rank": 67,
"ecr": "47"
},
"0001357361": {
"rank": 68,
"ecr": "46"
},
"0001168054": {
"rank": 69,
"ecr": "44"
},
"0001238289": {
"rank": 70,
"ecr": "43"
},
"0001288403": {
"rank": 71,
"ecr": "42"
},
"0001170797": {
"rank": 72,
"ecr": "41"
},
"0001379763": {
"rank": 73,
"ecr": "36"
},
"0001353748": {
"rank": 74,
"ecr": "35"
},
"0001399541": {
"rank": 75,
"ecr": "34"
},
"0001294208": {
"rank": 76,
"ecr": "31"
},
"0001362705": {
"rank": 77,
"ecr": "30"
},
"0001141197": {
"rank": 78,
"ecr": "20"
},
"0001283810": {
"rank": 79,
"ecr": "20"
},
"0001335236": {
"rank": 80,
"ecr": "20"
},
"0000872248": {
"rank": 81,
"ecr": "20"
},
"0001071993": {
"rank": 82,
"ecr": "19"
},
"0000820901": {
"rank": 83,
"ecr": "19"
},
"0001397516": {
"rank": 84,
"ecr": "18"
},
"0000006769": {
"rank": 85,
"ecr": "18"
},
"0001357371": {
"rank": 86,
"ecr": "18"
},
"0001600470": {
"rank": 87,
"ecr": "17"
},
"0000007332": {
"rank": 88,
"ecr": "16"
},
"0000864839": {
"rank": 89,
"ecr": "12"
},
"0001509589": {
"rank": 90,
"ecr": "11"
},
"0001518403": {
"rank": 91,
"ecr": "9.7"
},
"0001425808": {
"rank": 92,
"ecr": "9.6"
},
"0001555082": {
"rank": 93,
"ecr": "9.5"
},
"0001164256": {
"rank": 94,
"ecr": "8.1"
},
"0001326428": {
"rank": 95,
"ecr": "7.6"
},
"0000945764": {
"rank": 96,
"ecr": "6.8"
},
"0001584952": {
"rank": 97,
"ecr": "6.7"
},
"0001358831": {
"rank": 98,
"ecr": "6.6"
},
"0000919721": {
"rank": 99,
"ecr": "5.7"
},
"0001482075": {
"rank": 100,
"ecr": "5.3"
},
"0001384072": {
"rank": 101,
"ecr": "3.0"
},
"0001432987": {
"rank": 102,
"ecr": "2.2"
},
"0001335190": {
"rank": 103,
"ecr": "0.92"
},
"0000316736": {
"rank": 104,
"ecr": "0.50"
},
"0000023194": {
"rank": 105,
"ecr": "0.48"
},
"0001436942": {
"rank": 106,
"ecr": "0.25"
},
"0000894627": {
"rank": 107,
"ecr": "0.14"
},
"0001528837": {
"rank": 108,
"ecr": "0.13"
},
"0001528129": {
"rank": 109,
"ecr": "0.10"
},
"0001112985": {
"rank": 110,
"ecr": "0.056"
},
"0001431372": {
"rank": 111,
"ecr": "0.052"
},
"0001346980": {
"rank": 112,
"ecr": "0.013"
},
"0001104485": {
"rank": 113,
"ecr": "0.0049"
},
"0001597131": {
"rank": 114,
"ecr": "0.0046"
},
"0001462103": {
"rank": 115,
"ecr": "0.0017"
},
"0001349436": {
"rank": 116,
"ecr": "0.00079"
},
"0001353406": {
"rank": 117,
"ecr": "0.00047"
},
"0001001614": {
"rank": 118,
"ecr": "0.000036"
},
"0001407805": {
"rank": 119,
"ecr": "0.0000038"
},
"0001469510": {
"rank": 120,
"ecr": "0.0000027"
},
"0001308710": {
"rank": 121,
"ecr": "0.00000000023"
},
"0001533924": {
"rank": 122,
"ecr": "0.00000000013"
},
"0000892986": {
"rank": 123,
"ecr": "0.00000000011"
},
"0001432985": {
"rank": 124,
"ecr": "0.000000000038"
},
"0000077159": {
"rank": 125,
"ecr": "0.00000000000093"
},
"0001022646": {
"rank": 126,
"ecr": "0.00000000000053"
},
"0000101594": {
"rank": 127,
"ecr": "0.00000000000021"
},
"0001506374": {
"rank": 128,
"ecr": "0.000000000000012"
},
"0001411643": {
"rank": 129,
"ecr": "0.0000000000000000054"
},
"0000700764": {
"rank": 130,
"ecr": "0.000000000000000000038"
},
"0001376912": {
"rank": 131,
"ecr": "0.00000000000000000000000011"
},
"0001165320": {
"rank": 132,
"ecr": "0.0000000000000000000000000000018"
},
"0000845289": {
"rank": 133,
"ecr": "0.00000000000000000000000000000000012"
},
"0001437557": {
"rank": 134,
"ecr": "0.00000000000000000000000000000000000080"
},
"0001609258": {
"rank": 135,
"ecr": "0.00000000000000000000000000000000000000034"
},
"0001557798": {
"rank": 136,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000088"
},
"0000038079": {
"rank": 137,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000061"
},
"0001551390": {
"rank": 138,
"ecr": "0"
}
},
"2016": {
"0000845289": {
"rank": 1,
"ecr": "327"
},
"0001433833": {
"rank": 2,
"ecr": "248"
},
"0001487561": {
"rank": 3,
"ecr": "243"
},
"0001581552": {
"rank": 4,
"ecr": "243"
},
"0000352955": {
"rank": 5,
"ecr": "240"
},
"0000315131": {
"rank": 6,
"ecr": "231"
},
"0001022646": {
"rank": 7,
"ecr": "229"
},
"0000319200": {
"rank": 8,
"ecr": "228"
},
"0001436942": {
"rank": 9,
"ecr": "220"
},
"0001462103": {
"rank": 10,
"ecr": "220"
},
"0001282400": {
"rank": 11,
"ecr": "220"
},
"0001527709": {
"rank": 12,
"ecr": "218"
},
"0000732834": {
"rank": 13,
"ecr": "215"
},
"0001432985": {
"rank": 14,
"ecr": "215"
},
"0001353748": {
"rank": 15,
"ecr": "211"
},
"0000798949": {
"rank": 16,
"ecr": "210"
},
"0001609253": {
"rank": 17,
"ecr": "208"
},
"0000773910": {
"rank": 18,
"ecr": "205"
},
"0001361937": {
"rank": 19,
"ecr": "205"
},
"0001006655": {
"rank": 20,
"ecr": "204"
},
"0001282723": {
"rank": 21,
"ecr": "202"
},
"0001038357": {
"rank": 22,
"ecr": "202"
},
"0001172139": {
"rank": 23,
"ecr": "200"
},
"0001353722": {
"rank": 24,
"ecr": "197"
},
"0000083350": {
"rank": 25,
"ecr": "195"
},
"0001518832": {
"rank": 26,
"ecr": "194"
},
"0000719209": {
"rank": 27,
"ecr": "190"
},
"0000797468": {
"rank": 28,
"ecr": "185"
},
"0000717423": {
"rank": 29,
"ecr": "184"
},
"0001450390": {
"rank": 30,
"ecr": "182"
},
"0000868082": {
"rank": 31,
"ecr": "179"
},
"0001170797": {
"rank": 32,
"ecr": "164"
},
"0000928022": {
"rank": 33,
"ecr": "149"
},
"0001539838": {
"rank": 34,
"ecr": "147"
},
"0001413507": {
"rank": 35,
"ecr": "139"
},
"0001506742": {
"rank": 36,
"ecr": "139"
},
"0000867038": {
"rank": 37,
"ecr": "137"
},
"0001362705": {
"rank": 38,
"ecr": "131"
},
"0001588216": {
"rank": 39,
"ecr": "130"
},
"0000010254": {
"rank": 40,
"ecr": "128"
},
"0000277595": {
"rank": 41,
"ecr": "125"
},
"0001621434": {
"rank": 42,
"ecr": "122"
},
"0000727538": {
"rank": 43,
"ecr": "115"
},
"0001594466": {
"rank": 44,
"ecr": "109"
},
"0001672326": {
"rank": 45,
"ecr": "109"
},
"0001288403": {
"rank": 46,
"ecr": "105"
},
"0000033213": {
"rank": 47,
"ecr": "101"
},
"0000077877": {
"rank": 48,
"ecr": "97"
},
"0001655020": {
"rank": 49,
"ecr": "94"
},
"0001071993": {
"rank": 50,
"ecr": "94"
},
"0000101778": {
"rank": 51,
"ecr": "91"
},
"0001603793": {
"rank": 52,
"ecr": "90"
},
"0001405073": {
"rank": 53,
"ecr": "82"
},
"0001572702": {
"rank": 54,
"ecr": "80"
},
"0001551390": {
"rank": 55,
"ecr": "76"
},
"0000858470": {
"rank": 56,
"ecr": "76"
},
"0000315852": {
"rank": 57,
"ecr": "76"
},
"0001168054": {
"rank": 58,
"ecr": "75"
},
"0001368637": {
"rank": 59,
"ecr": "74"
},
"0001255474": {
"rank": 60,
"ecr": "73"
},
"0001520006": {
"rank": 61,
"ecr": "72"
},
"0000072207": {
"rank": 62,
"ecr": "72"
},
"0001273441": {
"rank": 63,
"ecr": "70"
},
"0001156041": {
"rank": 64,
"ecr": "67"
},
"0001157806": {
"rank": 65,
"ecr": "63"
},
"0000874499": {
"rank": 66,
"ecr": "63"
},
"0001600470": {
"rank": 67,
"ecr": "59"
},
"0000010048": {
"rank": 68,
"ecr": "56"
},
"0000893538": {
"rank": 69,
"ecr": "55"
},
"0001503458": {
"rank": 70,
"ecr": "52"
},
"0001509991": {
"rank": 71,
"ecr": "50"
},
"0000887396": {
"rank": 72,
"ecr": "48"
},
"0001661920": {
"rank": 73,
"ecr": "45"
},
"0000844965": {
"rank": 74,
"ecr": "44"
},
"0001648636": {
"rank": 75,
"ecr": "41"
},
"0001555082": {
"rank": 76,
"ecr": "35"
},
"0001584952": {
"rank": 77,
"ecr": "35"
},
"0001353406": {
"rank": 78,
"ecr": "30"
},
"0000793306": {
"rank": 79,
"ecr": "28"
},
"0001001614": {
"rank": 80,
"ecr": "20"
},
"0001357371": {
"rank": 81,
"ecr": "20"
},
"0001528129": {
"rank": 82,
"ecr": "20"
},
"0000086264": {
"rank": 83,
"ecr": "20"
},
"0000880115": {
"rank": 84,
"ecr": "20"
},
"0000945764": {
"rank": 85,
"ecr": "20"
},
"0001518403": {
"rank": 86,
"ecr": "18"
},
"0001397516": {
"rank": 87,
"ecr": "18"
},
"0000872248": {
"rank": 88,
"ecr": "17"
},
"0001568079": {
"rank": 89,
"ecr": "17"
},
"0000007332": {
"rank": 90,
"ecr": "17"
},
"0001358831": {
"rank": 91,
"ecr": "16"
},
"0001407805": {
"rank": 92,
"ecr": "15"
},
"0000894627": {
"rank": 93,
"ecr": "13"
},
"0001437557": {
"rank": 94,
"ecr": "12"
},
"0000316736": {
"rank": 95,
"ecr": "11"
},
"0001469510": {
"rank": 96,
"ecr": "11"
},
"0000895126": {
"rank": 97,
"ecr": "9.8"
},
"0000023194": {
"rank": 98,
"ecr": "8.8"
},
"0000101594": {
"rank": 99,
"ecr": "4.3"
},
"0001528837": {
"rank": 100,
"ecr": "3.2"
},
"0001431372": {
"rank": 101,
"ecr": "2.8"
},
"0001482075": {
"rank": 102,
"ecr": "2.4"
},
"0001112985": {
"rank": 103,
"ecr": "1.5"
},
"0000864839": {
"rank": 104,
"ecr": "0.75"
},
"0001376912": {
"rank": 105,
"ecr": "0.11"
},
"0001164256": {
"rank": 106,
"ecr": "0.099"
},
"0001104485": {
"rank": 107,
"ecr": "0.019"
},
"0001309082": {
"rank": 108,
"ecr": "0.00056"
},
"0001341726": {
"rank": 109,
"ecr": "0.00034"
},
"0001437491": {
"rank": 110,
"ecr": "0.00018"
},
"0000820901": {
"rank": 111,
"ecr": "0.000000023"
},
"0000700764": {
"rank": 112,
"ecr": "0.0000000086"
},
"0001165320": {
"rank": 113,
"ecr": "0.0000000000017"
}
},
"2017": {
"0001436942": {
"rank": 1,
"ecr": "280"
},
"0001282723": {
"rank": 2,
"ecr": "275"
},
"0001353748": {
"rank": 3,
"ecr": "272"
},
"0001353722": {
"rank": 4,
"ecr": "271"
},
"0001462103": {
"rank": 5,
"ecr": "271"
},
"0001619739": {
"rank": 6,
"ecr": "258"
},
"0000315131": {
"rank": 7,
"ecr": "247"
},
"0000352955": {
"rank": 8,
"ecr": "245"
},
"0000869495": {
"rank": 9,
"ecr": "235"
},
"0000319200": {
"rank": 10,
"ecr": "234"
},
"0001572702": {
"rank": 11,
"ecr": "232"
},
"0000798949": {
"rank": 12,
"ecr": "227"
},
"0001108827": {
"rank": 13,
"ecr": "222"
},
"0001581552": {
"rank": 14,
"ecr": "222"
},
"0001711736": {
"rank": 15,
"ecr": "222"
},
"0000732834": {
"rank": 16,
"ecr": "219"
},
"0000868082": {
"rank": 17,
"ecr": "217"
},
"0001527709": {
"rank": 18,
"ecr": "212"
},
"0000006769": {
"rank": 19,
"ecr": "211"
},
"0000717423": {
"rank": 20,
"ecr": "210"
},
"0001696088": {
"rank": 21,
"ecr": "209"
},
"0000773910": {
"rank": 22,
"ecr": "207"
},
"0001518832": {
"rank": 23,
"ecr": "205"
},
"0001038357": {
"rank": 24,
"ecr": "205"
},
"0000083350": {
"rank": 25,
"ecr": "203"
},
"0000727538": {
"rank": 26,
"ecr": "202"
},
"0001022646": {
"rank": 27,
"ecr": "201"
},
"0001384195": {
"rank": 28,
"ecr": "191"
},
"0001288403": {
"rank": 29,
"ecr": "188"
},
"0001172139": {
"rank": 30,
"ecr": "185"
},
"0001156041": {
"rank": 31,
"ecr": "184"
},
"0000010254": {
"rank": 32,
"ecr": "184"
},
"0001658566": {
"rank": 33,
"ecr": "183"
},
"0000797468": {
"rank": 34,
"ecr": "182"
},
"0001172298": {
"rank": 35,
"ecr": "182"
},
"0001006655": {
"rank": 36,
"ecr": "175"
},
"0001672326": {
"rank": 37,
"ecr": "166"
},
"0001711631": {
"rank": 38,
"ecr": "160"
},
"0001539838": {
"rank": 39,
"ecr": "152"
},
"0001621434": {
"rank": 40,
"ecr": "148"
},
"0001368637": {
"rank": 41,
"ecr": "144"
},
"0000277595": {
"rank": 42,
"ecr": "140"
},
"0000928022": {
"rank": 43,
"ecr": "139"
},
"0000867038": {
"rank": 44,
"ecr": "139"
},
"0001588216": {
"rank": 45,
"ecr": "138"
},
"0001594466": {
"rank": 46,
"ecr": "129"
},
"0001413507": {
"rank": 47,
"ecr": "126"
},
"0000066418": {
"rank": 48,
"ecr": "123"
},
"0000033213": {
"rank": 49,
"ecr": "122"
},
"0001273441": {
"rank": 50,
"ecr": "119"
},
"0001533924": {
"rank": 51,
"ecr": "118"
},
"0001520006": {
"rank": 52,
"ecr": "113"
},
"0000010048": {
"rank": 53,
"ecr": "113"
},
"0000101594": {
"rank": 54,
"ecr": "113"
},
"0001001614": {
"rank": 55,
"ecr": "108"
},
"0001362705": {
"rank": 56,
"ecr": "106"
},
"0000874499": {
"rank": 57,
"ecr": "103"
},
"0001168054": {
"rank": 58,
"ecr": "100"
},
"0000719209": {
"rank": 59,
"ecr": "99"
},
"0001071993": {
"rank": 60,
"ecr": "99"
},
"0001659122": {
"rank": 61,
"ecr": "99"
},
"0000077877": {
"rank": 62,
"ecr": "96"
},
"0000858470": {
"rank": 63,
"ecr": "95"
},
"0001528129": {
"rank": 64,
"ecr": "93"
},
"0001655020": {
"rank": 65,
"ecr": "89"
},
"0000056868": {
"rank": 66,
"ecr": "89"
},
"0000315852": {
"rank": 67,
"ecr": "87"
},
"0001405073": {
"rank": 68,
"ecr": "84"
},
"0001361937": {
"rank": 69,
"ecr": "83"
},
"0001600470": {
"rank": 70,
"ecr": "80"
},
"0001157806": {
"rank": 71,
"ecr": "79"
},
"0000072207": {
"rank": 72,
"ecr": "78"
},
"0000316736": {
"rank": 73,
"ecr": "75"
},
"0001506742": {
"rank": 74,
"ecr": "71"
},
"0001255474": {
"rank": 75,
"ecr": "63"
},
"0000893538": {
"rank": 76,
"ecr": "63"
},
"0001685715": {
"rank": 77,
"ecr": "63"
},
"0000101778": {
"rank": 78,
"ecr": "62"
},
"0000007332": {
"rank": 79,
"ecr": "61"
},
"0000086264": {
"rank": 80,
"ecr": "60"
},
"0001353406": {
"rank": 81,
"ecr": "59"
},
"0000912750": {
"rank": 82,
"ecr": "59"
},
"0001661920": {
"rank": 83,
"ecr": "55"
},
"0001509991": {
"rank": 84,
"ecr": "46"
},
"0000061398": {
"rank": 85,
"ecr": "45"
},
"0000894627": {
"rank": 86,
"ecr": "45"
},
"0000945764": {
"rank": 87,
"ecr": "40"
},
"0001518403": {
"rank": 88,
"ecr": "31"
},
"0001584952": {
"rank": 89,
"ecr": "26"
},
"0001555082": {
"rank": 90,
"ecr": "26"
},
"0001165320": {
"rank": 91,
"ecr": "26"
},
"0001528837": {
"rank": 92,
"ecr": "20"
},
"0001648636": {
"rank": 93,
"ecr": "20"
},
"0001568079": {
"rank": 94,
"ecr": "20"
},
"0000700764": {
"rank": 95,
"ecr": "20"
},
"0001397516": {
"rank": 96,
"ecr": "19"
},
"0001469510": {
"rank": 97,
"ecr": "19"
},
"0001431372": {
"rank": 98,
"ecr": "17"
},
"0001358831": {
"rank": 99,
"ecr": "16"
},
"0000793306": {
"rank": 100,
"ecr": "12"
},
"0001503458": {
"rank": 101,
"ecr": "10"
},
"0000023194": {
"rank": 102,
"ecr": "7.2"
},
"0001437557": {
"rank": 103,
"ecr": "6.0"
},
"0001518985": {
"rank": 104,
"ecr": "4.1"
},
"0001104485": {
"rank": 105,
"ecr": "2.8"
},
"0001609253": {
"rank": 106,
"ecr": "0.57"
},
"0001437491": {
"rank": 107,
"ecr": "0.49"
},
"0000864839": {
"rank": 108,
"ecr": "0.11"
},
"0001603793": {
"rank": 109,
"ecr": "0.088"
},
"0001376912": {
"rank": 110,
"ecr": "0.065"
},
"0001141197": {
"rank": 111,
"ecr": "0.0030"
},
"0000887396": {
"rank": 112,
"ecr": "0.00000084"
},
"0001309082": {
"rank": 113,
"ecr": "0.000000048"
},
"0001164256": {
"rank": 114,
"ecr": "0.00000000022"
},
"0001341726": {
"rank": 115,
"ecr": "0.000000000056"
},
"0001609258": {
"rank": 116,
"ecr": "0.000000000015"
}
},
"2018": {
"0000793306": {
"rank": 1,
"ecr": "443"
},
"0001703785": {
"rank": 2,
"ecr": "282"
},
"0001358071": {
"rank": 3,
"ecr": "260"
},
"0001619739": {
"rank": 4,
"ecr": "259"
},
"0000352955": {
"rank": 5,
"ecr": "253"
},
"0000315131": {
"rank": 6,
"ecr": "252"
},
"0000868082": {
"rank": 7,
"ecr": "238"
},
"0000869495": {
"rank": 8,
"ecr": "238"
},
"0001581552": {
"rank": 9,
"ecr": "237"
},
"0001156041": {
"rank": 10,
"ecr": "236"
},
"0000727538": {
"rank": 11,
"ecr": "232"
},
"0001527709": {
"rank": 12,
"ecr": "223"
},
"0000732834": {
"rank": 13,
"ecr": "222"
},
"0001609253": {
"rank": 14,
"ecr": "221"
},
"0000717423": {
"rank": 15,
"ecr": "221"
},
"0001282648": {
"rank": 16,
"ecr": "220"
},
"0001533924": {
"rank": 17,
"ecr": "219"
},
"0001353722": {
"rank": 18,
"ecr": "217"
},
"0001038357": {
"rank": 19,
"ecr": "215"
},
"0001518832": {
"rank": 20,
"ecr": "215"
},
"0001282723": {
"rank": 21,
"ecr": "213"
},
"0001346980": {
"rank": 22,
"ecr": "213"
},
"0001006655": {
"rank": 23,
"ecr": "213"
},
"0000894627": {
"rank": 24,
"ecr": "212"
},
"0000798949": {
"rank": 25,
"ecr": "212"
},
"0001725526": {
"rank": 26,
"ecr": "212"
},
"0000083350": {
"rank": 27,
"ecr": "211"
},
"0001288403": {
"rank": 28,
"ecr": "209"
},
"0000006769": {
"rank": 29,
"ecr": "206"
},
"0000773910": {
"rank": 30,
"ecr": "203"
},
"0000797468": {
"rank": 31,
"ecr": "196"
},
"0001108827": {
"rank": 32,
"ecr": "194"
},
"0000010254": {
"rank": 33,
"ecr": "192"
},
"0001657788": {
"rank": 34,
"ecr": "185"
},
"0001462103": {
"rank": 35,
"ecr": "184"
},
"0001384195": {
"rank": 36,
"ecr": "176"
},
"0001602065": {
"rank": 37,
"ecr": "176"
},
"0001737204": {
"rank": 38,
"ecr": "170"
},
"0000066418": {
"rank": 39,
"ecr": "166"
},
"0001001614": {
"rank": 40,
"ecr": "165"
},
"0001658566": {
"rank": 41,
"ecr": "163"
},
"0001436942": {
"rank": 42,
"ecr": "161"
},
"0001621434": {
"rank": 43,
"ecr": "158"
},
"0001696088": {
"rank": 44,
"ecr": "156"
},
"0000101594": {
"rank": 45,
"ecr": "154"
},
"0000719209": {
"rank": 46,
"ecr": "139"
},
"0000867038": {
"rank": 47,
"ecr": "138"
},
"0000061398": {
"rank": 48,
"ecr": "136"
},
"0001594466": {
"rank": 49,
"ecr": "135"
},
"0001539838": {
"rank": 50,
"ecr": "130"
},
"0001141197": {
"rank": 51,
"ecr": "127"
},
"0000928022": {
"rank": 52,
"ecr": "123"
},
"0001413507": {
"rank": 53,
"ecr": "115"
},
"0001168054": {
"rank": 54,
"ecr": "114"
},
"0001362705": {
"rank": 55,
"ecr": "109"
},
"0000101778": {
"rank": 56,
"ecr": "108"
},
"0001685715": {
"rank": 57,
"ecr": "105"
},
"0000874499": {
"rank": 58,
"ecr": "105"
},
"0001255474": {
"rank": 59,
"ecr": "102"
},
"0000858470": {
"rank": 60,
"ecr": "102"
},
"0001520006": {
"rank": 61,
"ecr": "100"
},
"0001528129": {
"rank": 62,
"ecr": "99"
},
"0001659122": {
"rank": 63,
"ecr": "98"
},
"0000077877": {
"rank": 64,
"ecr": "98"
},
"0001405073": {
"rank": 65,
"ecr": "92"
},
"0000775057": {
"rank": 66,
"ecr": "91"
},
"0001157806": {
"rank": 67,
"ecr": "90"
},
"0001326428": {
"rank": 68,
"ecr": "88"
},
"0001655020": {
"rank": 69,
"ecr": "88"
},
"0000072207": {
"rank": 70,
"ecr": "85"
},
"0000010048": {
"rank": 71,
"ecr": "84"
},
"0001600470": {
"rank": 72,
"ecr": "83"
},
"0000867665": {
"rank": 73,
"ecr": "80"
},
"0000007332": {
"rank": 74,
"ecr": "78"
},
"0000033213": {
"rank": 75,
"ecr": "78"
},
"0001724965": {
"rank": 76,
"ecr": "78"
},
"0000056868": {
"rank": 77,
"ecr": "76"
},
"0001040593": {
"rank": 78,
"ecr": "74"
},
"0001273441": {
"rank": 79,
"ecr": "71"
},
"0001661920": {
"rank": 80,
"ecr": "67"
},
"0001437557": {
"rank": 81,
"ecr": "65"
},
"0000943861": {
"rank": 82,
"ecr": "60"
},
"0001104485": {
"rank": 83,
"ecr": "60"
},
"0001506742": {
"rank": 84,
"ecr": "60"
},
"0000316300": {
"rank": 85,
"ecr": "55"
},
"0000315852": {
"rank": 86,
"ecr": "54"
},
"0001672326": {
"rank": 87,
"ecr": "53"
},
"0000945764": {
"rank": 88,
"ecr": "53"
},
"0000086264": {
"rank": 89,
"ecr": "51"
},
"0001509991": {
"rank": 90,
"ecr": "44"
},
"0001071993": {
"rank": 91,
"ecr": "44"
},
"0001648636": {
"rank": 92,
"ecr": "35"
},
"0000895126": {
"rank": 93,
"ecr": "33"
},
"0001102432": {
"rank": 94,
"ecr": "29"
},
"0001528837": {
"rank": 95,
"ecr": "24"
},
"0001375618": {
"rank": 96,
"ecr": "20"
},
"0001165320": {
"rank": 97,
"ecr": "17"
},
"0001482075": {
"rank": 98,
"ecr": "17"
},
"0001353406": {
"rank": 99,
"ecr": "12"
},
"0001341726": {
"rank": 100,
"ecr": "12"
},
"0001603793": {
"rank": 101,
"ecr": "12"
},
"0001555082": {
"rank": 102,
"ecr": "11"
},
"0001584952": {
"rank": 102,
"ecr": "11"
},
"0001022646": {
"rank": 104,
"ecr": "6.4"
},
"0000887396": {
"rank": 105,
"ecr": "5.5"
},
"0001572702": {
"rank": 106,
"ecr": "3.0"
},
"0001503458": {
"rank": 107,
"ecr": "1.9"
},
"0000316736": {
"rank": 108,
"ecr": "0.68"
},
"0001694617": {
"rank": 109,
"ecr": "0.34"
},
"0000872248": {
"rank": 110,
"ecr": "0.041"
},
"0001342936": {
"rank": 111,
"ecr": "0.0000046"
},
"0001164256": {
"rank": 112,
"ecr": "0.00000000092"
},
"0001437491": {
"rank": 113,
"ecr": "0.000000000025"
},
"0001609258": {
"rank": 114,
"ecr": "0.0000000000000014"
},
"0001368637": {
"rank": 115,
"ecr": "0.000000000000000096"
},
"0001172298": {
"rank": 116,
"ecr": "0.0000000000000000000020"
}
},
"2019": {
"0001745797": {
"rank": 1,
"ecr": "250"
},
"0001696088": {
"rank": 2,
"ecr": "246"
},
"0000352955": {
"rank": 3,
"ecr": "242"
},
"0001527709": {
"rank": 4,
"ecr": "227"
},
"0001358071": {
"rank": 5,
"ecr": "224"
},
"0000868082": {
"rank": 6,
"ecr": "223"
},
"0000732834": {
"rank": 7,
"ecr": "222"
},
"0001108827": {
"rank": 8,
"ecr": "219"
},
"0000077159": {
"rank": 9,
"ecr": "214"
},
"0000727538": {
"rank": 10,
"ecr": "212"
},
"0001518832": {
"rank": 11,
"ecr": "209"
},
"0001006655": {
"rank": 12,
"ecr": "209"
},
"0000083350": {
"rank": 13,
"ecr": "205"
},
"0001609253": {
"rank": 14,
"ecr": "204"
},
"0000066418": {
"rank": 15,
"ecr": "203"
},
"0001703785": {
"rank": 16,
"ecr": "203"
},
"0001725526": {
"rank": 17,
"ecr": "203"
},
"0001038357": {
"rank": 18,
"ecr": "201"
},
"0001581552": {
"rank": 19,
"ecr": "196"
},
"0000797468": {
"rank": 20,
"ecr": "190"
},
"0001288403": {
"rank": 21,
"ecr": "184"
},
"0001282723": {
"rank": 22,
"ecr": "179"
},
"0000315131": {
"rank": 23,
"ecr": "177"
},
"0001726126": {
"rank": 24,
"ecr": "176"
},
"0001602065": {
"rank": 25,
"ecr": "176"
},
"0001141197": {
"rank": 26,
"ecr": "174"
},
"0000101594": {
"rank": 27,
"ecr": "173"
},
"0001090012": {
"rank": 28,
"ecr": "171"
},
"0000006769": {
"rank": 29,
"ecr": "170"
},
"0001698990": {
"rank": 30,
"ecr": "168"
},
"0001621434": {
"rank": 31,
"ecr": "160"
},
"0001462103": {
"rank": 32,
"ecr": "152"
},
"0001657788": {
"rank": 33,
"ecr": "151"
},
"0000010254": {
"rank": 34,
"ecr": "149"
},
"0001658566": {
"rank": 35,
"ecr": "136"
},
"0001001614": {
"rank": 36,
"ecr": "132"
},
"0000867038": {
"rank": 37,
"ecr": "129"
},
"0001594466": {
"rank": 38,
"ecr": "128"
},
"0001346980": {
"rank": 39,
"ecr": "112"
},
"0000101778": {
"rank": 40,
"ecr": "112"
},
"0001164256": {
"rank": 41,
"ecr": "108"
},
"0000858470": {
"rank": 42,
"ecr": "100"
},
"0000717423": {
"rank": 43,
"ecr": "98"
},
"0001384195": {
"rank": 44,
"ecr": "97"
},
"0001436942": {
"rank": 45,
"ecr": "94"
},
"0000798949": {
"rank": 46,
"ecr": "93"
},
"0000775057": {
"rank": 47,
"ecr": "91"
},
"0000894627": {
"rank": 48,
"ecr": "91"
},
"0001600470": {
"rank": 49,
"ecr": "90"
},
"0000077877": {
"rank": 50,
"ecr": "89"
},
"0001273441": {
"rank": 51,
"ecr": "89"
},
"0001255474": {
"rank": 52,
"ecr": "87"
},
"0001520006": {
"rank": 53,
"ecr": "86"
},
"0001168054": {
"rank": 54,
"ecr": "86"
},
"0001737204": {
"rank": 55,
"ecr": "83"
},
"0000033213": {
"rank": 56,
"ecr": "82"
},
"0001533924": {
"rank": 57,
"ecr": "80"
},
"0001792580": {
"rank": 58,
"ecr": "79"
},
"0000056868": {
"rank": 59,
"ecr": "78"
},
"0000928022": {
"rank": 60,
"ecr": "76"
},
"0001500305": {
"rank": 61,
"ecr": "76"
},
"0001659122": {
"rank": 62,
"ecr": "73"
},
"0001724965": {
"rank": 63,
"ecr": "72"
},
"0001789832": {
"rank": 64,
"ecr": "71"
},
"0000072207": {
"rank": 65,
"ecr": "67"
},
"0000943861": {
"rank": 66,
"ecr": "65"
},
"0001361937": {
"rank": 67,
"ecr": "63"
},
"0000023194": {
"rank": 68,
"ecr": "59"
},
"0000945764": {
"rank": 69,
"ecr": "58"
},
"0001528129": {
"rank": 70,
"ecr": "50"
},
"0001104485": {
"rank": 71,
"ecr": "50"
},
"0000895126": {
"rank": 72,
"ecr": "49"
},
"0000086264": {
"rank": 73,
"ecr": "49"
},
"0000821483": {
"rank": 74,
"ecr": "48"
},
"0001555082": {
"rank": 75,
"ecr": "42"
},
"0001509991": {
"rank": 76,
"ecr": "42"
},
"0000315852": {
"rank": 77,
"ecr": "39"
},
"0000867665": {
"rank": 78,
"ecr": "39"
},
"0000061398": {
"rank": 79,
"ecr": "37"
},
"0000793306": {
"rank": 80,
"ecr": "35"
},
"0001349436": {
"rank": 81,
"ecr": "33"
},
"0001648636": {
"rank": 82,
"ecr": "29"
},
"0001694617": {
"rank": 83,
"ecr": "29"
},
"0001661920": {
"rank": 84,
"ecr": "27"
},
"0001071993": {
"rank": 85,
"ecr": "20"
},
"0001603793": {
"rank": 86,
"ecr": "20"
},
"0001572702": {
"rank": 87,
"ecr": "19"
},
"0001165320": {
"rank": 88,
"ecr": "19"
},
"0001655020": {
"rank": 89,
"ecr": "17"
},
"0001362705": {
"rank": 90,
"ecr": "17"
},
"0001022646": {
"rank": 91,
"ecr": "10"
},
"0001341726": {
"rank": 92,
"ecr": "9.1"
},
"0001375618": {
"rank": 93,
"ecr": "4.0"
},
"0000010048": {
"rank": 94,
"ecr": "2.4"
},
"0001353406": {
"rank": 95,
"ecr": "2.0"
},
"0001437557": {
"rank": 96,
"ecr": "0.34"
},
"0001342936": {
"rank": 97,
"ecr": "0.0000000025"
},
"0001437491": {
"rank": 98,
"ecr": "0.0000000000000000000000000022"
}
},
"2020": {
"0001172358": {
"rank": 1,
"ecr": "279"
},
"0001696088": {
"rank": 2,
"ecr": "241"
},
"0000352955": {
"rank": 3,
"ecr": "240"
},
"0001745797": {
"rank": 4,
"ecr": "229"
},
"0001108827": {
"rank": 5,
"ecr": "224"
},
"0000732834": {
"rank": 6,
"ecr": "216"
},
"0001509589": {
"rank": 7,
"ecr": "215"
},
"0000727538": {
"rank": 8,
"ecr": "205"
},
"0001038357": {
"rank": 9,
"ecr": "205"
},
"0001288403": {
"rank": 10,
"ecr": "204"
},
"0001621434": {
"rank": 11,
"ecr": "204"
},
"0000868082": {
"rank": 12,
"ecr": "204"
},
"0000083350": {
"rank": 13,
"ecr": "201"
},
"0001703785": {
"rank": 14,
"ecr": "186"
},
"0000315131": {
"rank": 15,
"ecr": "185"
},
"0001581552": {
"rank": 16,
"ecr": "183"
},
"0001006655": {
"rank": 17,
"ecr": "180"
},
"0000066418": {
"rank": 18,
"ecr": "177"
},
"0000797468": {
"rank": 19,
"ecr": "171"
},
"0001726126": {
"rank": 20,
"ecr": "168"
},
"0000010254": {
"rank": 21,
"ecr": "167"
},
"0001705873": {
"rank": 22,
"ecr": "164"
},
"0001141197": {
"rank": 23,
"ecr": "150"
},
"0001090012": {
"rank": 24,
"ecr": "141"
},
"0001602065": {
"rank": 25,
"ecr": "141"
},
"0000006769": {
"rank": 26,
"ecr": "136"
},
"0000867038": {
"rank": 27,
"ecr": "125"
},
"0000077159": {
"rank": 28,
"ecr": "122"
},
"0001156041": {
"rank": 29,
"ecr": "113"
},
"0001658566": {
"rank": 30,
"ecr": "103"
},
"0000101778": {
"rank": 31,
"ecr": "94"
},
"0000858470": {
"rank": 32,
"ecr": "89"
},
"0001070412": {
"rank": 33,
"ecr": "88"
},
"0000056868": {
"rank": 34,
"ecr": "82"
},
"0000033213": {
"rank": 35,
"ecr": "81"
},
"0000775057": {
"rank": 36,
"ecr": "75"
},
"0000077877": {
"rank": 37,
"ecr": "69"
},
"0001433270": {
"rank": 38,
"ecr": "68"
},
"0001789832": {
"rank": 39,
"ecr": "67"
},
"0001539838": {
"rank": 40,
"ecr": "65"
},
"0001657788": {
"rank": 41,
"ecr": "64"
},
"0000717423": {
"rank": 42,
"ecr": "58"
},
"0001282648": {
"rank": 43,
"ecr": "56"
},
"0001520006": {
"rank": 44,
"ecr": "55"
},
"0000023194": {
"rank": 45,
"ecr": "54"
},
"0000893538": {
"rank": 46,
"ecr": "54"
},
"0001724965": {
"rank": 47,
"ecr": "44"
},
"0000894627": {
"rank": 48,
"ecr": "42"
},
"0000315852": {
"rank": 49,
"ecr": "41"
},
"0001384195": {
"rank": 50,
"ecr": "39"
},
"0000943861": {
"rank": 51,
"ecr": "25"
},
"0001509991": {
"rank": 52,
"ecr": "24"
},
"0001341726": {
"rank": 53,
"ecr": "22"
},
"0001168054": {
"rank": 54,
"ecr": "21"
},
"0000844965": {
"rank": 55,
"ecr": "20"
},
"0000821483": {
"rank": 56,
"ecr": "20"
},
"0001001614": {
"rank": 57,
"ecr": "20"
},
"0001792580": {
"rank": 58,
"ecr": "20"
},
"0001437491": {
"rank": 59,
"ecr": "17"
},
"0001462103": {
"rank": 60,
"ecr": "16"
},
"0000061398": {
"rank": 61,
"ecr": "14"
},
"0000010048": {
"rank": 62,
"ecr": "12"
},
"0000793306": {
"rank": 63,
"ecr": "12"
},
"0000928022": {
"rank": 64,
"ecr": "11"
},
"0001273441": {
"rank": 65,
"ecr": "10"
},
"0001725526": {
"rank": 66,
"ecr": "7.7"
},
"0000007332": {
"rank": 67,
"ecr": "7.5"
},
"0001572702": {
"rank": 68,
"ecr": "6.7"
},
"0001349436": {
"rank": 69,
"ecr": "5.3"
},
"0001528129": {
"rank": 70,
"ecr": "4.6"
},
"0001102432": {
"rank": 71,
"ecr": "3.4"
},
"0001362705": {
"rank": 72,
"ecr": "2.7"
},
"0000874499": {
"rank": 73,
"ecr": "2.4"
},
"0001648636": {
"rank": 74,
"ecr": "2.1"
},
"0001698990": {
"rank": 75,
"ecr": "1.9"
},
"0001071993": {
"rank": 76,
"ecr": "0.91"
},
"0001694617": {
"rank": 77,
"ecr": "0.86"
},
"0001165320": {
"rank": 78,
"ecr": "0.78"
},
"0001655020": {
"rank": 79,
"ecr": "0.60"
},
"0001442492": {
"rank": 80,
"ecr": "0.48"
},
"0001104485": {
"rank": 81,
"ecr": "0.074"
},
"0001533924": {
"rank": 82,
"ecr": "0.044"
},
"0000867665": {
"rank": 83,
"ecr": "0.0082"
},
"0000887396": {
"rank": 84,
"ecr": "0.0000077"
},
"0001164256": {
"rank": 85,
"ecr": "0.0000022"
},
"0001603793": {
"rank": 86,
"ecr": "0.00000000000016"
}
},
"2021": {
"0001172358": {
"rank": 1,
"ecr": "330"
},
"0001696088": {
"rank": 2,
"ecr": "259"
},
"0001745797": {
"rank": 3,
"ecr": "255"
},
"0000732834": {
"rank": 4,
"ecr": "231"
},
"0001581552": {
"rank": 5,
"ecr": "218"
},
"0001156041": {
"rank": 6,
"ecr": "215"
},
"0001621434": {
"rank": 7,
"ecr": "213"
},
"0001038357": {
"rank": 8,
"ecr": "212"
},
"0001090012": {
"rank": 9,
"ecr": "211"
},
"0000083350": {
"rank": 10,
"ecr": "210"
},
"0001141197": {
"rank": 11,
"ecr": "210"
},
"0000797468": {
"rank": 12,
"ecr": "207"
},
"0001705873": {
"rank": 13,
"ecr": "193"
},
"0001703785": {
"rank": 14,
"ecr": "192"
},
"0001609253": {
"rank": 15,
"ecr": "190"
},
"0001726126": {
"rank": 16,
"ecr": "186"
},
"0001349436": {
"rank": 17,
"ecr": "185"
},
"0000077159": {
"rank": 18,
"ecr": "183"
},
"0000727538": {
"rank": 19,
"ecr": "183"
},
"0000066418": {
"rank": 20,
"ecr": "176"
},
"0000798949": {
"rank": 21,
"ecr": "170"
},
"0001602065": {
"rank": 22,
"ecr": "160"
},
"0001255474": {
"rank": 23,
"ecr": "155"
},
"0001698990": {
"rank": 24,
"ecr": "153"
},
"0001658566": {
"rank": 25,
"ecr": "148"
},
"0001462103": {
"rank": 26,
"ecr": "146"
},
"0000101594": {
"rank": 27,
"ecr": "138"
},
"0000894627": {
"rank": 28,
"ecr": "138"
},
"0001288403": {
"rank": 29,
"ecr": "138"
},
"0001509589": {
"rank": 30,
"ecr": "137"
},
"0000010254": {
"rank": 31,
"ecr": "134"
},
"0000101778": {
"rank": 32,
"ecr": "124"
},
"0000867038": {
"rank": 33,
"ecr": "123"
},
"0001282648": {
"rank": 34,
"ecr": "121"
},
"0000315131": {
"rank": 35,
"ecr": "120"
},
"0001539838": {
"rank": 36,
"ecr": "117"
},
"0000858470": {
"rank": 37,
"ecr": "114"
},
"0001657788": {
"rank": 38,
"ecr": "113"
},
"0000077877": {
"rank": 39,
"ecr": "108"
},
"0001006655": {
"rank": 40,
"ecr": "106"
},
"0001520006": {
"rank": 41,
"ecr": "104"
},
"0000006769": {
"rank": 42,
"ecr": "102"
},
"0000010048": {
"rank": 43,
"ecr": "101"
},
"0000061398": {
"rank": 44,
"ecr": "100"
},
"0001841666": {
"rank": 45,
"ecr": "93"
},
"0000056868": {
"rank": 46,
"ecr": "81"
},
"0001001614": {
"rank": 47,
"ecr": "79"
},
"0001486159": {
"rank": 48,
"ecr": "79"
},
"0001384195": {
"rank": 49,
"ecr": "74"
},
"0000775057": {
"rank": 50,
"ecr": "74"
},
"0000033213": {
"rank": 51,
"ecr": "73"
},
"0001433270": {
"rank": 52,
"ecr": "72"
},
"0001792580": {
"rank": 53,
"ecr": "71"
},
"0000717423": {
"rank": 54,
"ecr": "70"
},
"0001070412": {
"rank": 55,
"ecr": "70"
},
"0000844965": {
"rank": 56,
"ecr": "68"
},
"0000893538": {
"rank": 57,
"ecr": "67"
},
"0000928022": {
"rank": 58,
"ecr": "64"
},
"0000315852": {
"rank": 59,
"ecr": "61"
},
"0001273441": {
"rank": 60,
"ecr": "51"
},
"0001528129": {
"rank": 61,
"ecr": "47"
},
"0001724965": {
"rank": 62,
"ecr": "46"
},
"0001789832": {
"rank": 63,
"ecr": "46"
},
"0000023194": {
"rank": 64,
"ecr": "45"
},
"0000007332": {
"rank": 65,
"ecr": "45"
},
"0000887396": {
"rank": 66,
"ecr": "43"
},
"0001104485": {
"rank": 67,
"ecr": "37"
},
"0001102432": {
"rank": 68,
"ecr": "35"
},
"0001509991": {
"rank": 69,
"ecr": "32"
},
"0000821483": {
"rank": 70,
"ecr": "30"
},
"0001368637": {
"rank": 71,
"ecr": "25"
},
"0001437491": {
"rank": 72,
"ecr": "22"
},
"0001341726": {
"rank": 73,
"ecr": "18"
},
"0001533924": {
"rank": 74,
"ecr": "16"
},
"0001165320": {
"rank": 75,
"ecr": "8.2"
},
"0000793306": {
"rank": 76,
"ecr": "6.4"
},
"0001442492": {
"rank": 77,
"ecr": "1.5"
},
"0000867665": {
"rank": 78,
"ecr": "0.38"
},
"0001694617": {
"rank": 79,
"ecr": "0.38"
},
"0001362705": {
"rank": 80,
"ecr": "0.100"
},
"0001434737": {
"rank": 81,
"ecr": "0.0027"
},
"0000700764": {
"rank": 82,
"ecr": "0.000042"
},
"0001164256": {
"rank": 83,
"ecr": "0.0000037"
},
"0001603793": {
"rank": 84,
"ecr": "0.00000000025"
},
"0001557798": {
"rank": 85,
"ecr": "0.000000000018"
},
"0000855787": {
"rank": 86,
"ecr": "0.000000000000047"
}
},
"2022": {
"0001172358": {
"rank": 1,
"ecr": "383"
},
"0001621434": {
"rank": 2,
"ecr": "300"
},
"0000867665": {
"rank": 3,
"ecr": "286"
},
"0001696088": {
"rank": 4,
"ecr": "260"
},
"0000732834": {
"rank": 5,
"ecr": "255"
},
"0000066418": {
"rank": 6,
"ecr": "255"
},
"0000727538": {
"rank": 7,
"ecr": "249"
},
"0001038357": {
"rank": 8,
"ecr": "242"
},
"0000798949": {
"rank": 9,
"ecr": "241"
},
"0001090012": {
"rank": 10,
"ecr": "239"
},
"0000105744": {
"rank": 11,
"ecr": "238"
},
"0001349436": {
"rank": 12,
"ecr": "238"
},
"0000797468": {
"rank": 13,
"ecr": "237"
},
"0001726126": {
"rank": 14,
"ecr": "232"
},
"0000352955": {
"rank": 15,
"ecr": "230"
},
"0001581552": {
"rank": 16,
"ecr": "226"
},
"0001156041": {
"rank": 17,
"ecr": "223"
},
"0001928446": {
"rank": 18,
"ecr": "216"
},
"0001705873": {
"rank": 19,
"ecr": "216"
},
"0001462103": {
"rank": 20,
"ecr": "204"
},
"0001602065": {
"rank": 21,
"ecr": "203"
},
"0000077159": {
"rank": 22,
"ecr": "199"
},
"0000083350": {
"rank": 23,
"ecr": "199"
},
"0001698990": {
"rank": 24,
"ecr": "190"
},
"0001609253": {
"rank": 25,
"ecr": "181"
},
"0001486159": {
"rank": 26,
"ecr": "181"
},
"0001657788": {
"rank": 27,
"ecr": "172"
},
"0000315131": {
"rank": 28,
"ecr": "158"
},
"0000945764": {
"rank": 29,
"ecr": "154"
},
"0001001614": {
"rank": 30,
"ecr": "154"
},
"0001509589": {
"rank": 31,
"ecr": "152"
},
"0000858470": {
"rank": 32,
"ecr": "145"
},
"0001520006": {
"rank": 33,
"ecr": "140"
},
"0001658566": {
"rank": 34,
"ecr": "139"
},
"0001141197": {
"rank": 35,
"ecr": "139"
},
"0001539838": {
"rank": 36,
"ecr": "132"
},
"0001282648": {
"rank": 37,
"ecr": "130"
},
"0000010254": {
"rank": 38,
"ecr": "129"
},
"0000056868": {
"rank": 39,
"ecr": "127"
},
"0000101778": {
"rank": 40,
"ecr": "126"
},
"0000101594": {
"rank": 41,
"ecr": "124"
},
"0000893538": {
"rank": 42,
"ecr": "120"
},
"0001792580": {
"rank": 43,
"ecr": "118"
},
"0000867038": {
"rank": 44,
"ecr": "117"
},
"0001006655": {
"rank": 45,
"ecr": "116"
},
"0000077877": {
"rank": 46,
"ecr": "112"
},
"0000010048": {
"rank": 47,
"ecr": "112"
},
"0000928022": {
"rank": 48,
"ecr": "111"
},
"0001384195": {
"rank": 49,
"ecr": "104"
},
"0000894627": {
"rank": 50,
"ecr": "103"
},
"0001433270": {
"rank": 51,
"ecr": "103"
},
"0000717423": {
"rank": 52,
"ecr": "97"
},
"0001528129": {
"rank": 53,
"ecr": "94"
},
"0000033213": {
"rank": 54,
"ecr": "94"
},
"0000315852": {
"rank": 55,
"ecr": "93"
},
"0001848334": {
"rank": 56,
"ecr": "91"
},
"0001288403": {
"rank": 57,
"ecr": "91"
},
"0000023194": {
"rank": 58,
"ecr": "89"
},
"0000006769": {
"rank": 59,
"ecr": "86"
},
"0000874499": {
"rank": 60,
"ecr": "79"
},
"0001724965": {
"rank": 61,
"ecr": "77"
},
"0000061398": {
"rank": 62,
"ecr": "76"
},
"0001437491": {
"rank": 63,
"ecr": "73"
},
"0001104485": {
"rank": 64,
"ecr": "72"
},
"0001841666": {
"rank": 65,
"ecr": "72"
},
"0000007332": {
"rank": 66,
"ecr": "71"
},
"0000887396": {
"rank": 67,
"ecr": "66"
},
"0001273441": {
"rank": 68,
"ecr": "64"
},
"0001070412": {
"rank": 69,
"ecr": "58"
},
"0000821483": {
"rank": 70,
"ecr": "51"
},
"0000844965": {
"rank": 71,
"ecr": "49"
},
"0001509991": {
"rank": 72,
"ecr": "44"
},
"0001789832": {
"rank": 73,
"ecr": "39"
},
"0001533924": {
"rank": 74,
"ecr": "31"
},
"0001102432": {
"rank": 75,
"ecr": "29"
},
"0001368637": {
"rank": 76,
"ecr": "7.2"
},
"0001309082": {
"rank": 77,
"ecr": "5.1"
},
"0001694617": {
"rank": 78,
"ecr": "2.5"
},
"0001442492": {
"rank": 79,
"ecr": "1.1"
},
"0001500305": {
"rank": 80,
"ecr": "0.59"
},
"0001362705": {
"rank": 81,
"ecr": "0.53"
},
"0000855787": {
"rank": 82,
"ecr": "0.023"
},
"0000700764": {
"rank": 83,
"ecr": "0.0000075"
},
"0001434737": {
"rank": 84,
"ecr": "0.0000048"
},
"0001341726": {
"rank": 85,
"ecr": "0.0000042"
},
"0001603793": {
"rank": 86,
"ecr": "0.000000023"
},
"0001557798": {
"rank": 87,
"ecr": "0.00000000000000000000000014"
}
},
"2023": {
"0001172358": {
"rank": 1,
"ecr": "354"
},
"0001621434": {
"rank": 2,
"ecr": "297"
},
"0000066418": {
"rank": 3,
"ecr": "275"
},
"0001581552": {
"rank": 4,
"ecr": "256"
},
"0001696088": {
"rank": 5,
"ecr": "246"
},
"0000352955": {
"rank": 6,
"ecr": "241"
},
"0001038357": {
"rank": 7,
"ecr": "239"
},
"0000105744": {
"rank": 8,
"ecr": "234"
},
"0000868082": {
"rank": 9,
"ecr": "214"
},
"0001609253": {
"rank": 10,
"ecr": "209"
},
"0000797468": {
"rank": 11,
"ecr": "208"
},
"0000874499": {
"rank": 12,
"ecr": "196"
},
"0001705873": {
"rank": 13,
"ecr": "194"
},
"0001349436": {
"rank": 14,
"ecr": "191"
},
"0000083350": {
"rank": 15,
"ecr": "184"
},
"0001726126": {
"rank": 16,
"ecr": "181"
},
"0001141197": {
"rank": 17,
"ecr": "176"
},
"0001156041": {
"rank": 18,
"ecr": "174"
},
"0001486159": {
"rank": 19,
"ecr": "169"
},
"0001657788": {
"rank": 20,
"ecr": "167"
},
"0001288403": {
"rank": 21,
"ecr": "167"
},
"0001602065": {
"rank": 22,
"ecr": "161"
},
"0001928446": {
"rank": 23,
"ecr": "157"
},
"0001698990": {
"rank": 24,
"ecr": "155"
},
"0001282648": {
"rank": 25,
"ecr": "142"
},
"0000006769": {
"rank": 26,
"ecr": "137"
},
"0000858470": {
"rank": 27,
"ecr": "130"
},
"0001539838": {
"rank": 28,
"ecr": "124"
},
"0001841666": {
"rank": 29,
"ecr": "122"
},
"0001658566": {
"rank": 30,
"ecr": "121"
},
"0000893538": {
"rank": 31,
"ecr": "118"
},
"0000928022": {
"rank": 32,
"ecr": "115"
},
"0000894627": {
"rank": 33,
"ecr": "114"
},
"0000033213": {
"rank": 34,
"ecr": "114"
},
"0000101778": {
"rank": 35,
"ecr": "112"
},
"0001070412": {
"rank": 36,
"ecr": "112"
},
"0001528129": {
"rank": 37,
"ecr": "112"
},
"0001384195": {
"rank": 38,
"ecr": "112"
},
"0000056868": {
"rank": 39,
"ecr": "111"
},
"0000867038": {
"rank": 40,
"ecr": "111"
},
"0000717423": {
"rank": 41,
"ecr": "110"
},
"0001520006": {
"rank": 42,
"ecr": "108"
},
"0001104485": {
"rank": 43,
"ecr": "102"
},
"0000007332": {
"rank": 44,
"ecr": "100"
},
"0001866175": {
"rank": 45,
"ecr": "99"
},
"0001433270": {
"rank": 46,
"ecr": "95"
},
"0000010048": {
"rank": 47,
"ecr": "91"
},
"0001001614": {
"rank": 48,
"ecr": "89"
},
"0001763925": {
"rank": 49,
"ecr": "81"
},
"0001509589": {
"rank": 50,
"ecr": "80"
},
"0000821483": {
"rank": 51,
"ecr": "78"
},
"0000775057": {
"rank": 52,
"ecr": "76"
},
"0000061398": {
"rank": 53,
"ecr": "66"
},
"0000844965": {
"rank": 54,
"ecr": "60"
},
"0000101594": {
"rank": 55,
"ecr": "55"
},
"0001273441": {
"rank": 56,
"ecr": "53"
},
"0000887396": {
"rank": 57,
"ecr": "52"
},
"0001509991": {
"rank": 58,
"ecr": "47"
},
"0001309082": {
"rank": 59,
"ecr": "20"
},
"0001694617": {
"rank": 60,
"ecr": "1.2"
},
"0001500305": {
"rank": 61,
"ecr": "1.0"
},
"0001557798": {
"rank": 62,
"ecr": "0.0022"
},
"0000855787": {
"rank": 63,
"ecr": "0.00027"
},
"0001603793": {
"rank": 64,
"ecr": "0.0000000065"
},
"0001437491": {
"rank": 65,
"ecr": "0.00000000000000000062"
},
"0001165320": {
"rank": 66,
"ecr": "0.000000000000000000000019"
}
}
},
"rating_box": [
[
"Top rated",
"16 of 66"
],
[
"Best, worst rating",
"354 %, < 0.001 %"
],
[
"New companies",
"5"
]
],
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_2023.svg",
"scentences": [
"Gulfport Energy CORP climbed 48 positions from 60 to 12 due to its excellent Comprehensive Net Income.",
"Civitas Resources INC lost 19 positions from 31 to 50 due to its bad Long-term Debt.",
"Everflow Eastern Partners LP entered the 2024 ranking at rank 9, making it the best newcomer."
],
"url_segment": "2024-us-petrol",
"year": 2024,
"feature_importance": "https://www.realrate-archive.com/us_petrol/2023/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000007332": {
"2011": {
"obs_EconomicCapitalRatio": 2.170816926922269
},
"2012": {
"obs_EconomicCapitalRatio": 2.2611649301046977
},
"2013": {
"obs_EconomicCapitalRatio": 2.2266847397835936
},
"2014": {
"obs_EconomicCapitalRatio": 0.815074750002213
},
"2015": {
"obs_EconomicCapitalRatio": 0.35887977261372944
},
"2016": {
"obs_EconomicCapitalRatio": 0.8127155803543668
},
"2017": {
"obs_EconomicCapitalRatio": 0.418162570551454
},
"2018": {
"obs_EconomicCapitalRatio": 0.4482991487562865
},
"2020": {
"obs_EconomicCapitalRatio": 0.38960970693826125
},
"2021": {
"obs_EconomicCapitalRatio": 0.44680348744585946
},
"2022": {
"obs_EconomicCapitalRatio": 0.6172002814422674
},
"2023": {
"obs_EconomicCapitalRatio": 0.8011083299142582
}
},
"0000033213": {
"2011": {
"obs_EconomicCapitalRatio": 1.1782238735917776
},
"2012": {
"obs_EconomicCapitalRatio": 1.273957578659732
},
"2013": {
"obs_EconomicCapitalRatio": 1.8360383777262406
},
"2014": {
"obs_EconomicCapitalRatio": 1.3232760830825774
},
"2015": {
"obs_EconomicCapitalRatio": 0.7908624322667749
},
"2016": {
"obs_EconomicCapitalRatio": 1.0450204001173213
},
"2017": {
"obs_EconomicCapitalRatio": 0.47211064474495845
},
"2018": {
"obs_EconomicCapitalRatio": 0.31531522240304105
},
"2019": {
"obs_EconomicCapitalRatio": 0.19585794731214132
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533787207362494
},
"2021": {
"obs_EconomicCapitalRatio": 0.503300844456698
},
"2022": {
"obs_EconomicCapitalRatio": 0.7770810136200804
},
"2023": {
"obs_EconomicCapitalRatio": 0.8953148761715821
}
},
"0000315852": {
"2011": {
"obs_EconomicCapitalRatio": 2.1640728708407067
},
"2012": {
"obs_EconomicCapitalRatio": 1.8557171467033624
},
"2013": {
"obs_EconomicCapitalRatio": 2.2334172403064247
},
"2014": {
"obs_EconomicCapitalRatio": 1.3581519713658985
},
"2015": {
"obs_EconomicCapitalRatio": 0.7228629873164688
},
"2016": {
"obs_EconomicCapitalRatio": 0.9875081160616079
},
"2017": {
"obs_EconomicCapitalRatio": 0.46250536467466746
},
"2018": {
"obs_EconomicCapitalRatio": 0.33225376277095076
},
"2019": {
"obs_EconomicCapitalRatio": 0.22213302778948812
},
"2020": {
"obs_EconomicCapitalRatio": 0.33040791162675087
},
"2021": {
"obs_EconomicCapitalRatio": 0.8550877619502394
},
"2022": {
"obs_EconomicCapitalRatio": 1.2019901880778523
}
},
"0000717423": {
"2012": {
"obs_EconomicCapitalRatio": 1.1136614082362677
},
"2013": {
"obs_EconomicCapitalRatio": 1.1545323854192546
},
"2014": {
"obs_EconomicCapitalRatio": 0.8999584500007035
},
"2015": {
"obs_EconomicCapitalRatio": 0.5836731259940172
},
"2016": {
"obs_EconomicCapitalRatio": 0.9484051415809222
},
"2017": {
"obs_EconomicCapitalRatio": 0.9945996812564161
},
"2018": {
"obs_EconomicCapitalRatio": 0.6902675646850784
},
"2019": {
"obs_EconomicCapitalRatio": 0.4712692980357973
},
"2020": {
"obs_EconomicCapitalRatio": 0.22117762697914808
},
"2021": {
"obs_EconomicCapitalRatio": 0.49147125722082985
},
"2022": {
"obs_EconomicCapitalRatio": 0.856013422796143
},
"2023": {
"obs_EconomicCapitalRatio": 0.9581842591062033
}
},
"0000797468": {
"2011": {
"obs_EconomicCapitalRatio": 2.2309277900782662
},
"2012": {
"obs_EconomicCapitalRatio": 1.7506021707149577
},
"2013": {
"obs_EconomicCapitalRatio": 1.9329452224417727
},
"2014": {
"obs_EconomicCapitalRatio": 1.9591370085938307
},
"2015": {
"obs_EconomicCapitalRatio": 2.0456305521117444
},
"2016": {
"obs_EconomicCapitalRatio": 2.2322750913653
},
"2017": {
"obs_EconomicCapitalRatio": 2.2538090262059574
},
"2018": {
"obs_EconomicCapitalRatio": 1.7877852407636394
},
"2019": {
"obs_EconomicCapitalRatio": 0.5721648005608809
},
"2020": {
"obs_EconomicCapitalRatio": 0.3706400838847716
},
"2021": {
"obs_EconomicCapitalRatio": 0.6486103457297655
},
"2022": {
"obs_EconomicCapitalRatio": 1.4130320350379062
},
"2023": {
"obs_EconomicCapitalRatio": 1.2754133490032373
}
},
"0000821189": {
"2011": {
"obs_EconomicCapitalRatio": 1.9281592559840837
}
},
"0000858470": {
"2011": {
"obs_EconomicCapitalRatio": 2.454851023599833
},
"2012": {
"obs_EconomicCapitalRatio": 2.9417200188534536
},
"2013": {
"obs_EconomicCapitalRatio": 4.195358671930186
},
"2014": {
"obs_EconomicCapitalRatio": 2.8727461483176335
},
"2015": {
"obs_EconomicCapitalRatio": 1.6648098895604144
},
"2016": {
"obs_EconomicCapitalRatio": 2.7372887332576528
},
"2017": {
"obs_EconomicCapitalRatio": 3.6909740402107323
},
"2018": {
"obs_EconomicCapitalRatio": 3.1039215346791265
},
"2019": {
"obs_EconomicCapitalRatio": 2.0686189150666277
},
"2020": {
"obs_EconomicCapitalRatio": 1.9633307999910754
},
"2021": {
"obs_EconomicCapitalRatio": 1.1414251246604856
},
"2022": {
"obs_EconomicCapitalRatio": 1.4004581511289014
},
"2023": {
"obs_EconomicCapitalRatio": 1.3891572260802034
}
},
"0001070412": {
"2011": {
"obs_EconomicCapitalRatio": 0.7726979652166465
},
"2012": {
"obs_EconomicCapitalRatio": 0.7009754761305356
},
"2020": {
"obs_EconomicCapitalRatio": 0.42417684911828085
},
"2021": {
"obs_EconomicCapitalRatio": 0.47202733861069573
},
"2022": {
"obs_EconomicCapitalRatio": 0.4284716718461119
},
"2023": {
"obs_EconomicCapitalRatio": 0.4977911759093271
}
},
"0001090012": {
"2011": {
"obs_EconomicCapitalRatio": 1.0490174771660536
},
"2012": {
"obs_EconomicCapitalRatio": 0.8639573033024329
},
"2013": {
"obs_EconomicCapitalRatio": 1.0004917832671618
},
"2014": {
"obs_EconomicCapitalRatio": 0.8814466575496328
},
"2015": {
"obs_EconomicCapitalRatio": 0.7848901885489896
},
"2019": {
"obs_EconomicCapitalRatio": 1.2585634165119863
},
"2020": {
"obs_EconomicCapitalRatio": 1.043855724954706
},
"2021": {
"obs_EconomicCapitalRatio": 2.413525189954711
},
"2022": {
"obs_EconomicCapitalRatio": 2.9712085737528295
}
},
"0001349436": {
"2019": {
"obs_EconomicCapitalRatio": 0.36349962364121535
},
"2020": {
"obs_EconomicCapitalRatio": 0.5750768793357791
},
"2021": {
"obs_EconomicCapitalRatio": 1.6859822410717842
},
"2022": {
"obs_EconomicCapitalRatio": 1.765138159453148
},
"2023": {
"obs_EconomicCapitalRatio": 1.5246101594657162
}
},
"0000023194": {
"2011": {
"obs_EconomicCapitalRatio": 0.35266611625303534
},
"2012": {
"obs_EconomicCapitalRatio": 0.3587403965871905
},
"2013": {
"obs_EconomicCapitalRatio": 0.5096987894050218
},
"2014": {
"obs_EconomicCapitalRatio": 0.17916481111474755
},
"2015": {
"obs_EconomicCapitalRatio": 0.06944954304406892
},
"2016": {
"obs_EconomicCapitalRatio": 0.12937173464336077
},
"2017": {
"obs_EconomicCapitalRatio": 0.10667320975065332
},
"2019": {
"obs_EconomicCapitalRatio": 0.3670297160501869
},
"2020": {
"obs_EconomicCapitalRatio": 0.2658815799394436
},
"2021": {
"obs_EconomicCapitalRatio": 0.4905073708208131
},
"2022": {
"obs_EconomicCapitalRatio": 0.7425687771406208
}
},
"0000101778": {
"2011": {
"obs_EconomicCapitalRatio": 0.8911995295473494
},
"2012": {
"obs_EconomicCapitalRatio": 0.8287365884567091
},
"2013": {
"obs_EconomicCapitalRatio": 0.9447569632508378
},
"2014": {
"obs_EconomicCapitalRatio": 0.7484446792210108
},
"2015": {
"obs_EconomicCapitalRatio": 0.3744343200304409
},
"2016": {
"obs_EconomicCapitalRatio": 0.6857843848684854
},
"2017": {
"obs_EconomicCapitalRatio": 0.8894701350549516
},
"2018": {
"obs_EconomicCapitalRatio": 0.7695989872517532
},
"2019": {
"obs_EconomicCapitalRatio": 0.7593632864365134
},
"2020": {
"obs_EconomicCapitalRatio": 0.41414174456883296
},
"2021": {
"obs_EconomicCapitalRatio": 1.0821736805248507
},
"2022": {
"obs_EconomicCapitalRatio": 1.2089098005383394
},
"2023": {
"obs_EconomicCapitalRatio": 1.030596598724997
}
},
"0000844965": {
"2011": {
"obs_EconomicCapitalRatio": 0.7737743508806605
},
"2012": {
"obs_EconomicCapitalRatio": 0.6063456569238476
},
"2013": {
"obs_EconomicCapitalRatio": 1.0713434745684918
},
"2014": {
"obs_EconomicCapitalRatio": 0.3127236950619309
},
"2015": {
"obs_EconomicCapitalRatio": 0.4369040350627002
},
"2016": {
"obs_EconomicCapitalRatio": 0.4092819017816814
},
"2020": {
"obs_EconomicCapitalRatio": 0.09930654922902932
},
"2021": {
"obs_EconomicCapitalRatio": 1.011203418742683
},
"2022": {
"obs_EconomicCapitalRatio": 1.1607815602318807
},
"2023": {
"obs_EconomicCapitalRatio": 1.481184978399709
}
},
"0000893538": {
"2011": {
"obs_EconomicCapitalRatio": 1.5048676487504318
},
"2012": {
"obs_EconomicCapitalRatio": 0.982563838885721
},
"2013": {
"obs_EconomicCapitalRatio": 1.4150459677359277
},
"2014": {
"obs_EconomicCapitalRatio": 0.48439961014932953
},
"2015": {
"obs_EconomicCapitalRatio": 0.28106619905833546
},
"2016": {
"obs_EconomicCapitalRatio": 0.5982984851676836
},
"2017": {
"obs_EconomicCapitalRatio": 0.4909288171460311
},
"2020": {
"obs_EconomicCapitalRatio": 0.17063138581178383
},
"2021": {
"obs_EconomicCapitalRatio": 0.8473715872130964
},
"2022": {
"obs_EconomicCapitalRatio": 1.013808644831418
},
"2023": {
"obs_EconomicCapitalRatio": 0.9836433789896774
}
},
"0001273441": {
"2011": {
"obs_EconomicCapitalRatio": 1.1638706939100043
},
"2012": {
"obs_EconomicCapitalRatio": 1.3593755987542024
},
"2013": {
"obs_EconomicCapitalRatio": 1.6085447557181636
},
"2014": {
"obs_EconomicCapitalRatio": 0.9790441221142221
},
"2016": {
"obs_EconomicCapitalRatio": 1.0769635507558977
},
"2017": {
"obs_EconomicCapitalRatio": 1.080669692933029
},
"2018": {
"obs_EconomicCapitalRatio": 0.7343810597872248
},
"2019": {
"obs_EconomicCapitalRatio": 0.28453598948950554
},
"2020": {
"obs_EconomicCapitalRatio": 0.12138742843441673
},
"2021": {
"obs_EconomicCapitalRatio": 0.27233325851244705
},
"2022": {
"obs_EconomicCapitalRatio": 0.3126462076087836
},
"2023": {
"obs_EconomicCapitalRatio": 0.17041160166867608
}
},
"0000010048": {
"2011": {
"obs_EconomicCapitalRatio": 0.33387664921579274
},
"2012": {
"obs_EconomicCapitalRatio": 0.5012114476757094
},
"2013": {
"obs_EconomicCapitalRatio": 0.4912928022341061
},
"2014": {
"obs_EconomicCapitalRatio": 0.48871227283053076
},
"2015": {
"obs_EconomicCapitalRatio": 0.5030289729222134
},
"2016": {
"obs_EconomicCapitalRatio": 0.5647479194903744
},
"2017": {
"obs_EconomicCapitalRatio": 0.7160382241862197
},
"2018": {
"obs_EconomicCapitalRatio": 0.5017862426089378
},
"2019": {
"obs_EconomicCapitalRatio": 0.46694680308822534
},
"2020": {
"obs_EconomicCapitalRatio": 0.6172589135883387
},
"2021": {
"obs_EconomicCapitalRatio": 1.4133763239815436
},
"2022": {
"obs_EconomicCapitalRatio": 1.0646840186106008
},
"2023": {
"obs_EconomicCapitalRatio": 0.9139004409068169
}
},
"0000056868": {
"2011": {
"obs_EconomicCapitalRatio": 0.3531040340538823
},
"2012": {
"obs_EconomicCapitalRatio": 0.30064790712740336
},
"2013": {
"obs_EconomicCapitalRatio": 0.561567852075081
},
"2014": {
"obs_EconomicCapitalRatio": 0.7300256512737329
},
"2015": {
"obs_EconomicCapitalRatio": 0.6259835726114633
},
"2017": {
"obs_EconomicCapitalRatio": 0.5578448494084497
},
"2018": {
"obs_EconomicCapitalRatio": 0.7151093365272543
},
"2019": {
"obs_EconomicCapitalRatio": 1.6798973698906625
},
"2020": {
"obs_EconomicCapitalRatio": 0.6141093592717553
},
"2021": {
"obs_EconomicCapitalRatio": 0.8270529514965045
},
"2022": {
"obs_EconomicCapitalRatio": 0.9330612456991789
},
"2023": {
"obs_EconomicCapitalRatio": 0.9447016269005034
}
},
"0000061398": {
"2011": {
"obs_EconomicCapitalRatio": 1.1703390169967856
},
"2017": {
"obs_EconomicCapitalRatio": 12.648254685562623
},
"2018": {
"obs_EconomicCapitalRatio": 6.65748683502486
},
"2019": {
"obs_EconomicCapitalRatio": 5.780348168045628
},
"2020": {
"obs_EconomicCapitalRatio": 1.8432275989179787
},
"2021": {
"obs_EconomicCapitalRatio": 3.563615433122695
},
"2022": {
"obs_EconomicCapitalRatio": 0.9297843156649207
},
"2023": {
"obs_EconomicCapitalRatio": 0.48010154491007717
}
},
"0000083350": {
"2011": {
"obs_EconomicCapitalRatio": 2.69200671842129
},
"2016": {
"obs_EconomicCapitalRatio": 1.4416476170397405
},
"2017": {
"obs_EconomicCapitalRatio": 1.7140740530695897
},
"2018": {
"obs_EconomicCapitalRatio": 1.3887333429679067
},
"2019": {
"obs_EconomicCapitalRatio": 1.6529247243977865
},
"2020": {
"obs_EconomicCapitalRatio": 1.2290717502752069
},
"2021": {
"obs_EconomicCapitalRatio": 1.493754549950563
},
"2022": {
"obs_EconomicCapitalRatio": 1.5246727014783712
},
"2023": {
"obs_EconomicCapitalRatio": 1.2979966674579535
}
},
"0000101594": {
"2011": {
"obs_EconomicCapitalRatio": 0.9370490059866832
},
"2012": {
"obs_EconomicCapitalRatio": 0.5732639688084112
},
"2013": {
"obs_EconomicCapitalRatio": 1.392931235273302
},
"2014": {
"obs_EconomicCapitalRatio": 0.6321065174093297
},
"2015": {
"obs_EconomicCapitalRatio": 0.17081282821083307
},
"2016": {
"obs_EconomicCapitalRatio": 0.5328325948459881
},
"2017": {
"obs_EconomicCapitalRatio": 0.7940044917376065
},
"2018": {
"obs_EconomicCapitalRatio": 1.1014425078022765
},
"2019": {
"obs_EconomicCapitalRatio": 0.5456459201124418
},
"2021": {
"obs_EconomicCapitalRatio": 1.4718246941922934
},
"2022": {
"obs_EconomicCapitalRatio": 0.7224822104891166
},
"2023": {
"obs_EconomicCapitalRatio": 0.47727523420531964
}
},
"0000315131": {
"2011": {
"obs_EconomicCapitalRatio": 4.748113303477332
},
"2012": {
"obs_EconomicCapitalRatio": 3.2627704591686046
},
"2013": {
"obs_EconomicCapitalRatio": 3.4775104055052117
},
"2014": {
"obs_EconomicCapitalRatio": 3.0408009375157787
},
"2015": {
"obs_EconomicCapitalRatio": 2.008702551209926
},
"2016": {
"obs_EconomicCapitalRatio": 3.904091249104215
},
"2017": {
"obs_EconomicCapitalRatio": 3.3945761604253213
},
"2018": {
"obs_EconomicCapitalRatio": 2.3737241151175934
},
"2019": {
"obs_EconomicCapitalRatio": 2.8196843712608257
},
"2020": {
"obs_EconomicCapitalRatio": 0.985780501067783
},
"2021": {
"obs_EconomicCapitalRatio": 0.9213207730791647
},
"2022": {
"obs_EconomicCapitalRatio": 1.446516711698193
}
},
"0000700764": {
"2012": {
"obs_EconomicCapitalRatio": 10.00702265879817
},
"2013": {
"obs_EconomicCapitalRatio": 4.389353247055508
},
"2015": {
"obs_EconomicCapitalRatio": 2.680098895554305
},
"2016": {
"obs_EconomicCapitalRatio": 0.7343799025753963
},
"2017": {
"obs_EconomicCapitalRatio": 12.717184052992874
},
"2021": {
"obs_EconomicCapitalRatio": 5.823308640343981
},
"2022": {
"obs_EconomicCapitalRatio": 2.313264421432573
}
},
"0000793306": {
"2011": {
"obs_EconomicCapitalRatio": 1.5304553157750271
},
"2012": {
"obs_EconomicCapitalRatio": 1.1520550552337594
},
"2014": {
"obs_EconomicCapitalRatio": 1.0789729164732895
},
"2015": {
"obs_EconomicCapitalRatio": 0.6149962097122832
},
"2016": {
"obs_EconomicCapitalRatio": 0.6026114390305939
},
"2017": {
"obs_EconomicCapitalRatio": 0.07209831281703757
},
"2018": {
"obs_EconomicCapitalRatio": 0.17814025839728154
},
"2019": {
"obs_EconomicCapitalRatio": 0.10169487852464609
},
"2020": {
"obs_EconomicCapitalRatio": 0.057780445361620816
},
"2021": {
"obs_EconomicCapitalRatio": 0.04874465552585335
}
},
"0000874499": {
"2022": {
"obs_EconomicCapitalRatio": 0.6745505120287253
},
"2023": {
"obs_EconomicCapitalRatio": 1.150118364062844
}
},
"0000894627": {
"2011": {
"obs_EconomicCapitalRatio": 2.1624830027479547
},
"2012": {
"obs_EconomicCapitalRatio": 3.0820135241067024
},
"2013": {
"obs_EconomicCapitalRatio": 2.175053316269843
},
"2014": {
"obs_EconomicCapitalRatio": 1.7364036204623077
},
"2015": {
"obs_EconomicCapitalRatio": 0.8003425193475766
},
"2016": {
"obs_EconomicCapitalRatio": 0.8266842761035624
},
"2017": {
"obs_EconomicCapitalRatio": 0.5558964618649458
},
"2018": {
"obs_EconomicCapitalRatio": 0.7242034751420708
},
"2019": {
"obs_EconomicCapitalRatio": 0.7583663759907759
},
"2020": {
"obs_EconomicCapitalRatio": 0.8995151404567195
},
"2021": {
"obs_EconomicCapitalRatio": 0.9930099991800531
},
"2022": {
"obs_EconomicCapitalRatio": 0.7711361737909166
},
"2023": {
"obs_EconomicCapitalRatio": 0.8357583495735729
}
},
"0001001614": {
"2011": {
"obs_EconomicCapitalRatio": 1.3375751350689975
},
"2015": {
"obs_EconomicCapitalRatio": 0.8825201934002176
},
"2016": {
"obs_EconomicCapitalRatio": 0.6338308873053233
},
"2017": {
"obs_EconomicCapitalRatio": 1.5624136461615488
},
"2018": {
"obs_EconomicCapitalRatio": 1.563324272507259
},
"2019": {
"obs_EconomicCapitalRatio": 0.9234638048016702
},
"2020": {
"obs_EconomicCapitalRatio": 0.2728964838386969
},
"2021": {
"obs_EconomicCapitalRatio": 1.3276699409749388
},
"2022": {
"obs_EconomicCapitalRatio": 1.6836291820169431
},
"2023": {
"obs_EconomicCapitalRatio": 0.7726737039066343
}
},
"0001006655": {
"2011": {
"obs_EconomicCapitalRatio": 9.757632342446508
},
"2012": {
"obs_EconomicCapitalRatio": 6.351103931872364
},
"2013": {
"obs_EconomicCapitalRatio": 9.009964099871095
},
"2014": {
"obs_EconomicCapitalRatio": 6.248650449839422
},
"2015": {
"obs_EconomicCapitalRatio": 3.546884220492008
},
"2016": {
"obs_EconomicCapitalRatio": 5.559560847066468
},
"2017": {
"obs_EconomicCapitalRatio": 4.2834295730461225
},
"2018": {
"obs_EconomicCapitalRatio": 4.119283234664001
},
"2019": {
"obs_EconomicCapitalRatio": 3.340911555296307
},
"2020": {
"obs_EconomicCapitalRatio": 1.651401664295447
},
"2021": {
"obs_EconomicCapitalRatio": 3.3796134450218855
},
"2022": {
"obs_EconomicCapitalRatio": 2.168993487710905
}
},
"0001104485": {
"2011": {
"obs_EconomicCapitalRatio": 3.1582977850697334
},
"2012": {
"obs_EconomicCapitalRatio": 1.1930244470181495
},
"2013": {
"obs_EconomicCapitalRatio": 0.7681607568069757
},
"2014": {
"obs_EconomicCapitalRatio": 0.22363756991271236
},
"2015": {
"obs_EconomicCapitalRatio": 0.2964051238545967
},
"2016": {
"obs_EconomicCapitalRatio": 0.2753648620347559
},
"2017": {
"obs_EconomicCapitalRatio": 0.12866876618164053
},
"2018": {
"obs_EconomicCapitalRatio": 0.6703782502818432
},
"2019": {
"obs_EconomicCapitalRatio": 0.5714464637533068
},
"2020": {
"obs_EconomicCapitalRatio": 0.41621964857528376
},
"2021": {
"obs_EconomicCapitalRatio": 0.9354223013731732
},
"2022": {
"obs_EconomicCapitalRatio": 0.9587203728527607
},
"2023": {
"obs_EconomicCapitalRatio": 1.0955756996448225
}
},
"0001156041": {
"2011": {
"obs_EconomicCapitalRatio": 14.8257614671657
},
"2012": {
"obs_EconomicCapitalRatio": 0.8817012374041036
},
"2013": {
"obs_EconomicCapitalRatio": 1.94798271811185
},
"2014": {
"obs_EconomicCapitalRatio": 0.6344645969182912
},
"2015": {
"obs_EconomicCapitalRatio": 3.3390694040100093
},
"2016": {
"obs_EconomicCapitalRatio": 6.2541913450974045
},
"2017": {
"obs_EconomicCapitalRatio": 4.663379024270997
},
"2018": {
"obs_EconomicCapitalRatio": 2.967358984389168
},
"2020": {
"obs_EconomicCapitalRatio": 3.283805194754078
},
"2021": {
"obs_EconomicCapitalRatio": 2.6343228032664405
},
"2022": {
"obs_EconomicCapitalRatio": 5.852945155705166
},
"2023": {
"obs_EconomicCapitalRatio": 3.627983154963178
}
},
"0001164256": {
"2012": {
"obs_EconomicCapitalRatio": 0.9422573013016485
},
"2013": {
"obs_EconomicCapitalRatio": 4.854368276962869
},
"2015": {
"obs_EconomicCapitalRatio": 0.07962130831215984
},
"2016": {
"obs_EconomicCapitalRatio": 0.09426470051831504
},
"2017": {
"obs_EconomicCapitalRatio": 0.12080969445350005
},
"2018": {
"obs_EconomicCapitalRatio": 0.023589759569982025
},
"2019": {
"obs_EconomicCapitalRatio": 0.08488908897056
},
"2020": {
"obs_EconomicCapitalRatio": 0.14951033556413226
},
"2021": {
"obs_EconomicCapitalRatio": 0.7886671968122382
}
},
"0001172358": {
"2011": {
"obs_EconomicCapitalRatio": 9.709919022905392
},
"2012": {
"obs_EconomicCapitalRatio": 10.018974344917892
},
"2020": {
"obs_EconomicCapitalRatio": 8.556026436534898
},
"2021": {
"obs_EconomicCapitalRatio": 9.08979468714664
},
"2022": {
"obs_EconomicCapitalRatio": 12.291650988297386
},
"2023": {
"obs_EconomicCapitalRatio": 12.704220474891665
}
},
"0001282648": {
"2020": {
"obs_EconomicCapitalRatio": 0.6075455480333104
},
"2021": {
"obs_EconomicCapitalRatio": 0.6330010321914356
},
"2022": {
"obs_EconomicCapitalRatio": 0.4860347041764477
},
"2023": {
"obs_EconomicCapitalRatio": 0.5098248764205793
}
},
"0001288403": {
"2011": {
"obs_EconomicCapitalRatio": 1.4551813407742058
},
"2012": {
"obs_EconomicCapitalRatio": 0.9620939505237489
},
"2013": {
"obs_EconomicCapitalRatio": 0.8566902552648515
},
"2014": {
"obs_EconomicCapitalRatio": 0.37934360639448217
},
"2015": {
"obs_EconomicCapitalRatio": 0.24727660446377556
},
"2016": {
"obs_EconomicCapitalRatio": 0.7725182247598185
},
"2017": {
"obs_EconomicCapitalRatio": 0.784008300017617
},
"2018": {
"obs_EconomicCapitalRatio": 1.114402585215526
},
"2019": {
"obs_EconomicCapitalRatio": 1.2858835299627034
},
"2020": {
"obs_EconomicCapitalRatio": 0.6111238540819026
},
"2021": {
"obs_EconomicCapitalRatio": 0.6126529815235484
},
"2022": {
"obs_EconomicCapitalRatio": 0.7124654529409533
},
"2023": {
"obs_EconomicCapitalRatio": 0.7149960551243802
}
},
"0001341726": {
"2011": {
"obs_EconomicCapitalRatio": 316.1518278177936
},
"2012": {
"obs_EconomicCapitalRatio": 230.73828744800224
},
"2013": {
"obs_EconomicCapitalRatio": 98.28753232095991
},
"2016": {
"obs_EconomicCapitalRatio": 2.2640299148019993
},
"2017": {
"obs_EconomicCapitalRatio": 5.420504119379078
},
"2018": {
"obs_EconomicCapitalRatio": 1.5287962573502138
},
"2019": {
"obs_EconomicCapitalRatio": 1.0391943755570243
},
"2020": {
"obs_EconomicCapitalRatio": 0.33766842779330625
},
"2021": {
"obs_EconomicCapitalRatio": 1.03455464881139
},
"2022": {
"obs_EconomicCapitalRatio": 0.36492067272933343
}
},
"0001437491": {
"2011": {
"obs_EconomicCapitalRatio": 100146.03974239975
},
"2012": {
"obs_EconomicCapitalRatio": 48746.61701504634
},
"2013": {
"obs_EconomicCapitalRatio": 37834.81110513078
},
"2016": {
"obs_EconomicCapitalRatio": 18.460177318216246
},
"2017": {
"obs_EconomicCapitalRatio": 8.67731485552176
},
"2018": {
"obs_EconomicCapitalRatio": 3.9338685629412353
},
"2019": {
"obs_EconomicCapitalRatio": 16.552560647249194
},
"2020": {
"obs_EconomicCapitalRatio": 52.334640745305386
},
"2021": {
"obs_EconomicCapitalRatio": 2.142718071191495
},
"2022": {
"obs_EconomicCapitalRatio": 0.30794647446889595
},
"2023": {
"obs_EconomicCapitalRatio": 0.02081284054723313
}
},
"0001486159": {
"2011": {
"obs_EconomicCapitalRatio": 1.9173192327240096
},
"2014": {
"obs_EconomicCapitalRatio": 0.33588572040709747
},
"2021": {
"obs_EconomicCapitalRatio": 1.0116375768407284
},
"2022": {
"obs_EconomicCapitalRatio": 1.3028171325114402
},
"2023": {
"obs_EconomicCapitalRatio": 1.572316481184086
}
},
"0001509991": {
"2011": {
"obs_EconomicCapitalRatio": 2.342176550739717
},
"2012": {
"obs_EconomicCapitalRatio": 2.6171819910225778
},
"2013": {
"obs_EconomicCapitalRatio": 2.3090220347960964
},
"2014": {
"obs_EconomicCapitalRatio": 1.3907539488331526
},
"2015": {
"obs_EconomicCapitalRatio": 0.782906363987585
},
"2016": {
"obs_EconomicCapitalRatio": 0.9429850971412161
},
"2017": {
"obs_EconomicCapitalRatio": 0.9755001016746433
},
"2018": {
"obs_EconomicCapitalRatio": 0.4716814635307826
},
"2019": {
"obs_EconomicCapitalRatio": 0.5724342540408885
},
"2020": {
"obs_EconomicCapitalRatio": 0.25844518779344494
},
"2021": {
"obs_EconomicCapitalRatio": 0.33630517845611635
},
"2022": {
"obs_EconomicCapitalRatio": 0.6621572081310955
},
"2023": {
"obs_EconomicCapitalRatio": 0.7023744416934053
}
},
"0000918573": {
"2012": {
"obs_EconomicCapitalRatio": 0.2105359083187078
},
"2013": {
"obs_EconomicCapitalRatio": 0.4774824621003197
},
"2014": {
"obs_EconomicCapitalRatio": 0.30969382460781814
}
},
"0001141197": {
"2012": {
"obs_EconomicCapitalRatio": 4.998175461263158
},
"2013": {
"obs_EconomicCapitalRatio": 2.418773033000803
},
"2014": {
"obs_EconomicCapitalRatio": 0.3470554800288368
},
"2015": {
"obs_EconomicCapitalRatio": 0.1496415977787269
},
"2017": {
"obs_EconomicCapitalRatio": 0.03431383828759026
},
"2018": {
"obs_EconomicCapitalRatio": 0.20073950601104595
},
"2019": {
"obs_EconomicCapitalRatio": 1.7248423591892483
},
"2020": {
"obs_EconomicCapitalRatio": 2.0222246044110324
},
"2021": {
"obs_EconomicCapitalRatio": 1.7169545557347476
},
"2022": {
"obs_EconomicCapitalRatio": 1.409184501044626
},
"2023": {
"obs_EconomicCapitalRatio": 1.006757580032867
}
},
"0001309082": {
"2012": {
"obs_EconomicCapitalRatio": 693267045.0533485
},
"2014": {
"obs_EconomicCapitalRatio": 195577435.5035007
},
"2016": {
"obs_EconomicCapitalRatio": 68953568.74802019
},
"2017": {
"obs_EconomicCapitalRatio": 6889704.25263539
},
"2022": {
"obs_EconomicCapitalRatio": 43.97146467497899
},
"2023": {
"obs_EconomicCapitalRatio": 0.2641364582341801
}
},
"0001409624": {
"2012": {
"obs_EconomicCapitalRatio": 5.1063344076146215
},
"2013": {
"obs_EconomicCapitalRatio": 0.3473941550990041
}
},
"0001509589": {
"2012": {
"obs_EconomicCapitalRatio": 1.5702908163390725
},
"2013": {
"obs_EconomicCapitalRatio": 1.4667266152903264
},
"2014": {
"obs_EconomicCapitalRatio": 0.59993984884919
},
"2015": {
"obs_EconomicCapitalRatio": 0.21916725073110904
},
"2020": {
"obs_EconomicCapitalRatio": 0.6305372452490876
},
"2021": {
"obs_EconomicCapitalRatio": 0.346335009551866
},
"2022": {
"obs_EconomicCapitalRatio": 0.9169104524791616
},
"2023": {
"obs_EconomicCapitalRatio": 0.592931178562052
}
},
"0001520006": {
"2012": {
"obs_EconomicCapitalRatio": 1.0185162320060726
},
"2013": {
"obs_EconomicCapitalRatio": 2.0696385006146123
},
"2016": {
"obs_EconomicCapitalRatio": 2.1551673059409726
},
"2017": {
"obs_EconomicCapitalRatio": 2.15011395255335
},
"2018": {
"obs_EconomicCapitalRatio": 0.7134580484280088
},
"2019": {
"obs_EconomicCapitalRatio": 0.6662073379573362
},
"2020": {
"obs_EconomicCapitalRatio": 0.48038031554357147
},
"2021": {
"obs_EconomicCapitalRatio": 1.3604646939060503
},
"2022": {
"obs_EconomicCapitalRatio": 1.7082948896542907
},
"2023": {
"obs_EconomicCapitalRatio": 1.2119333161946177
}
},
"0001528129": {
"2012": {
"obs_EconomicCapitalRatio": 1.1840952042778912
},
"2013": {
"obs_EconomicCapitalRatio": 1.9588529595015578
},
"2014": {
"obs_EconomicCapitalRatio": 0.4735624146428856
},
"2015": {
"obs_EconomicCapitalRatio": 0.9708003498018044
},
"2016": {
"obs_EconomicCapitalRatio": 2.0310066959970965
},
"2017": {
"obs_EconomicCapitalRatio": 1.5566338591136128
},
"2018": {
"obs_EconomicCapitalRatio": 0.4612088727181083
},
"2019": {
"obs_EconomicCapitalRatio": 0.3646724000521346
},
"2020": {
"obs_EconomicCapitalRatio": 0.16552057929116043
},
"2021": {
"obs_EconomicCapitalRatio": 0.4708138853023169
},
"2022": {
"obs_EconomicCapitalRatio": 0.3973069580910338
},
"2023": {
"obs_EconomicCapitalRatio": 0.29944526018930734
}
},
"0001533924": {
"2012": {
"obs_EconomicCapitalRatio": 0.352531233332635
},
"2013": {
"obs_EconomicCapitalRatio": 0.2012419472507883
},
"2014": {
"obs_EconomicCapitalRatio": 0.04979146469469073
},
"2015": {
"obs_EconomicCapitalRatio": 0.017158386492913482
},
"2017": {
"obs_EconomicCapitalRatio": 0.9202567197421071
},
"2018": {
"obs_EconomicCapitalRatio": 0.5209299321373196
},
"2019": {
"obs_EconomicCapitalRatio": 0.40569189367219505
},
"2020": {
"obs_EconomicCapitalRatio": 0.13173229566610925
},
"2021": {
"obs_EconomicCapitalRatio": 0.2448982935406272
},
"2022": {
"obs_EconomicCapitalRatio": 0.6855858956682312
}
},
"0000821483": {
"2013": {
"obs_EconomicCapitalRatio": 0.8770143191561492
},
"2019": {
"obs_EconomicCapitalRatio": 0.522387462239648
},
"2020": {
"obs_EconomicCapitalRatio": 0.35985657262328163
},
"2021": {
"obs_EconomicCapitalRatio": 0.3715328900321343
},
"2022": {
"obs_EconomicCapitalRatio": 0.440295429288903
},
"2023": {
"obs_EconomicCapitalRatio": 0.6787724739559742
}
},
"0001433270": {
"2013": {
"obs_EconomicCapitalRatio": 3.3021217221845367
},
"2014": {
"obs_EconomicCapitalRatio": 1.262798878603018
},
"2020": {
"obs_EconomicCapitalRatio": 0.14529332713994025
},
"2021": {
"obs_EconomicCapitalRatio": 0.5220375174138212
},
"2022": {
"obs_EconomicCapitalRatio": 0.9375142876911281
},
"2023": {
"obs_EconomicCapitalRatio": 0.6818427384084431
}
},
"0001442492": {
"2013": {
"obs_EconomicCapitalRatio": 35.20020785559307
},
"2020": {
"obs_EconomicCapitalRatio": 0.42635592393289373
},
"2021": {
"obs_EconomicCapitalRatio": 1.1213836756149944
},
"2022": {
"obs_EconomicCapitalRatio": 1.421772746015358
}
},
"0001539838": {
"2013": {
"obs_EconomicCapitalRatio": 2.22626185808505
},
"2014": {
"obs_EconomicCapitalRatio": 1.6268493285210641
},
"2015": {
"obs_EconomicCapitalRatio": 2.595424136067811
},
"2016": {
"obs_EconomicCapitalRatio": 2.39991667204699
},
"2017": {
"obs_EconomicCapitalRatio": 2.4274152720809683
},
"2018": {
"obs_EconomicCapitalRatio": 0.6266628109761244
},
"2020": {
"obs_EconomicCapitalRatio": 0.5901769786629764
},
"2021": {
"obs_EconomicCapitalRatio": 1.1869212182191022
},
"2022": {
"obs_EconomicCapitalRatio": 1.2996714841206167
},
"2023": {
"obs_EconomicCapitalRatio": 1.376796811064963
}
},
"0000352955": {
"2014": {
"obs_EconomicCapitalRatio": 4.385381979186608
},
"2015": {
"obs_EconomicCapitalRatio": 2.6785451429095417
},
"2016": {
"obs_EconomicCapitalRatio": 2.8778285083200332
},
"2017": {
"obs_EconomicCapitalRatio": 2.5353222854241895
},
"2018": {
"obs_EconomicCapitalRatio": 2.5448517610489336
},
"2019": {
"obs_EconomicCapitalRatio": 2.1719049259400305
},
"2020": {
"obs_EconomicCapitalRatio": 2.105472426803545
},
"2022": {
"obs_EconomicCapitalRatio": 2.1993347058936887
},
"2023": {
"obs_EconomicCapitalRatio": 2.6218318942229724
}
},
"0000867038": {
"2014": {
"obs_EconomicCapitalRatio": 1.7030076345695178
},
"2015": {
"obs_EconomicCapitalRatio": 0.8142187512487539
},
"2016": {
"obs_EconomicCapitalRatio": 1.2798928355727497
},
"2017": {
"obs_EconomicCapitalRatio": 1.6534557300477184
},
"2018": {
"obs_EconomicCapitalRatio": 1.686697299131902
},
"2019": {
"obs_EconomicCapitalRatio": 1.0091198738724425
},
"2020": {
"obs_EconomicCapitalRatio": 1.007475327868618
},
"2021": {
"obs_EconomicCapitalRatio": 1.460670784631865
},
"2022": {
"obs_EconomicCapitalRatio": 1.3570598042688191
},
"2023": {
"obs_EconomicCapitalRatio": 1.0273147290959137
}
},
"0001384195": {
"2014": {
"obs_EconomicCapitalRatio": 2.7935207497538386
},
"2017": {
"obs_EconomicCapitalRatio": 3.260683304304125
},
"2018": {
"obs_EconomicCapitalRatio": 0.8717871157280361
},
"2019": {
"obs_EconomicCapitalRatio": 0.24836407229873947
},
"2020": {
"obs_EconomicCapitalRatio": 0.11156624978832962
},
"2021": {
"obs_EconomicCapitalRatio": 0.43208585154504275
},
"2022": {
"obs_EconomicCapitalRatio": 0.4321031030932608
},
"2023": {
"obs_EconomicCapitalRatio": 0.299452931423693
}
},
"0001557798": {
"2014": {
"obs_EconomicCapitalRatio": 116.23799347826086
},
"2015": {
"obs_EconomicCapitalRatio": 95.16645330981657
},
"2021": {
"obs_EconomicCapitalRatio": 13.980988830846085
},
"2022": {
"obs_EconomicCapitalRatio": 19.591151361847405
},
"2023": {
"obs_EconomicCapitalRatio": 10.637365776212098
}
},
"0001609253": {
"2021": {
"obs_EconomicCapitalRatio": 1.45186152834657
},
"2022": {
"obs_EconomicCapitalRatio": 1.3063345803151998
},
"2023": {
"obs_EconomicCapitalRatio": 1.6271560224186046
}
},
"0000887396": {
"2015": {
"obs_EconomicCapitalRatio": 7.5469167158582495
},
"2016": {
"obs_EconomicCapitalRatio": 4.728641467143754
},
"2017": {
"obs_EconomicCapitalRatio": 4.705555243086609
},
"2018": {
"obs_EconomicCapitalRatio": 1.7256182501204969
},
"2020": {
"obs_EconomicCapitalRatio": 0.42561044105410556
},
"2021": {
"obs_EconomicCapitalRatio": 4.730321967812571
},
"2022": {
"obs_EconomicCapitalRatio": 4.312126028348963
},
"2023": {
"obs_EconomicCapitalRatio": 3.093947242228942
}
},
"0001165320": {
"2015": {
"obs_EconomicCapitalRatio": 2.901275997049974
},
"2016": {
"obs_EconomicCapitalRatio": 7.942524453197975
},
"2017": {
"obs_EconomicCapitalRatio": 9.253268325356515
},
"2018": {
"obs_EconomicCapitalRatio": 2.144825185618136
},
"2019": {
"obs_EconomicCapitalRatio": 0.4901679761823338
},
"2020": {
"obs_EconomicCapitalRatio": 0.7828774853899237
},
"2021": {
"obs_EconomicCapitalRatio": 0.5499932009200839
},
"2023": {
"obs_EconomicCapitalRatio": 1.5756471099757494
}
},
"0001603793": {
"2016": {
"obs_EconomicCapitalRatio": 62.02209718334779
},
"2017": {
"obs_EconomicCapitalRatio": 26.38965353641164
},
"2018": {
"obs_EconomicCapitalRatio": 6.46660606480617
},
"2019": {
"obs_EconomicCapitalRatio": 1.904405149964235
},
"2020": {
"obs_EconomicCapitalRatio": 6.628717738053919
},
"2021": {
"obs_EconomicCapitalRatio": 7.375837073165626
},
"2022": {
"obs_EconomicCapitalRatio": 3.5119086712685452
},
"2023": {
"obs_EconomicCapitalRatio": 2.0713026350279877
}
},
"0000066418": {
"2017": {
"obs_EconomicCapitalRatio": 0.9729355178221991
},
"2018": {
"obs_EconomicCapitalRatio": 0.8999530881834856
},
"2019": {
"obs_EconomicCapitalRatio": 1.5199190119812616
},
"2020": {
"obs_EconomicCapitalRatio": 2.0245716325235725
},
"2021": {
"obs_EconomicCapitalRatio": 3.004021040023094
},
"2022": {
"obs_EconomicCapitalRatio": 3.9151060931799875
},
"2023": {
"obs_EconomicCapitalRatio": 2.1628981292912393
}
},
"0001658566": {
"2017": {
"obs_EconomicCapitalRatio": 2.4063421229017203
},
"2018": {
"obs_EconomicCapitalRatio": 1.1038745415313076
},
"2019": {
"obs_EconomicCapitalRatio": 0.3981078033484082
},
"2020": {
"obs_EconomicCapitalRatio": 0.17469051211296993
},
"2021": {
"obs_EconomicCapitalRatio": 0.7192249938223836
},
"2022": {
"obs_EconomicCapitalRatio": 0.46093313535752334
},
"2023": {
"obs_EconomicCapitalRatio": 0.6636568497108376
}
},
"0000775057": {
"2018": {
"obs_EconomicCapitalRatio": 0.5324022194316247
},
"2019": {
"obs_EconomicCapitalRatio": 0.5746830462330293
},
"2020": {
"obs_EconomicCapitalRatio": 0.8233784048794714
},
"2021": {
"obs_EconomicCapitalRatio": 0.8386658737226175
},
"2023": {
"obs_EconomicCapitalRatio": 1.2516199651481752
}
},
"0001342936": {
"2018": {
"obs_EconomicCapitalRatio": 14.25038000743309
},
"2019": {
"obs_EconomicCapitalRatio": 39.755798636958744
}
},
"0001602065": {
"2018": {
"obs_EconomicCapitalRatio": 1.2782015063594656
},
"2019": {
"obs_EconomicCapitalRatio": 0.9272672013462234
},
"2020": {
"obs_EconomicCapitalRatio": 0.5217248188475584
},
"2021": {
"obs_EconomicCapitalRatio": 0.8759513109158771
}
},
"0001694617": {
"2018": {
"obs_EconomicCapitalRatio": 0.36848378062358195
},
"2019": {
"obs_EconomicCapitalRatio": 0.2861856164655758
},
"2020": {
"obs_EconomicCapitalRatio": 0.42486852638633293
},
"2021": {
"obs_EconomicCapitalRatio": 0.17944509781222986
},
"2022": {
"obs_EconomicCapitalRatio": 0.22442603153396096
},
"2023": {
"obs_EconomicCapitalRatio": 0.10971240203856718
}
},
"0001724965": {
"2018": {
"obs_EconomicCapitalRatio": 0.4488687526692816
},
"2019": {
"obs_EconomicCapitalRatio": 0.7800414956053486
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533148307757748
},
"2021": {
"obs_EconomicCapitalRatio": 0.3429328711386661
},
"2022": {
"obs_EconomicCapitalRatio": 0.6299901065914132
}
},
"0001500305": {
"2019": {
"obs_EconomicCapitalRatio": 40.81545926719509
},
"2022": {
"obs_EconomicCapitalRatio": 0.481262547695395
},
"2023": {
"obs_EconomicCapitalRatio": 27.920283527220448
}
},
"0001698990": {
"2019": {
"obs_EconomicCapitalRatio": 1.000275392391836
},
"2020": {
"obs_EconomicCapitalRatio": 1.177563551707179
},
"2021": {
"obs_EconomicCapitalRatio": 2.801763160618513
},
"2022": {
"obs_EconomicCapitalRatio": 2.5521718177912938
},
"2023": {
"obs_EconomicCapitalRatio": 2.2126197730336616
}
},
"0001726126": {
"2019": {
"obs_EconomicCapitalRatio": 1.5165807988959479
},
"2020": {
"obs_EconomicCapitalRatio": 1.6922520735940694
},
"2021": {
"obs_EconomicCapitalRatio": 2.0932390969085466
},
"2022": {
"obs_EconomicCapitalRatio": 2.163447592960921
},
"2023": {
"obs_EconomicCapitalRatio": 1.5207174462724147
}
},
"0001789832": {
"2020": {
"obs_EconomicCapitalRatio": 0.13527048905553296
},
"2021": {
"obs_EconomicCapitalRatio": 0.2926147420232424
},
"2022": {
"obs_EconomicCapitalRatio": 0.38836943439196536
}
},
"0001792580": {
"2020": {
"obs_EconomicCapitalRatio": 0.29867270405278756
},
"2021": {
"obs_EconomicCapitalRatio": 0.7461012404848871
},
"2022": {
"obs_EconomicCapitalRatio": 1.1150368160406416
}
},
"0001705873": {
"2020": {
"obs_EconomicCapitalRatio": 0.3788224605774168
},
"2021": {
"obs_EconomicCapitalRatio": 0.800739331399713
},
"2022": {
"obs_EconomicCapitalRatio": 0.6580999387205556
},
"2023": {
"obs_EconomicCapitalRatio": 0.5862349567982951
}
},
"0000855787": {
"2021": {
"obs_EconomicCapitalRatio": 60.176321093072445
},
"2022": {
"obs_EconomicCapitalRatio": 60.08333262050017
},
"2023": {
"obs_EconomicCapitalRatio": 29.225976341966128
}
},
"0001841666": {
"2021": {
"obs_EconomicCapitalRatio": 1.2476656565533386
},
"2022": {
"obs_EconomicCapitalRatio": 1.823227915218129
},
"2023": {
"obs_EconomicCapitalRatio": 1.2496104752875656
}
}
}
}