{
"company_details": [
{
"company_id": "0001304161",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001304161.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001304161.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001304161.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001304161_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001304161_main_keyfigs.svg",
"name": "Pharma Bio Serv Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001304161.svg",
"report_text": "The relative strengths and weaknesses of Pharma Bio Serv 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 Pharma Bio Serv Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 109% points.The greatest weakness of Pharma Bio Serv Inc is the variable Revenues, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 235%, being 106% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001304161_2017_Pharma_Bio_Serv_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "0.303",
"Assets": "6.87",
"Liabilities": "6.83",
"Stockholders Equity": "70.2",
"ECR before LimitedLiability": "144",
"Intangible Assets": "-0.394",
"Assets, Current": "7.89",
"Liabilities, Non-Current": "17.1",
"Liabilities, Current": "-18.7",
"Other Liabilities": "6.04",
"Labor Expense": "4.42",
"Expenses": "62.3",
"Revenues": "-34.9",
"Net Income": "62.8",
"General And Administrative Expense": "16.8",
"Cost of Revenues": "12.9",
"Other Expenses": "25.0",
"Other Revenues": "-34.9",
"Other Net Income": "36.5",
"Comprehensive Net Income": "62.6",
"Economic Capital Ratio": "109"
},
"2012": {
"Assets": "-5.16",
"Stockholders Equity": "75.1",
"ECR before LimitedLiability": "153",
"Intangible Assets": "0.503",
"Assets, Current": "-7.46",
"Liabilities, Non-Current": "18.8",
"Liabilities": "21.7",
"Liabilities, Current": "-2.76",
"Other Liabilities": "6.04",
"General And Administrative Expense": "18.7",
"Expenses": "57.4",
"Revenues": "-36.0",
"Net Income": "65.9",
"Other Expenses": "16.1",
"Labor Expense": "5.38",
"Cost of Revenues": "15.5",
"Other Revenues": "-36.0",
"Comprehensive Net Income": "65.3",
"Other Net Income": "44.1",
"Other Compr. Net Income": "-0.484",
"Economic Capital Ratio": "123"
},
"2013": {
"Assets": "-2.97",
"Stockholders Equity": "79.4",
"ECR before LimitedLiability": "158",
"Assets, Current": "-4.63",
"Intangible Assets": "0.216",
"Liabilities, Non-Current": "13.1",
"Liabilities": "16.7",
"Other Liabilities": "2.44",
"Liabilities, Current": "1.54",
"General And Administrative Expense": "18.6",
"Expenses": "57.9",
"Revenues": "-34.9",
"Net Income": "60.4",
"Labor Expense": "3.89",
"Other Expenses": "18.7",
"Cost of Revenues": "14.7",
"Other Revenues": "-34.9",
"Comprehensive Net Income": "60.3",
"Other Net Income": "37.6",
"Other Compr. Net Income": "-0.0942",
"Economic Capital Ratio": "130"
},
"2014": {
"Assets": "12.1",
"Liabilities": "16.4",
"Stockholders Equity": "85.3",
"ECR before LimitedLiability": "141",
"Other Assets": "-0.430",
"Assets, Current": "20.8",
"Intangible Assets": "-0.554",
"Liabilities, Non-Current": "10.2",
"Other Liabilities": "7.35",
"Liabilities, Current": "-0.802",
"Labor Expense": "2.40",
"Expenses": "52.8",
"Revenues": "-28.9",
"Net Income": "38.3",
"General And Administrative Expense": "15.7",
"Cost of Revenues": "8.58",
"Other Expenses": "24.0",
"Other Revenues": "-28.9",
"Comprehensive Net Income": "37.9",
"Other Net Income": "16.2",
"Economic Capital Ratio": "108"
},
"2015": {
"Assets": "19.9",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "143",
"Assets, Current": "31.3",
"Intangible Assets": "-0.898",
"Liabilities, Current": "12.1",
"Liabilities": "25.6",
"Liabilities, Non-Current": "12.9",
"Other Liabilities": "1.86",
"Other Expenses": "25.1",
"Expenses": "52.8",
"Revenues": "-26.1",
"Net Income": "31.7",
"Labor Expense": "2.14",
"Cost of Revenues": "5.17",
"General And Administrative Expense": "18.4",
"Other Revenues": "-26.1",
"Other Net Income": "7.19",
"Comprehensive Net Income": "31.1",
"Other Compr. Net Income": "-0.578",
"Economic Capital Ratio": "122"
},
"2016": {
"Intangible Assets": "-1.00",
"Assets": "47.8",
"Liabilities": "15.6",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "127",
"Assets, Noncurrent": "1.62",
"Assets, Current": "52.4",
"Liabilities, Current": "3.11",
"Liabilities, Non-Current": "9.88",
"Other Liabilities": "3.08",
"Other Expenses": "22.6",
"Expenses": "48.6",
"Revenues": "-32.1",
"Net Income": "12.8",
"Labor Expense": "2.35",
"Cost of Revenues": "6.53",
"General And Administrative Expense": "15.0",
"Other Revenues": "-32.1",
"Comprehensive Net Income": "13.8",
"Other Compr. Net Income": "0.985",
"Economic Capital Ratio": "106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001304161_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,608",
"Assets, Noncurrent": "1,244",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,524",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "305",
"Other Liabilities": "92",
"Other Net Income": "3,464",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "10,852",
"Liabilities": "2,616",
"Expenses": "305",
"Revenues": "0",
"Stockholders Equity": "8,236",
"Net Income": "3,159",
"Comprehensive Net Income": "3,159",
"BaseVar": "9,221",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "250%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,596",
"Assets, Noncurrent": "1,139",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,776",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-71",
"Other Expenses": "1,069",
"Other Liabilities": "84",
"Other Net Income": "5,756",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "15,735",
"Liabilities": "2,859",
"Expenses": "1,069",
"Revenues": "0",
"Stockholders Equity": "12,876",
"Net Income": "4,687",
"Comprehensive Net Income": "4,616",
"BaseVar": "13,848",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "262%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "20,289",
"Assets, Noncurrent": "993",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "3,180",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "15",
"Other Expenses": "1,170",
"Other Liabilities": "52",
"Other Net Income": "6,076",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "21,282",
"Liabilities": "3,232",
"Expenses": "1,170",
"Revenues": "0",
"Stockholders Equity": "18,050",
"Net Income": "4,906",
"Comprehensive Net Income": "4,921",
"BaseVar": "17,049",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "259%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "22,325",
"Assets, Noncurrent": "886",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,626",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-59",
"Other Expenses": "465",
"Other Liabilities": "75",
"Other Net Income": "2,878",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "23,211",
"Liabilities": "2,700",
"Expenses": "465",
"Revenues": "0",
"Stockholders Equity": "20,511",
"Net Income": "2,414",
"Comprehensive Net Income": "2,355",
"BaseVar": "15,201",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "247%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,267",
"Assets, Noncurrent": "872",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,124",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-91",
"Other Expenses": "168",
"Other Liabilities": "52",
"Other Net Income": "1,793",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "24,139",
"Liabilities": "2,176",
"Expenses": "168",
"Revenues": "0",
"Stockholders Equity": "21,963",
"Net Income": "1,625",
"Comprehensive Net Income": "1,534",
"BaseVar": "14,511",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "246%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,628",
"Assets, Noncurrent": "2,370",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,159",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "61",
"Other Expenses": "53",
"Other Liabilities": "29",
"Other Net Income": "-204",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "23,998",
"Liabilities": "2,188",
"Expenses": "53",
"Revenues": "0",
"Stockholders Equity": "21,810",
"Net Income": "-257",
"Comprehensive Net Income": "-196",
"BaseVar": "13,302",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "235%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.3450284287634675,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001304161.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001304161.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001304161.svg"
},
{
"company_id": "0001644378",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001644378.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001644378.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001644378.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001644378_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001644378_main_keyfigs.svg",
"name": "RMR Group INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001644378.svg",
"report_text": "The relative strengths and weaknesses of RMR 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 RMR Group INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 107% points.The greatest weakness of RMR Group INC is the variable Other Compr. Net Income, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 219%, being 90% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001644378_2017_RMR_Group_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Intangible Assets": "-3.85",
"Assets": "8.13",
"Liabilities": "34.7",
"Stockholders Equity": "48.4",
"ECR before LimitedLiability": "111",
"Assets, Noncurrent": "24.4",
"Assets, Current": "-4.31",
"Liabilities, Current": "37.6",
"Liabilities, Non-Current": "19.4",
"Other Liabilities": "-26.5",
"Other Expenses": "6.33",
"Expenses": "62.2",
"Revenues": "32.2",
"Net Income": "107",
"Labor Expense": "6.10",
"Cost of Revenues": "17.2",
"General And Administrative Expense": "28.5",
"Other Revenues": "32.2",
"Comprehensive Net Income": "60.0",
"Other Compr. Net Income": "-34.0",
"Economic Capital Ratio": "90.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001644378_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "95,385",
"Assets, Noncurrent": "185,193",
"Cost of Revenues": "0",
"General And Administrative Expense": "25,129",
"Intangible Assets": "3,380",
"Labor Expense": "0",
"Liabilities, Current": "20,579",
"Liabilities, Non-Current": "7,754",
"Operating Lease Assets": "0",
"Other Assets": "53,573",
"Other Compr. Net Income": "-85,111",
"Other Expenses": "119,684",
"Other Liabilities": "62,807",
"Other Net Income": "0",
"Other Revenues": "267,174",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "337,531",
"Liabilities": "91,140",
"Expenses": "144,813",
"Revenues": "267,174",
"Stockholders Equity": "246,391",
"Net Income": "122,361",
"Comprehensive Net Income": "37,250",
"BaseVar": "542,420",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "219%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.1864167114667694,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001644378.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001644378.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001644378.svg"
},
{
"company_id": "0000851520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0000851520.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0000851520.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0000851520.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0000851520_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0000851520_main_keyfigs.svg",
"name": "Exponent INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0000851520.svg",
"report_text": "The relative strengths and weaknesses of Exponent 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 Exponent INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Exponent INC is the variable Labor Expense, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 210%, being 82% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0000851520_2017_Exponent_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "5.55",
"Liabilities": "46.6",
"Stockholders Equity": "51.0",
"ECR before LimitedLiability": "108",
"Other Assets": "2.92",
"Intangible Assets": "-4.24",
"Assets, Current": "10.1",
"Liabilities, Non-Current": "22.0",
"Liabilities, Current": "15.3",
"Other Liabilities": "13.6",
"Labor Expense": "-69.5",
"Expenses": "15.3",
"Revenues": "73.1",
"Net Income": "65.4",
"General And Administrative Expense": "19.5",
"Cost of Revenues": "31.0",
"Other Expenses": "42.8",
"Other Revenues": "73.1",
"Other Net Income": "-20.4",
"Comprehensive Net Income": "64.9",
"Economic Capital Ratio": "73.7"
},
"2012": {
"Assets": "4.55",
"Liabilities": "42.8",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "103",
"Other Assets": "4.55",
"Intangible Assets": "-6.58",
"Assets, Current": "10.3",
"Liabilities, Non-Current": "18.2",
"Liabilities, Current": "17.5",
"Other Liabilities": "10.7",
"General And Administrative Expense": "21.3",
"Expenses": "14.3",
"Revenues": "68.3",
"Net Income": "61.4",
"Other Expenses": "30.9",
"Labor Expense": "-63.4",
"Cost of Revenues": "32.7",
"Other Revenues": "68.3",
"Comprehensive Net Income": "62.0",
"Other Net Income": "-19.0",
"Economic Capital Ratio": "73.4"
},
"2014": {
"Assets, Noncurrent": "-2.54",
"Assets": "-1.04",
"Liabilities": "32.0",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "106",
"Assets, Current": "7.51",
"Intangible Assets": "-4.96",
"Liabilities, Non-Current": "5.42",
"Other Liabilities": "15.3",
"Liabilities, Current": "13.2",
"Labor Expense": "-66.6",
"Expenses": "19.9",
"Revenues": "57.6",
"Net Income": "75.4",
"General And Administrative Expense": "22.1",
"Cost of Revenues": "21.6",
"Other Expenses": "52.2",
"Other Revenues": "57.6",
"Comprehensive Net Income": "75.9",
"Other Net Income": "-5.10",
"Economic Capital Ratio": "72.2"
},
"2015": {
"Other Assets": "14.1",
"Assets": "8.98",
"Liabilities": "42.0",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "105",
"Assets, Current": "14.1",
"Intangible Assets": "-8.68",
"Liabilities, Current": "29.7",
"Liabilities, Non-Current": "10.8",
"Other Liabilities": "4.04",
"Other Expenses": "52.8",
"Expenses": "25.3",
"Revenues": "58.0",
"Net Income": "75.6",
"Labor Expense": "-62.3",
"Cost of Revenues": "13.3",
"General And Administrative Expense": "30.9",
"Other Revenues": "58.0",
"Other Net Income": "-10.2",
"Comprehensive Net Income": "75.2",
"Economic Capital Ratio": "83.5"
},
"2016": {
"Intangible Assets": "-4.34",
"Assets": "8.78",
"Liabilities": "27.1",
"Stockholders Equity": "40.8",
"ECR before LimitedLiability": "102",
"Other Assets": "3.18",
"Assets, Current": "10.4",
"Liabilities, Current": "17.4",
"Liabilities, Non-Current": "3.90",
"Other Liabilities": "6.99",
"Other Expenses": "48.5",
"Expenses": "22.6",
"Revenues": "28.1",
"Net Income": "59.6",
"Labor Expense": "-58.8",
"Cost of Revenues": "17.3",
"General And Administrative Expense": "23.6",
"Other Revenues": "28.1",
"Comprehensive Net Income": "60.9",
"Other Net Income": "5.40",
"Economic Capital Ratio": "82.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0000851520_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "198,578",
"Assets, Noncurrent": "28,000",
"Cost of Revenues": "0",
"General And Administrative Expense": "36,354",
"Intangible Assets": "8,607",
"Labor Expense": "156,853",
"Liabilities, Current": "60,775",
"Liabilities, Non-Current": "19,456",
"Operating Lease Assets": "0",
"Other Assets": "33,603",
"Other Compr. Net Income": "-20",
"Other Expenses": "47,903",
"Other Liabilities": "1,842",
"Other Net Income": "1,359",
"Other Revenues": "272,446",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "268,788",
"Liabilities": "82,073",
"Expenses": "241,110",
"Revenues": "272,446",
"Stockholders Equity": "186,715",
"Net Income": "32,695",
"Comprehensive Net Income": "32,675",
"BaseVar": "515,288",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "214%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "235,444",
"Assets, Noncurrent": "28,206",
"Cost of Revenues": "0",
"General And Administrative Expense": "37,133",
"Intangible Assets": "8,607",
"Labor Expense": "171,809",
"Liabilities, Current": "71,771",
"Liabilities, Non-Current": "25,685",
"Operating Lease Assets": "0",
"Other Assets": "43,160",
"Other Compr. Net Income": "221",
"Other Expenses": "50,615",
"Other Liabilities": "1,532",
"Other Net Income": "4,129",
"Other Revenues": "292,653",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "315,417",
"Liabilities": "98,988",
"Expenses": "259,557",
"Revenues": "292,653",
"Stockholders Equity": "216,429",
"Net Income": "37,225",
"Comprehensive Net Income": "37,446",
"BaseVar": "574,532",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "212%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "251,684",
"Assets, Noncurrent": "29,272",
"Cost of Revenues": "0",
"General And Administrative Expense": "40,013",
"Intangible Assets": "8,607",
"Labor Expense": "184,084",
"Liabilities, Current": "72,147",
"Liabilities, Non-Current": "34,628",
"Operating Lease Assets": "0",
"Other Assets": "54,603",
"Other Compr. Net Income": "359",
"Other Expenses": "41,430",
"Other Liabilities": "2,332",
"Other Net Income": "7,999",
"Other Revenues": "296,168",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "344,166",
"Liabilities": "109,107",
"Expenses": "265,527",
"Revenues": "296,168",
"Stockholders Equity": "235,059",
"Net Income": "38,640",
"Comprehensive Net Income": "38,999",
"BaseVar": "602,871",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "211%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "255,498",
"Assets, Noncurrent": "29,385",
"Cost of Revenues": "0",
"General And Administrative Expense": "42,127",
"Intangible Assets": "8,607",
"Labor Expense": "183,533",
"Liabilities, Current": "79,345",
"Liabilities, Non-Current": "39,607",
"Operating Lease Assets": "0",
"Other Assets": "71,809",
"Other Compr. Net Income": "-1,013",
"Other Expenses": "42,759",
"Other Liabilities": "2,059",
"Other Net Income": "4,416",
"Other Revenues": "304,704",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "365,299",
"Liabilities": "121,011",
"Expenses": "268,419",
"Revenues": "304,704",
"Stockholders Equity": "244,288",
"Net Income": "40,701",
"Comprehensive Net Income": "39,688",
"BaseVar": "624,999",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "208%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "274,044",
"Assets, Noncurrent": "37,774",
"Cost of Revenues": "0",
"General And Administrative Expense": "43,889",
"Intangible Assets": "8,607",
"Labor Expense": "193,397",
"Liabilities, Current": "80,236",
"Liabilities, Non-Current": "48,508",
"Operating Lease Assets": "0",
"Other Assets": "83,319",
"Other Compr. Net Income": "-1,321",
"Other Expenses": "37,521",
"Other Liabilities": "1,654",
"Other Net Income": "7,211",
"Other Revenues": "315,076",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "403,744",
"Liabilities": "130,398",
"Expenses": "274,807",
"Revenues": "315,076",
"Stockholders Equity": "273,346",
"Net Income": "47,480",
"Comprehensive Net Income": "46,159",
"BaseVar": "662,025",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.1025135559548724,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0000851520.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0000851520.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0000851520.svg"
},
{
"company_id": "0001604738",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001604738.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001604738.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001604738.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001604738_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001604738_main_keyfigs.svg",
"name": "Ashford Inc",
"rank": 4,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ashford 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 Ashford Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Ashford Inc is the variable Labor Expense, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 195%, being 67% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001604738_2017_Ashford_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "27.4",
"Stockholders Equity": "89.5",
"ECR before LimitedLiability": "113",
"Assets, Current": "47.5",
"Intangible Assets": "-5.92",
"Liabilities, Current": "29.3",
"Liabilities": "39.3",
"Liabilities, Non-Current": "20.4",
"Other Liabilities": "-9.69",
"Other Expenses": "48.7",
"Expenses": "38.7",
"Revenues": "6.47",
"Net Income": "27.1",
"Labor Expense": "-33.8",
"Cost of Revenues": "9.75",
"General And Administrative Expense": "17.2",
"Other Revenues": "6.47",
"Other Net Income": "-16.5",
"Comprehensive Net Income": "38.5",
"Other Compr. Net Income": "10.4",
"Economic Capital Ratio": "92.5"
},
"2016": {
"Intangible Assets": "-6.16",
"Assets": "20.1",
"Liabilities": "23.0",
"Stockholders Equity": "52.3",
"ECR before LimitedLiability": "87.5",
"Assets, Noncurrent": "1.44",
"Other Assets": "-2.97",
"Assets, Current": "39.3",
"Liabilities, Current": "13.6",
"Liabilities, Non-Current": "19.4",
"Other Liabilities": "-10.5",
"Other Expenses": "58.2",
"Expenses": "30.8",
"Net Income": "21.3",
"Other Net Income": "-8.07",
"Labor Expense": "-52.2",
"Cost of Revenues": "16.4",
"General And Administrative Expense": "17.3",
"Comprehensive Net Income": "36.0",
"Other Compr. Net Income": "13.5",
"Economic Capital Ratio": "67.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001604738_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "148,864",
"Assets, Noncurrent": "10,550",
"Cost of Revenues": "0",
"General And Administrative Expense": "18,091",
"Intangible Assets": "0",
"Labor Expense": "41,442",
"Liabilities, Current": "17,896",
"Liabilities, Non-Current": "385",
"Operating Lease Assets": "0",
"Other Assets": "7,577",
"Other Compr. Net Income": "10,854",
"Other Expenses": "3,020",
"Other Liabilities": "11,834",
"Other Net Income": "-8,472",
"Other Revenues": "58,981",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "166,991",
"Liabilities": "30,115",
"Expenses": "62,553",
"Revenues": "58,981",
"Stockholders Equity": "136,876",
"Net Income": "-12,044",
"Comprehensive Net Income": "-1,190",
"BaseVar": "191,521",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "217%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "111,251",
"Assets, Noncurrent": "12,044",
"Cost of Revenues": "0",
"General And Administrative Expense": "16,454",
"Intangible Assets": "0",
"Labor Expense": "52,436",
"Liabilities, Current": "24,432",
"Liabilities, Non-Current": "287",
"Operating Lease Assets": "0",
"Other Assets": "6,502",
"Other Compr. Net Income": "10,007",
"Other Expenses": "1,954",
"Other Liabilities": "13,449",
"Other Net Income": "-9,166",
"Other Revenues": "67,607",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "129,797",
"Liabilities": "38,168",
"Expenses": "70,844",
"Revenues": "67,607",
"Stockholders Equity": "91,629",
"Net Income": "-12,403",
"Comprehensive Net Income": "-2,396",
"BaseVar": "188,014",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "195%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 1.9536333424963122,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001604738.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001604738.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001604738.svg"
},
{
"company_id": "0001057379",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001057379.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001057379.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001057379.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001057379_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001057379_main_keyfigs.svg",
"name": "Hackett Group INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001057379.svg",
"report_text": "The relative strengths and weaknesses of Hackett 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 Hackett Group INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Hackett Group INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 122% points.
The company's Economic Capital Ratio, given in the ranking table, is 189%, being 61% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001057379_2017_Hackett_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "39.9",
"Liabilities": "76.5",
"Stockholders Equity": "56.4",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "29.3",
"Other Liabilities": "19.1",
"Labor Expense": "12.7",
"Expenses": "-1.99",
"Net Income": "78.6",
"General And Administrative Expense": "-2.73",
"Cost of Revenues": "-95.5",
"Other Expenses": "98.1",
"Revenues": "118",
"Other Revenues": "118",
"Assets, Noncurrent": "-2.00",
"Other Assets": "-0.793",
"Intangible Assets": "6.82",
"Assets, Current": "-2.70",
"Other Net Income": "-26.2",
"Comprehensive Net Income": "78.0",
"Economic Capital Ratio": "89.6"
},
"2012": {
"Assets, Noncurrent": "-2.87",
"Assets": "-9.85",
"Liabilities": "62.8",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "91.0",
"Intangible Assets": "6.74",
"Assets, Current": "-11.7",
"Liabilities, Non-Current": "39.2",
"Liabilities, Current": "34.6",
"Other Liabilities": "-6.36",
"Expenses": "-11.3",
"Revenues": "93.0",
"Net Income": "80.5",
"Other Expenses": "86.3",
"Labor Expense": "15.8",
"Cost of Revenues": "-92.7",
"Other Revenues": "93.0",
"Comprehensive Net Income": "82.4",
"Other Net Income": "-29.1",
"Other Compr. Net Income": "1.39",
"Economic Capital Ratio": "61.5"
},
"2013": {
"Assets": "-10.8",
"Liabilities": "50.8",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "91.6",
"Assets, Current": "-12.4",
"Assets, Noncurrent": "-5.81",
"Intangible Assets": "9.62",
"Liabilities, Non-Current": "29.5",
"Other Liabilities": "-17.9",
"Liabilities, Current": "39.3",
"General And Administrative Expense": "5.78",
"Expenses": "-6.76",
"Revenues": "85.6",
"Net Income": "82.7",
"Labor Expense": "12.5",
"Other Expenses": "82.6",
"Cost of Revenues": "-92.4",
"Other Revenues": "85.6",
"Comprehensive Net Income": "82.7",
"Other Net Income": "-19.1",
"Economic Capital Ratio": "63.9"
},
"2015": {
"Other Assets": "11.2",
"Assets": "-12.5",
"Liabilities": "72.3",
"Stockholders Equity": "33.6",
"ECR before LimitedLiability": "85.8",
"Assets, Noncurrent": "-8.50",
"Assets, Current": "-13.2",
"Liabilities, Current": "52.9",
"Liabilities, Non-Current": "38.3",
"Other Liabilities": "-14.8",
"Other Expenses": "81.5",
"Expenses": "-8.75",
"Revenues": "85.1",
"Net Income": "80.1",
"Labor Expense": "8.96",
"Cost of Revenues": "-121",
"General And Administrative Expense": "15.7",
"Other Revenues": "85.1",
"Other Net Income": "-19.1",
"Comprehensive Net Income": "79.9",
"Economic Capital Ratio": "64.9"
},
"2016": {
"Intangible Assets": "10.1",
"Assets": "-18.0",
"Liabilities": "57.3",
"ECR before LimitedLiability": "81.3",
"Assets, Noncurrent": "-2.20",
"Other Assets": "-9.28",
"Assets, Current": "-15.6",
"Liabilities, Current": "30.0",
"Liabilities, Non-Current": "34.9",
"Other Liabilities": "-2.91",
"Other Expenses": "80.0",
"Expenses": "-17.3",
"Net Income": "79.3",
"Labor Expense": "11.2",
"Cost of Revenues": "-122",
"General And Administrative Expense": "15.3",
"Revenues": "80.7",
"Other Revenues": "80.7",
"Comprehensive Net Income": "79.2",
"Other Net Income": "5.10",
"Economic Capital Ratio": "60.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001057379_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "77,464",
"Assets, Noncurrent": "11,696",
"Cost of Revenues": "151,103",
"General And Administrative Expense": "56,773",
"Intangible Assets": "75,558",
"Labor Expense": "0",
"Liabilities, Current": "35,451",
"Liabilities, Non-Current": "1,727",
"Operating Lease Assets": "0",
"Other Assets": "2,708",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,495",
"Other Liabilities": "0",
"Other Net Income": "33",
"Other Revenues": "225,117",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "167,426",
"Liabilities": "37,178",
"Expenses": "203,381",
"Revenues": "225,117",
"Stockholders Equity": "130,248",
"Net Income": "21,769",
"Comprehensive Net Income": "21,769",
"BaseVar": "385,132",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "230%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "60,851",
"Assets, Noncurrent": "12,859",
"Cost of Revenues": "158,756",
"General And Administrative Expense": "58,686",
"Intangible Assets": "76,220",
"Labor Expense": "0",
"Liabilities, Current": "37,090",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "3,991",
"Other Compr. Net Income": "938",
"Other Expenses": "-59",
"Other Liabilities": "22,105",
"Other Net Income": "20",
"Other Revenues": "234,060",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "153,921",
"Liabilities": "59,195",
"Expenses": "217,383",
"Revenues": "234,060",
"Stockholders Equity": "94,726",
"Net Income": "16,697",
"Comprehensive Net Income": "17,635",
"BaseVar": "405,143",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "200%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "59,623",
"Assets, Noncurrent": "13,019",
"Cost of Revenues": "153,895",
"General And Administrative Expense": "54,208",
"Intangible Assets": "76,283",
"Labor Expense": "0",
"Liabilities, Current": "33,726",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "1,393",
"Other Compr. Net Income": "53",
"Other Expenses": "6,870",
"Other Liabilities": "23,416",
"Other Net Income": "-128",
"Other Revenues": "223,830",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "150,318",
"Liabilities": "57,142",
"Expenses": "214,973",
"Revenues": "223,830",
"Stockholders Equity": "93,176",
"Net Income": "8,729",
"Comprehensive Net Income": "8,782",
"BaseVar": "393,459",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "193%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "53,868",
"Assets, Noncurrent": "13,753",
"Cost of Revenues": "162,176",
"General And Administrative Expense": "61,386",
"Intangible Assets": "75,429",
"Labor Expense": "0",
"Liabilities, Current": "38,450",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "6,548",
"Other Compr. Net Income": "-1,714",
"Other Expenses": "3,470",
"Other Liabilities": "21,360",
"Other Net Income": "6.0",
"Other Revenues": "236,737",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "149,598",
"Liabilities": "59,810",
"Expenses": "227,032",
"Revenues": "236,737",
"Stockholders Equity": "89,788",
"Net Income": "9,711",
"Comprehensive Net Income": "7,997",
"BaseVar": "411,927",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "189%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "68,813",
"Assets, Noncurrent": "14,774",
"Cost of Revenues": "191,927",
"General And Administrative Expense": "62,081",
"Intangible Assets": "72,376",
"Labor Expense": "0",
"Liabilities, Current": "55,814",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "3,336",
"Other Compr. Net Income": "-3,577",
"Other Expenses": "13,012",
"Other Liabilities": "17,216",
"Other Net Income": "3.0",
"Other Revenues": "288,561",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "159,299",
"Liabilities": "73,030",
"Expenses": "267,020",
"Revenues": "288,561",
"Stockholders Equity": "86,269",
"Net Income": "21,544",
"Comprehensive Net Income": "17,967",
"BaseVar": "485,211",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "189%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.8911933022940055,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001057379.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001057379.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001057379.svg"
},
{
"company_id": "0001019737",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001019737.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001019737.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001019737.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001019737_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001019737_main_keyfigs.svg",
"name": "Navigant Consulting INC",
"rank": 6,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Navigant Consulting 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 Navigant Consulting INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Navigant Consulting INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 189%, being 60% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001019737_2017_Navigant_Consulting_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "-2.40",
"Assets": "-2.61",
"Liabilities": "3.52",
"Stockholders Equity": "-1.84",
"ECR before LimitedLiability": "-5.39",
"Assets, Noncurrent": "-4.99",
"Intangible Assets": "23.7",
"Assets, Current": "-11.2",
"Liabilities, Current": "20.1",
"Liabilities, Non-Current": "-19.5",
"Other Liabilities": "0.553",
"Cost of Revenues": "-8.33",
"Expenses": "-6.39",
"Revenues": "1.43",
"Net Income": "-5.38",
"Other Expenses": "1.47",
"General And Administrative Expense": "0.524",
"Other Revenues": "1.43",
"Other Net Income": "-0.399",
"Comprehensive Net Income": "-5.38",
"Economic Capital Ratio": "-3.25"
},
"2011": {
"Assets, Noncurrent": "-3.10",
"Assets": "10.7",
"Liabilities": "26.8",
"Stockholders Equity": "39.8",
"ECR before LimitedLiability": "80.4",
"Intangible Assets": "46.7",
"Assets, Current": "-10.8",
"Liabilities, Non-Current": "-4.18",
"Liabilities, Current": "18.8",
"Other Liabilities": "12.8",
"Labor Expense": "10.1",
"Expenses": "18.0",
"Revenues": "56.1",
"Net Income": "51.8",
"General And Administrative Expense": "16.4",
"Cost of Revenues": "-44.9",
"Other Expenses": "43.0",
"Other Revenues": "56.1",
"Other Net Income": "-20.3",
"Comprehensive Net Income": "51.4",
"Economic Capital Ratio": "45.9"
},
"2012": {
"Assets, Noncurrent": "-1.48",
"Assets": "6.15",
"Liabilities": "27.8",
"Stockholders Equity": "33.0",
"ECR before LimitedLiability": "78.1",
"Intangible Assets": "33.7",
"Assets, Current": "-11.7",
"Liabilities, Non-Current": "-7.42",
"Liabilities, Current": "24.7",
"Other Liabilities": "10.5",
"General And Administrative Expense": "17.5",
"Expenses": "14.4",
"Revenues": "60.3",
"Net Income": "51.1",
"Other Expenses": "30.6",
"Labor Expense": "11.3",
"Cost of Revenues": "-40.3",
"Other Revenues": "60.3",
"Comprehensive Net Income": "52.3",
"Other Net Income": "-20.8",
"Economic Capital Ratio": "48.5"
},
"2013": {
"Assets": "5.27",
"Liabilities": "29.9",
"Stockholders Equity": "33.8",
"ECR before LimitedLiability": "97.8",
"Assets, Current": "-10.1",
"Assets, Noncurrent": "-3.37",
"Intangible Assets": "33.0",
"Liabilities, Non-Current": "-6.28",
"Other Liabilities": "5.08",
"Liabilities, Current": "30.7",
"General And Administrative Expense": "21.8",
"Expenses": "16.6",
"Revenues": "63.8",
"Net Income": "67.4",
"Labor Expense": "8.88",
"Other Expenses": "34.4",
"Cost of Revenues": "-43.3",
"Other Revenues": "63.8",
"Comprehensive Net Income": "66.8",
"Other Net Income": "-13.0",
"Economic Capital Ratio": "70.1"
},
"2014": {
"Assets, Noncurrent": "-5.76",
"Assets": "-9.66",
"Liabilities": "27.5",
"ECR before LimitedLiability": "69.6",
"Other Assets": "-9.07",
"Assets, Current": "-18.8",
"Intangible Assets": "48.4",
"Liabilities, Non-Current": "-10.8",
"Other Liabilities": "16.6",
"Liabilities, Current": "21.4",
"Labor Expense": "7.13",
"Expenses": "5.28",
"Net Income": "60.5",
"General And Administrative Expense": "23.8",
"Cost of Revenues": "-56.7",
"Other Expenses": "40.5",
"Revenues": "64.5",
"Other Revenues": "64.5",
"Comprehensive Net Income": "60.4",
"Other Net Income": "-9.90",
"Economic Capital Ratio": "36.1"
},
"2015": {
"Other Assets": "5.47",
"Assets": "7.38",
"Liabilities": "35.4",
"Stockholders Equity": "42.5",
"ECR before LimitedLiability": "83.6",
"Assets, Current": "-9.50",
"Intangible Assets": "23.7",
"Liabilities, Current": "41.0",
"Liabilities, Non-Current": "-12.5",
"Other Liabilities": "4.92",
"Other Expenses": "72.7",
"Expenses": "21.5",
"Revenues": "63.8",
"Net Income": "72.8",
"Labor Expense": "6.02",
"Cost of Revenues": "-71.3",
"General And Administrative Expense": "31.2",
"Other Revenues": "63.8",
"Other Net Income": "-13.3",
"Comprehensive Net Income": "72.1",
"Economic Capital Ratio": "62.7"
},
"2016": {
"Intangible Assets": "36.3",
"Assets": "2.25",
"Liabilities": "28.2",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "80.8",
"Other Assets": "-7.18",
"Assets, Current": "-11.3",
"Liabilities, Current": "28.6",
"Liabilities, Non-Current": "-9.30",
"Other Liabilities": "8.39",
"Other Expenses": "66.6",
"Expenses": "10.5",
"Revenues": "42.3",
"Net Income": "59.0",
"Labor Expense": "7.49",
"Cost of Revenues": "-72.1",
"General And Administrative Expense": "24.3",
"Other Revenues": "42.3",
"Comprehensive Net Income": "59.7",
"Other Net Income": "3.69",
"Economic Capital Ratio": "60.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001019737_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "219,485",
"Assets, Noncurrent": "65,354",
"Cost of Revenues": "418,523",
"General And Administrative Expense": "121,685",
"Intangible Assets": "584,196",
"Labor Expense": "0",
"Liabilities, Current": "155,579",
"Liabilities, Non-Current": "252,735",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "141,271",
"Other Liabilities": "0",
"Other Net Income": "1,876",
"Other Revenues": "703,660",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "869,035",
"Liabilities": "408,314",
"Expenses": "681,479",
"Revenues": "703,660",
"Stockholders Equity": "460,721",
"Net Income": "24,057",
"Comprehensive Net Income": "24,057",
"BaseVar": "1,554,104",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "175%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "221,005",
"Assets, Noncurrent": "67,091",
"Cost of Revenues": "467,045",
"General And Administrative Expense": "130,415",
"Intangible Assets": "587,105",
"Labor Expense": "0",
"Liabilities, Current": "156,324",
"Liabilities, Non-Current": "205,199",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "147,820",
"Other Liabilities": "0",
"Other Net Income": "1,726",
"Other Revenues": "784,684",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "875,201",
"Liabilities": "361,523",
"Expenses": "745,280",
"Revenues": "784,684",
"Stockholders Equity": "513,678",
"Net Income": "41,130",
"Comprehensive Net Income": "41,130",
"BaseVar": "1,629,277",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "186%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "242,636",
"Assets, Noncurrent": "75,759",
"Cost of Revenues": "494,972",
"General And Administrative Expense": "141,155",
"Intangible Assets": "636,055",
"Labor Expense": "0",
"Liabilities, Current": "157,295",
"Liabilities, Non-Current": "237,412",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "4,057",
"Other Expenses": "162,230",
"Other Liabilities": "0",
"Other Net Income": "2,015",
"Other Revenues": "844,641",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "954,450",
"Liabilities": "394,707",
"Expenses": "798,357",
"Revenues": "844,641",
"Stockholders Equity": "559,743",
"Net Income": "48,299",
"Comprehensive Net Income": "52,356",
"BaseVar": "1,762,965",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "188%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "210,902",
"Assets, Noncurrent": "67,174",
"Cost of Revenues": "487,967",
"General And Administrative Expense": "127,079",
"Intangible Assets": "626,121",
"Labor Expense": "0",
"Liabilities, Current": "137,862",
"Liabilities, Non-Current": "169,260",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-617",
"Other Expenses": "172,829",
"Other Liabilities": "0",
"Other Net Income": "4,483",
"Other Revenues": "835,585",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "904,197",
"Liabilities": "307,122",
"Expenses": "787,875",
"Revenues": "835,585",
"Stockholders Equity": "597,075",
"Net Income": "52,193",
"Comprehensive Net Income": "51,576",
"BaseVar": "1,680,509",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "199%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "230,897",
"Assets, Noncurrent": "78,003",
"Cost of Revenues": "519,157",
"General And Administrative Expense": "136,057",
"Intangible Assets": "594,593",
"Labor Expense": "0",
"Liabilities, Current": "160,396",
"Liabilities, Non-Current": "200,506",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2,743",
"Other Expenses": "241,567",
"Other Liabilities": "0",
"Other Net Income": "766",
"Other Revenues": "859,617",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "903,493",
"Liabilities": "360,902",
"Expenses": "896,781",
"Revenues": "859,617",
"Stockholders Equity": "542,591",
"Net Income": "-36,398",
"Comprehensive Net Income": "-39,141",
"BaseVar": "1,793,736",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "175%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "255,284",
"Assets, Noncurrent": "99,248",
"Cost of Revenues": "657,572",
"General And Administrative Expense": "147,462",
"Intangible Assets": "661,364",
"Labor Expense": "0",
"Liabilities, Current": "143,940",
"Liabilities, Non-Current": "278,418",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-4,476",
"Other Expenses": "52,000",
"Other Liabilities": "0",
"Other Net Income": "-2,107",
"Other Revenues": "919,486",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,015,896",
"Liabilities": "422,358",
"Expenses": "857,034",
"Revenues": "919,486",
"Stockholders Equity": "593,538",
"Net Income": "60,345",
"Comprehensive Net Income": "55,869",
"BaseVar": "1,895,975",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "187%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "299,808",
"Assets, Noncurrent": "101,235",
"Cost of Revenues": "727,669",
"General And Administrative Expense": "168,954",
"Intangible Assets": "653,754",
"Labor Expense": "0",
"Liabilities, Current": "174,974",
"Liabilities, Non-Current": "245,346",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-8,646",
"Other Expenses": "81,669",
"Other Liabilities": "0",
"Other Net Income": "1,910",
"Other Revenues": "1,034,480",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,054,797",
"Liabilities": "420,320",
"Expenses": "978,292",
"Revenues": "1,034,480",
"Stockholders Equity": "634,477",
"Net Income": "58,098",
"Comprehensive Net Income": "49,452",
"BaseVar": "2,072,955",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "189%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.8863543941293068,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001019737.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001019737.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001019737.svg"
},
{
"company_id": "0001362004",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001362004.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001362004.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001362004.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001362004_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001362004_main_keyfigs.svg",
"name": "ICF International Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001362004.svg",
"report_text": "The relative strengths and weaknesses of ICF 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 ICF International Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 66% points.The greatest weakness of ICF International Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 176%, being 48% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001362004_2017_ICF_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "5.25",
"Liabilities": "40.2",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "77.7",
"Liabilities, Current": "25.6",
"Other Liabilities": "12.0",
"Labor Expense": "12.4",
"Expenses": "4.53",
"Net Income": "63.2",
"General And Administrative Expense": "-4.17",
"Cost of Revenues": "-65.7",
"Other Expenses": "73.3",
"Revenues": "73.6",
"Other Revenues": "73.6",
"Assets, Noncurrent": "-6.48",
"Other Assets": "-2.77",
"Intangible Assets": "35.9",
"Assets, Current": "-12.3",
"Other Net Income": "-24.9",
"Comprehensive Net Income": "62.6",
"Economic Capital Ratio": "43.3"
},
"2012": {
"Assets, Noncurrent": "-4.26",
"Assets": "-7.68",
"Liabilities": "52.3",
"Stockholders Equity": "25.6",
"ECR before LimitedLiability": "80.5",
"Intangible Assets": "19.1",
"Assets, Current": "-13.9",
"Liabilities, Non-Current": "14.4",
"Liabilities, Current": "32.9",
"Other Liabilities": "9.83",
"General And Administrative Expense": "-3.71",
"Expenses": "-7.15",
"Revenues": "81.0",
"Net Income": "66.6",
"Other Expenses": "66.7",
"Labor Expense": "14.9",
"Cost of Revenues": "-70.3",
"Other Revenues": "81.0",
"Comprehensive Net Income": "67.1",
"Other Net Income": "-27.4",
"Economic Capital Ratio": "50.9"
},
"2013": {
"Assets": "-6.34",
"Liabilities": "52.8",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "100",
"Assets, Current": "-11.4",
"Assets, Noncurrent": "-5.50",
"Intangible Assets": "17.7",
"Liabilities, Non-Current": "18.1",
"Other Liabilities": "1.31",
"Liabilities, Current": "37.3",
"General And Administrative Expense": "-2.89",
"Expenses": "-3.43",
"Revenues": "92.1",
"Net Income": "87.6",
"Labor Expense": "11.6",
"Other Expenses": "79.0",
"Cost of Revenues": "-74.8",
"Other Revenues": "92.1",
"Comprehensive Net Income": "86.9",
"Other Net Income": "-17.8",
"Economic Capital Ratio": "72.6"
},
"2014": {
"Assets, Noncurrent": "-8.11",
"Assets": "-10.5",
"Liabilities": "7.30",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "60.0",
"Other Assets": "-9.41",
"Assets, Current": "-19.7",
"Intangible Assets": "52.2",
"Liabilities, Non-Current": "-24.3",
"Other Liabilities": "9.70",
"Liabilities, Current": "18.9",
"Labor Expense": "6.71",
"Expenses": "18.5",
"Revenues": "55.0",
"Net Income": "55.3",
"Cost of Revenues": "-54.8",
"Other Expenses": "55.6",
"Other Revenues": "55.0",
"Comprehensive Net Income": "55.3",
"Other Net Income": "-9.56",
"Economic Capital Ratio": "26.6"
},
"2015": {
"Liabilities, Current": "40.2",
"Liabilities": "31.5",
"Stockholders Equity": "27.6",
"ECR before LimitedLiability": "65.9",
"Liabilities, Non-Current": "-11.4",
"Other Expenses": "59.6",
"Expenses": "16.6",
"Net Income": "59.3",
"Labor Expense": "6.80",
"Cost of Revenues": "-67.6",
"General And Administrative Expense": "13.6",
"Other Revenues": "59.3",
"Revenues": "59.3",
"Other Assets": "7.71",
"Assets, Noncurrent": "-9.36",
"Assets, Current": "-14.3",
"Intangible Assets": "27.9",
"Other Net Income": "-14.8",
"Comprehensive Net Income": "59.3",
"Other Compr. Net Income": "-0.577",
"Economic Capital Ratio": "44.9"
},
"2016": {
"Intangible Assets": "46.4",
"Assets": "-3.06",
"Liabilities": "23.7",
"Stockholders Equity": "13.4",
"ECR before LimitedLiability": "68.3",
"Assets, Noncurrent": "-4.85",
"Other Assets": "-7.06",
"Assets, Current": "-15.5",
"Liabilities, Current": "29.1",
"Liabilities, Non-Current": "-8.31",
"Other Expenses": "65.7",
"Expenses": "6.54",
"Revenues": "48.9",
"Net Income": "61.3",
"Labor Expense": "8.13",
"Cost of Revenues": "-68.4",
"General And Administrative Expense": "7.15",
"Other Revenues": "48.9",
"Comprehensive Net Income": "63.4",
"Other Net Income": "3.88",
"Economic Capital Ratio": "47.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001362004_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "230,589",
"Assets, Noncurrent": "27,944",
"Cost of Revenues": "520,522",
"General And Administrative Expense": "241,062",
"Intangible Assets": "434,874",
"Labor Expense": "0",
"Liabilities, Current": "134,332",
"Liabilities, Non-Current": "150,785",
"Operating Lease Assets": "0",
"Other Assets": "1,208",
"Other Compr. Net Income": "0",
"Other Expenses": "44,450",
"Other Liabilities": "16,470",
"Other Net Income": "124",
"Other Revenues": "840,775",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "694,615",
"Liabilities": "301,587",
"Expenses": "806,034",
"Revenues": "840,775",
"Stockholders Equity": "393,028",
"Net Income": "34,865",
"Comprehensive Net Income": "34,865",
"BaseVar": "1,585,077",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "184%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "238,502",
"Assets, Noncurrent": "37,605",
"Cost of Revenues": "583,195",
"General And Administrative Expense": "263,878",
"Intangible Assets": "431,599",
"Labor Expense": "0",
"Liabilities, Current": "146,831",
"Liabilities, Non-Current": "114,460",
"Operating Lease Assets": "0",
"Other Assets": "2,015",
"Other Compr. Net Income": "-436",
"Other Expenses": "51,660",
"Other Liabilities": "19,680",
"Other Net Income": "-325",
"Other Revenues": "937,133",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "709,721",
"Liabilities": "280,971",
"Expenses": "898,733",
"Revenues": "937,133",
"Stockholders Equity": "428,750",
"Net Income": "38,075",
"Comprehensive Net Income": "37,639",
"BaseVar": "1,707,520",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "190%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "226,344",
"Assets, Noncurrent": "41,628",
"Cost of Revenues": "591,516",
"General And Administrative Expense": "272,387",
"Intangible Assets": "431,078",
"Labor Expense": "0",
"Liabilities, Current": "150,220",
"Liabilities, Non-Current": "52,911",
"Operating Lease Assets": "0",
"Other Assets": "1,864",
"Other Compr. Net Income": "251",
"Other Expenses": "46,058",
"Other Liabilities": "23,692",
"Other Net Income": "-12",
"Other Revenues": "949,303",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "700,914",
"Liabilities": "226,823",
"Expenses": "909,961",
"Revenues": "949,303",
"Stockholders Equity": "474,091",
"Net Income": "39,330",
"Comprehensive Net Income": "39,581",
"BaseVar": "1,691,156",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "202%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "288,429",
"Assets, Noncurrent": "55,948",
"Cost of Revenues": "654,946",
"General And Administrative Expense": "302,020",
"Intangible Assets": "764,485",
"Labor Expense": "0",
"Liabilities, Current": "203,243",
"Liabilities, Non-Current": "358,525",
"Operating Lease Assets": "0",
"Other Assets": "1,478",
"Other Compr. Net Income": "-1,491",
"Other Expenses": "52,180",
"Other Liabilities": "47,883",
"Other Net Income": "-958",
"Other Revenues": "1,050,134",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,110,340",
"Liabilities": "609,651",
"Expenses": "1,009,146",
"Revenues": "1,050,134",
"Stockholders Equity": "500,689",
"Net Income": "40,030",
"Comprehensive Net Income": "38,539",
"BaseVar": "2,220,737",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "166%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "277,613",
"Assets, Noncurrent": "57,881",
"Cost of Revenues": "694,436",
"General And Administrative Expense": "329,159",
"Intangible Assets": "746,303",
"Labor Expense": "0",
"Liabilities, Current": "193,857",
"Liabilities, Non-Current": "324,919",
"Operating Lease Assets": "0",
"Other Assets": "1,362",
"Other Compr. Net Income": "-5,010",
"Other Expenses": "67,709",
"Other Liabilities": "41,107",
"Other Net Income": "-1,559",
"Other Revenues": "1,132,232",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,083,159",
"Liabilities": "559,883",
"Expenses": "1,091,304",
"Revenues": "1,132,232",
"Stockholders Equity": "523,276",
"Net Income": "39,369",
"Comprehensive Net Income": "34,359",
"BaseVar": "2,293,390",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "169%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "299,131",
"Assets, Noncurrent": "14,301",
"Cost of Revenues": "745,137",
"General And Administrative Expense": "328,048",
"Intangible Assets": "729,812",
"Labor Expense": "0",
"Liabilities, Current": "196,720",
"Liabilities, Non-Current": "268,133",
"Operating Lease Assets": "0",
"Other Assets": "42,327",
"Other Compr. Net Income": "-2,149",
"Other Expenses": "66,512",
"Other Liabilities": "54,714",
"Other Net Income": "1,184",
"Other Revenues": "1,185,097",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,085,571",
"Liabilities": "519,567",
"Expenses": "1,139,697",
"Revenues": "1,185,097",
"Stockholders Equity": "566,004",
"Net Income": "46,584",
"Comprehensive Net Income": "44,435",
"BaseVar": "2,339,133",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "176%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.7608738620617719,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001362004.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001362004.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001362004.svg"
},
{
"company_id": "0001437226",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001437226.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001437226.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001437226.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001437226_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001437226_main_keyfigs.svg",
"name": "Mastech Digital Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001437226.svg",
"report_text": "The relative strengths and weaknesses of Mastech Digital 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 Mastech Digital Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 104% points.The greatest weakness of Mastech Digital Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 304% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 46% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001437226_2017_Mastech_Digital_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-15.6",
"Assets": "-34.8",
"Liabilities": "94.0",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "92.9",
"Intangible Assets": "-17.9",
"Assets, Current": "-21.7",
"Liabilities, Non-Current": "87.8",
"Liabilities, Current": "88.4",
"Other Liabilities": "43.9",
"Labor Expense": "38.0",
"Expenses": "-137",
"Revenues": "186",
"Net Income": "103",
"General And Administrative Expense": "19.1",
"Cost of Revenues": "-479",
"Other Expenses": "133",
"Other Revenues": "186",
"Other Net Income": "-70.6",
"Comprehensive Net Income": "102",
"Economic Capital Ratio": "58.5"
},
"2012": {
"Assets, Noncurrent": "-21.5",
"Assets": "-57.0",
"Liabilities": "73.7",
"Stockholders Equity": "-78.0",
"ECR before LimitedLiability": "65.3",
"Intangible Assets": "-37.2",
"Assets, Current": "-42.7",
"Liabilities, Non-Current": "65.1",
"Liabilities, Current": "65.7",
"Other Liabilities": "40.3",
"General And Administrative Expense": "47.3",
"Expenses": "-185",
"Revenues": "173",
"Net Income": "99.0",
"Other Expenses": "114",
"Labor Expense": "54.8",
"Cost of Revenues": "-560",
"Other Revenues": "173",
"Comprehensive Net Income": "99.8",
"Other Net Income": "-86.7",
"Economic Capital Ratio": "35.7"
},
"2013": {
"Assets": "-35.4",
"Liabilities": "102",
"Stockholders Equity": "-97.6",
"ECR before LimitedLiability": "105",
"Assets, Current": "-25.7",
"Assets, Noncurrent": "-17.3",
"Intangible Assets": "-23.1",
"Liabilities, Non-Current": "81.9",
"Other Liabilities": "21.6",
"Liabilities, Current": "96.7",
"General And Administrative Expense": "73.5",
"Expenses": "-178",
"Revenues": "204",
"Net Income": "153",
"Labor Expense": "40.6",
"Other Expenses": "150",
"Cost of Revenues": "-640",
"Other Revenues": "204",
"Comprehensive Net Income": "152",
"Other Net Income": "-53.7",
"Economic Capital Ratio": "76.9"
},
"2014": {
"Assets, Noncurrent": "-15.4",
"Assets": "-32.8",
"Liabilities": "107",
"Stockholders Equity": "-158",
"ECR before LimitedLiability": "107",
"Assets, Current": "-24.4",
"Intangible Assets": "-17.1",
"Liabilities, Non-Current": "77.4",
"Other Liabilities": "18.1",
"Liabilities, Current": "103",
"Labor Expense": "27.1",
"Expenses": "-184",
"Revenues": "210",
"Net Income": "156",
"General And Administrative Expense": "71.2",
"Cost of Revenues": "-678",
"Other Expenses": "168",
"Other Revenues": "210",
"Comprehensive Net Income": "156",
"Other Net Income": "-36.2",
"Economic Capital Ratio": "73.3"
},
"2015": {
"Other Assets": "21.5",
"Assets": "-44.5",
"Liabilities": "58.1",
"ECR before LimitedLiability": "61.9",
"Assets, Noncurrent": "-23.6",
"Assets, Current": "-29.8",
"Intangible Assets": "-22.0",
"Liabilities, Current": "56.1",
"Liabilities, Non-Current": "27.9",
"Other Liabilities": "11.2",
"Other Expenses": "84.0",
"Expenses": "-61.7",
"Net Income": "74.8",
"Labor Expense": "15.7",
"Cost of Revenues": "-289",
"General And Administrative Expense": "55.1",
"Other Revenues": "116",
"Revenues": "116",
"Other Net Income": "-33.1",
"Comprehensive Net Income": "74.8",
"Economic Capital Ratio": "41.0"
},
"2016": {
"Assets": "-43.2",
"Liabilities": "65.2",
"Stockholders Equity": "-41.6",
"ECR before LimitedLiability": "66.2",
"Assets, Noncurrent": "-11.5",
"Other Assets": "-18.4",
"Assets, Current": "-31.2",
"Liabilities, Current": "63.5",
"Liabilities, Non-Current": "30.5",
"Other Liabilities": "19.1",
"Other Expenses": "89.6",
"Expenses": "-82.0",
"Revenues": "104",
"Net Income": "72.8",
"Labor Expense": "19.4",
"Cost of Revenues": "-304",
"General And Administrative Expense": "43.2",
"Other Revenues": "104",
"Comprehensive Net Income": "74.1",
"Other Net Income": "6.98",
"Economic Capital Ratio": "45.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001437226_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "18,903",
"Assets, Noncurrent": "273",
"Cost of Revenues": "71,821",
"General And Administrative Expense": "15,680",
"Intangible Assets": "458",
"Labor Expense": "0",
"Liabilities, Current": "6,741",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "679",
"Other Liabilities": "0",
"Other Net Income": "-69",
"Other Revenues": "89,362",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "19,788",
"Liabilities": "6,741",
"Expenses": "88,180",
"Revenues": "89,362",
"Stockholders Equity": "13,047",
"Net Income": "1,113",
"Comprehensive Net Income": "1,113",
"BaseVar": "130,488",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "199%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "15,391",
"Assets, Noncurrent": "249",
"Cost of Revenues": "82,629",
"General And Administrative Expense": "15,693",
"Intangible Assets": "429",
"Labor Expense": "0",
"Liabilities, Current": "9,533",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "351",
"Other Compr. Net Income": "8.0",
"Other Expenses": "1,345",
"Other Liabilities": "0",
"Other Net Income": "-32",
"Other Revenues": "101,838",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "16,420",
"Liabilities": "9,533",
"Expenses": "99,667",
"Revenues": "101,838",
"Stockholders Equity": "6,887",
"Net Income": "2,139",
"Comprehensive Net Income": "2,147",
"BaseVar": "145,996",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "175%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "16,400",
"Assets, Noncurrent": "174",
"Cost of Revenues": "86,784",
"General And Administrative Expense": "14,815",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "7,591",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "477",
"Other Compr. Net Income": "8.0",
"Other Expenses": "1,956",
"Other Liabilities": "0",
"Other Net Income": "459",
"Other Revenues": "106,901",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "17,051",
"Liabilities": "7,591",
"Expenses": "103,555",
"Revenues": "106,901",
"Stockholders Equity": "9,460",
"Net Income": "3,805",
"Comprehensive Net Income": "3,813",
"BaseVar": "151,530",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "206%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "18,840",
"Assets, Noncurrent": "701",
"Cost of Revenues": "92,737",
"General And Administrative Expense": "15,246",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "503",
"Other Compr. Net Income": "-41",
"Other Expenses": "2,085",
"Other Liabilities": "7,176",
"Other Net Income": "-32",
"Other Revenues": "113,523",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "20,044",
"Liabilities": "7,176",
"Expenses": "110,068",
"Revenues": "113,523",
"Stockholders Equity": "12,868",
"Net Income": "3,423",
"Comprehensive Net Income": "3,382",
"BaseVar": "161,228",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "212%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "20,842",
"Assets, Noncurrent": "656",
"Cost of Revenues": "99,671",
"General And Administrative Expense": "19,117",
"Intangible Assets": "16,553",
"Labor Expense": "0",
"Liabilities, Current": "11,936",
"Liabilities, Non-Current": "10,738",
"Operating Lease Assets": "0",
"Other Assets": "426",
"Other Compr. Net Income": "6.0",
"Other Expenses": "1,672",
"Other Liabilities": "0",
"Other Net Income": "-257",
"Other Revenues": "123,470",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "38,477",
"Liabilities": "22,674",
"Expenses": "120,460",
"Revenues": "123,470",
"Stockholders Equity": "15,803",
"Net Income": "2,753",
"Comprehensive Net Income": "2,759",
"BaseVar": "191,743",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "166%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "22,964",
"Assets, Noncurrent": "558",
"Cost of Revenues": "105,711",
"General And Administrative Expense": "21,790",
"Intangible Assets": "15,740",
"Labor Expense": "0",
"Liabilities, Current": "12,257",
"Liabilities, Non-Current": "8,136",
"Operating Lease Assets": "0",
"Other Assets": "229",
"Other Compr. Net Income": "12",
"Other Expenses": "1,500",
"Other Liabilities": "26",
"Other Net Income": "-487",
"Other Revenues": "132,008",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "39,491",
"Liabilities": "20,419",
"Expenses": "129,001",
"Revenues": "132,008",
"Stockholders Equity": "19,072",
"Net Income": "2,520",
"Comprehensive Net Income": "2,532",
"BaseVar": "202,550",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.7404849781750247,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001437226.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001437226.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001437226.svg"
},
{
"company_id": "0001398659",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001398659.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001398659.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001398659.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001398659_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001398659_main_keyfigs.svg",
"name": "Genpact LTD",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001398659.svg",
"report_text": "The relative strengths and weaknesses of Genpact 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 Genpact LTD compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Genpact LTD is the variable Liabilities, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 45% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001398659_2017_Genpact_LTD.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "-0.346",
"Assets": "5.16",
"Liabilities": "30.2",
"Stockholders Equity": "38.0",
"ECR before LimitedLiability": "42.5",
"Assets, Noncurrent": "1.10",
"Intangible Assets": "0.329",
"Assets, Current": "3.81",
"Liabilities, Current": "16.7",
"Liabilities, Non-Current": "15.8",
"Other Liabilities": "-0.985",
"Cost of Revenues": "-11.1",
"Expenses": "0.668",
"Revenues": "2.99",
"Net Income": "3.93",
"Other Expenses": "17.3",
"General And Administrative Expense": "-4.94",
"Other Revenues": "2.99",
"Other Net Income": "0.265",
"Comprehensive Net Income": "3.93",
"Economic Capital Ratio": "44.6"
},
"2011": {
"Assets": "20.2",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "86.6",
"Other Assets": "2.49",
"Intangible Assets": "15.3",
"Liabilities, Non-Current": "7.47",
"Liabilities": "15.1",
"Liabilities, Current": "-2.32",
"Other Liabilities": "10.1",
"Labor Expense": "8.29",
"Expenses": "31.0",
"Revenues": "31.9",
"Net Income": "48.6",
"General And Administrative Expense": "9.77",
"Cost of Revenues": "-34.0",
"Other Expenses": "52.0",
"Other Revenues": "31.9",
"Other Net Income": "-14.5",
"Comprehensive Net Income": "48.3",
"Other Compr. Net Income": "-0.320",
"Economic Capital Ratio": "52.2"
},
"2014": {
"Assets, Noncurrent": "-2.85",
"Assets": "-3.99",
"Other Liabilities": "13.5",
"Stockholders Equity": "-4.81",
"ECR before LimitedLiability": "67.4",
"Other Assets": "-6.85",
"Assets, Current": "-7.93",
"Intangible Assets": "18.4",
"Labor Expense": "6.00",
"Expenses": "28.3",
"Revenues": "48.4",
"Net Income": "62.4",
"General And Administrative Expense": "8.76",
"Cost of Revenues": "-45.5",
"Other Expenses": "62.4",
"Other Revenues": "48.4",
"Liabilities, Non-Current": "-23.6",
"Liabilities, Current": "10.0",
"Comprehensive Net Income": "62.4",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "34.0"
},
"2015": {
"Other Assets": "5.19",
"Assets": "64.3",
"Liabilities": "-33.2",
"Stockholders Equity": "39.6",
"ECR before LimitedLiability": "71.3",
"Assets, Noncurrent": "2.58",
"Assets, Current": "15.9",
"Intangible Assets": "19.4",
"Liabilities, Non-Current": "-34.8",
"Other Liabilities": "1.96",
"Other Expenses": "30.0",
"Expenses": "64.3",
"Revenues": "-30.6",
"Net Income": "39.1",
"Labor Expense": "2.64",
"Cost of Revenues": "6.40",
"General And Administrative Expense": "23.1",
"Other Revenues": "-30.6",
"Other Net Income": "9.32",
"Comprehensive Net Income": "39.1",
"Economic Capital Ratio": "50.4"
},
"2016": {
"Intangible Assets": "25.3",
"Assets": "62.3",
"Liabilities": "-43.7",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "65.4",
"Assets, Noncurrent": "7.63",
"Assets, Current": "13.4",
"Liabilities, Current": "-12.4",
"Liabilities, Non-Current": "-32.7",
"Other Liabilities": "3.21",
"Other Expenses": "28.0",
"Expenses": "62.7",
"Revenues": "-40.3",
"Net Income": "33.7",
"Labor Expense": "3.11",
"Cost of Revenues": "8.71",
"General And Administrative Expense": "20.2",
"Other Revenues": "-40.3",
"Comprehensive Net Income": "34.6",
"Other Net Income": "17.8",
"Economic Capital Ratio": "44.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001398659_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "935,780",
"Assets, Noncurrent": "317,169",
"Cost of Revenues": "788,522",
"General And Administrative Expense": "282,102",
"Intangible Assets": "603,500",
"Labor Expense": "0",
"Liabilities, Current": "322,548",
"Liabilities, Non-Current": "73,546",
"Operating Lease Assets": "0",
"Other Assets": "37,012",
"Other Compr. Net Income": "0",
"Other Expenses": "50,162",
"Other Liabilities": "16,125",
"Other Net Income": "10,854",
"Other Revenues": "1,258,963",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,893,461",
"Liabilities": "412,219",
"Expenses": "1,120,786",
"Revenues": "1,258,963",
"Stockholders Equity": "1,481,242",
"Net Income": "149,031",
"Comprehensive Net Income": "149,031",
"BaseVar": "2,730,638",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "223%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "985,119",
"Assets, Noncurrent": "287,541",
"Cost of Revenues": "1,004,899",
"General And Administrative Expense": "357,959",
"Intangible Assets": "928,400",
"Labor Expense": "0",
"Liabilities, Current": "661,828",
"Liabilities, Non-Current": "293,116",
"Operating Lease Assets": "0",
"Other Assets": "202,327",
"Other Compr. Net Income": "0",
"Other Expenses": "90,630",
"Other Liabilities": "12,760",
"Other Net Income": "44,128",
"Other Revenues": "1,600,436",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,403,387",
"Liabilities": "967,704",
"Expenses": "1,453,488",
"Revenues": "1,600,436",
"Stockholders Equity": "1,435,683",
"Net Income": "191,076",
"Comprehensive Net Income": "191,076",
"BaseVar": "3,730,260",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "193%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,188,508",
"Assets, Noncurrent": "322,642",
"Cost of Revenues": "1,378,088",
"General And Administrative Expense": "585,646",
"Intangible Assets": "1,171,758",
"Labor Expense": "0",
"Liabilities, Current": "622,114",
"Liabilities, Non-Current": "825,956",
"Operating Lease Assets": "0",
"Other Assets": "59,629",
"Other Compr. Net Income": "0",
"Other Expenses": "85,962",
"Other Liabilities": "9,331",
"Other Net Income": "-37,571",
"Other Revenues": "2,279,438",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,742,537",
"Liabilities": "1,457,401",
"Expenses": "2,049,696",
"Revenues": "2,279,438",
"Stockholders Equity": "1,285,136",
"Net Income": "192,171",
"Comprehensive Net Income": "192,171",
"BaseVar": "4,981,994",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "173%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,195,069",
"Assets, Noncurrent": "355,401",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "1,136,947",
"Labor Expense": "0",
"Liabilities, Current": "594,480",
"Liabilities, Non-Current": "892,560",
"Operating Lease Assets": "0",
"Other Assets": "106,072",
"Other Compr. Net Income": "0",
"Other Expenses": "61,937",
"Other Liabilities": "2,093",
"Other Net Income": "301,754",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,793,489",
"Liabilities": "1,489,133",
"Expenses": "61,937",
"Revenues": "0",
"Stockholders Equity": "1,304,356",
"Net Income": "239,817",
"Comprehensive Net Income": "239,817",
"BaseVar": "2,381,347",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "175%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,227,037",
"Assets, Noncurrent": "442,443",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "1,141,457",
"Labor Expense": "0",
"Liabilities, Current": "731,355",
"Liabilities, Non-Current": "860,942",
"Operating Lease Assets": "0",
"Other Assets": "74,943",
"Other Compr. Net Income": "0",
"Other Expenses": "62,098",
"Other Liabilities": "2,415",
"Other Net Income": "329,645",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,885,880",
"Liabilities": "1,594,712",
"Expenses": "62,098",
"Revenues": "0",
"Stockholders Equity": "1,291,168",
"Net Income": "267,547",
"Comprehensive Net Income": "267,547",
"BaseVar": "2,498,846",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.732323383285458,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001398659.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001398659.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001398659.svg"
},
{
"company_id": "0001013706",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001013706.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001013706.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001013706.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001013706_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001013706_main_keyfigs.svg",
"name": "Wilhelmina International Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001013706.svg",
"report_text": "The relative strengths and weaknesses of Wilhelmina 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 Wilhelmina International Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Wilhelmina International Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 40% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001013706_2017_Wilhelmina_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-8.56",
"Assets": "-6.36",
"Liabilities": "44.9",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "72.9",
"Other Assets": "10.6",
"Intangible Assets": "11.5",
"Assets, Current": "-13.6",
"Liabilities, Non-Current": "29.8",
"Other Liabilities": "16.3",
"Labor Expense": "-19.7",
"Expenses": "-2.61",
"Revenues": "70.5",
"Net Income": "67.1",
"General And Administrative Expense": "37.4",
"Cost of Revenues": "41.7",
"Other Expenses": "-51.4",
"Other Revenues": "70.5",
"Other Net Income": "-27.2",
"Comprehensive Net Income": "66.5",
"Economic Capital Ratio": "38.5"
},
"2012": {
"Assets, Noncurrent": "-6.67",
"Assets": "-14.3",
"Liabilities": "65.4",
"Stockholders Equity": "21.2",
"ECR before LimitedLiability": "78.6",
"Other Assets": "14.0",
"Assets, Current": "-17.6",
"Liabilities, Non-Current": "28.9",
"Liabilities, Current": "29.9",
"Other Liabilities": "15.7",
"General And Administrative Expense": "41.3",
"Expenses": "-21.6",
"Revenues": "83.7",
"Net Income": "72.6",
"Other Expenses": "-75.9",
"Labor Expense": "-23.8",
"Cost of Revenues": "52.7",
"Other Revenues": "83.7",
"Comprehensive Net Income": "73.4",
"Other Net Income": "-31.4",
"Economic Capital Ratio": "49.0"
},
"2013": {
"Other Assets": "11.9",
"Assets": "-12.6",
"Liabilities": "63.1",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "100",
"Assets, Current": "-12.1",
"Assets, Noncurrent": "-7.63",
"Liabilities, Non-Current": "25.7",
"Other Liabilities": "7.70",
"Liabilities, Current": "36.8",
"General And Administrative Expense": "48.7",
"Expenses": "-13.7",
"Revenues": "96.9",
"Net Income": "91.4",
"Labor Expense": "-28.0",
"Other Expenses": "-73.2",
"Cost of Revenues": "54.5",
"Other Revenues": "96.9",
"Comprehensive Net Income": "91.3",
"Other Net Income": "-20.7",
"Economic Capital Ratio": "72.4"
},
"2014": {
"Assets, Noncurrent": "-11.0",
"Assets": "-26.0",
"Liabilities": "65.3",
"Stockholders Equity": "-24.5",
"ECR before LimitedLiability": "82.3",
"Other Assets": "-2.14",
"Assets, Current": "-18.9",
"Liabilities, Non-Current": "25.0",
"Other Liabilities": "25.3",
"Liabilities, Current": "24.5",
"Labor Expense": "-32.2",
"Expenses": "-26.1",
"Revenues": "87.9",
"Net Income": "78.8",
"General And Administrative Expense": "51.8",
"Cost of Revenues": "39.5",
"Other Expenses": "-70.1",
"Other Revenues": "87.9",
"Comprehensive Net Income": "78.9",
"Other Net Income": "-14.9",
"Economic Capital Ratio": "48.9"
},
"2015": {
"Other Assets": "25.8",
"Assets": "-18.3",
"Liabilities": "81.4",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "88.3",
"Assets, Noncurrent": "-11.2",
"Assets, Current": "-13.7",
"Intangible Assets": "-10.7",
"Liabilities, Current": "60.0",
"Liabilities, Non-Current": "37.8",
"Other Expenses": "-73.5",
"Expenses": "-27.2",
"Revenues": "97.2",
"Net Income": "83.7",
"Labor Expense": "-38.2",
"Cost of Revenues": "26.2",
"General And Administrative Expense": "77.7",
"Other Revenues": "97.2",
"Other Net Income": "-22.5",
"Comprehensive Net Income": "83.7",
"Economic Capital Ratio": "67.3"
},
"2016": {
"Assets": "-21.6",
"Liabilities": "47.7",
"ECR before LimitedLiability": "60.8",
"Assets, Noncurrent": "-4.14",
"Other Assets": "-3.52",
"Assets, Current": "-16.7",
"Liabilities, Current": "20.8",
"Liabilities, Non-Current": "20.6",
"Other Liabilities": "11.3",
"Other Expenses": "-63.2",
"Expenses": "-22.5",
"Net Income": "58.6",
"Labor Expense": "-30.9",
"Cost of Revenues": "32.4",
"General And Administrative Expense": "53.7",
"Revenues": "60.5",
"Other Revenues": "60.5",
"Comprehensive Net Income": "58.7",
"Other Net Income": "4.83",
"Other Compr. Net Income": "2.60",
"Economic Capital Ratio": "40.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001013706_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "15,267",
"Assets, Noncurrent": "864",
"Cost of Revenues": "0",
"General And Administrative Expense": "4,318",
"Intangible Assets": "15,881",
"Labor Expense": "9,502",
"Liabilities, Current": "16,489",
"Liabilities, Non-Current": "2,045",
"Operating Lease Assets": "0",
"Other Assets": "8,689",
"Other Compr. Net Income": "0",
"Other Expenses": "40,077",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "55,466",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "40,701",
"Liabilities": "18,534",
"Expenses": "53,897",
"Revenues": "55,466",
"Stockholders Equity": "22,167",
"Net Income": "1,569",
"Comprehensive Net Income": "1,569",
"BaseVar": "101,797",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "179%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "11,886",
"Assets, Noncurrent": "859",
"Cost of Revenues": "0",
"General And Administrative Expense": "4,804",
"Intangible Assets": "14,444",
"Labor Expense": "10,151",
"Liabilities, Current": "10,601",
"Liabilities, Non-Current": "3,252",
"Operating Lease Assets": "0",
"Other Assets": "8,689",
"Other Compr. Net Income": "0",
"Other Expenses": "40,378",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "56,375",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "35,878",
"Liabilities": "13,853",
"Expenses": "55,333",
"Revenues": "56,375",
"Stockholders Equity": "22,025",
"Net Income": "1,062",
"Comprehensive Net Income": "1,062",
"BaseVar": "98,606",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "188%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "16,019",
"Assets, Noncurrent": "1,171",
"Cost of Revenues": "0",
"General And Administrative Expense": "4,856",
"Intangible Assets": "13,012",
"Labor Expense": "11,460",
"Liabilities, Current": "11,638",
"Liabilities, Non-Current": "2,087",
"Operating Lease Assets": "0",
"Other Assets": "8,689",
"Other Compr. Net Income": "0",
"Other Expenses": "46,176",
"Other Liabilities": "0",
"Other Net Income": "-60",
"Other Revenues": "65,944",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "38,891",
"Liabilities": "13,725",
"Expenses": "62,492",
"Revenues": "65,944",
"Stockholders Equity": "25,166",
"Net Income": "3,392",
"Comprehensive Net Income": "3,392",
"BaseVar": "111,115",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "202%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "20,589",
"Assets, Noncurrent": "1,469",
"Cost of Revenues": "0",
"General And Administrative Expense": "5,857",
"Intangible Assets": "12,678",
"Labor Expense": "13,035",
"Liabilities, Current": "14,321",
"Liabilities, Non-Current": "2,332",
"Operating Lease Assets": "0",
"Other Assets": "8,467",
"Other Compr. Net Income": "0",
"Other Expenses": "56,631",
"Other Liabilities": "0",
"Other Net Income": "-86",
"Other Revenues": "76,810",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "43,203",
"Liabilities": "16,653",
"Expenses": "75,523",
"Revenues": "76,810",
"Stockholders Equity": "26,550",
"Net Income": "1,201",
"Comprehensive Net Income": "1,201",
"BaseVar": "130,525",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "188%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "19,289",
"Assets, Noncurrent": "2,516",
"Cost of Revenues": "0",
"General And Administrative Expense": "5,885",
"Intangible Assets": "13,498",
"Labor Expense": "15,150",
"Liabilities, Current": "13,517",
"Liabilities, Non-Current": "2,474",
"Operating Lease Assets": "0",
"Other Assets": "8,467",
"Other Compr. Net Income": "-12",
"Other Expenses": "61,204",
"Other Liabilities": "0",
"Other Net Income": "-54",
"Other Revenues": "83,800",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "43,770",
"Liabilities": "15,991",
"Expenses": "82,239",
"Revenues": "83,800",
"Stockholders Equity": "27,779",
"Net Income": "1,507",
"Comprehensive Net Income": "1,495",
"BaseVar": "139,510",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "192%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "24,649",
"Assets, Noncurrent": "3,370",
"Cost of Revenues": "0",
"General And Administrative Expense": "7,042",
"Intangible Assets": "13,402",
"Labor Expense": "14,893",
"Liabilities, Current": "19,597",
"Liabilities, Non-Current": "4,881",
"Operating Lease Assets": "0",
"Other Assets": "8,467",
"Other Compr. Net Income": "-38",
"Other Expenses": "60,091",
"Other Liabilities": "0",
"Other Net Income": "-107",
"Other Revenues": "82,228",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "49,888",
"Liabilities": "24,478",
"Expenses": "82,026",
"Revenues": "82,228",
"Stockholders Equity": "25,410",
"Net Income": "95",
"Comprehensive Net Income": "57",
"BaseVar": "145,686",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "169%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.6863920748573724,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001013706.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001013706.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001013706.svg"
},
{
"company_id": "0001533106",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001533106.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001533106.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001533106.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001533106_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001533106_main_keyfigs.svg",
"name": "Argentum 47 INC",
"rank": 11,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Argentum 47 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 Argentum 47 INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Argentum 47 INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 158%, being 30% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001533106_2017_Argentum_47_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Noncurrent": "-0.171",
"Assets": "-41.9",
"Liabilities": "-0.445",
"ECR before LimitedLiability": "-109",
"Other Assets": "0",
"Intangible Assets": "-2.53",
"Assets, Current": "-12.9",
"Liabilities, Non-Current": "-0.227",
"Other Liabilities": "-0.0258",
"General And Administrative Expense": "-0.199",
"Expenses": "-20.2",
"Net Income": "-68.7",
"Other Expenses": "-14.5",
"Labor Expense": "0",
"Cost of Revenues": "0",
"Revenues": "-0.0213",
"Other Revenues": "-0.0213",
"Stockholders Equity": "-0.125",
"Comprehensive Net Income": "-68.3",
"Other Net Income": "-0.0370",
"Economic Capital Ratio": "-139"
},
"2013": {
"Other Assets": "0.209",
"Assets": "-40.5",
"Liabilities": "16.5",
"Stockholders Equity": "-42.2",
"ECR before LimitedLiability": "-78.8",
"Assets, Current": "-12.6",
"Assets, Noncurrent": "-11.0",
"Intangible Assets": "-18.2",
"Liabilities, Non-Current": "1.09",
"Other Liabilities": "-0.692",
"Liabilities, Current": "16.1",
"Expenses": "-20.2",
"Revenues": "-18.3",
"Net Income": "-55.0",
"Labor Expense": "2.04",
"Other Expenses": "-35.7",
"Cost of Revenues": "6.99",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "-55.2",
"Other Net Income": "-7.34",
"Economic Capital Ratio": "-106"
},
"2015": {
"Other Assets": "71.0",
"Assets": "-9.28",
"Liabilities": "6.89",
"Stockholders Equity": "-6.12",
"ECR before LimitedLiability": "37.5",
"Assets, Noncurrent": "-15.7",
"Assets, Current": "-30.5",
"Intangible Assets": "-25.3",
"Liabilities, Current": "-27.1",
"Liabilities, Non-Current": "24.9",
"Other Expenses": "18.5",
"Expenses": "34.9",
"Revenues": "33.3",
"Net Income": "34.5",
"Labor Expense": "7.14",
"Cost of Revenues": "17.5",
"General And Administrative Expense": "30.6",
"Other Revenues": "33.3",
"Other Net Income": "-64.3",
"Comprehensive Net Income": "34.5",
"Economic Capital Ratio": "16.5"
},
"2016": {
"Intangible Assets": "-8.72",
"Assets": "30.8",
"Liabilities": "-18.3",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "50.3",
"Assets, Noncurrent": "-4.25",
"Other Assets": "63.3",
"Assets, Current": "-20.0",
"Liabilities, Current": "-44.1",
"Liabilities, Non-Current": "15.3",
"Other Liabilities": "5.20",
"Expenses": "47.4",
"Revenues": "-5.57",
"Net Income": "33.3",
"Labor Expense": "5.31",
"Cost of Revenues": "14.9",
"General And Administrative Expense": "26.0",
"Other Revenues": "-5.57",
"Comprehensive Net Income": "34.8",
"Other Net Income": "-6.67",
"Economic Capital Ratio": "29.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001533106_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "152",
"Assets, Noncurrent": "6.5",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,078",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "606",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "160",
"Other Compr. Net Income": "0",
"Other Expenses": "2,308",
"Other Liabilities": "0",
"Other Net Income": "-78",
"Other Revenues": "609",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "318",
"Liabilities": "606",
"Expenses": "3,386",
"Revenues": "609",
"Stockholders Equity": "-287",
"Net Income": "-2,856",
"Comprehensive Net Income": "-2,856",
"BaseVar": "3,150",
"ECR before LimitedLiability": "-874%",
"Economic Capital Ratio": "0.0053%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "543",
"Assets, Noncurrent": "7.8",
"Cost of Revenues": "0",
"General And Administrative Expense": "468",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,653",
"Liabilities, Non-Current": "324",
"Operating Lease Assets": "0",
"Other Assets": "5.0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,898",
"Other Liabilities": "0",
"Other Net Income": "-154",
"Other Revenues": "174",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "556",
"Liabilities": "1,977",
"Expenses": "2,366",
"Revenues": "174",
"Stockholders Equity": "-1,421",
"Net Income": "-2,345",
"Comprehensive Net Income": "-2,345",
"BaseVar": "3,044",
"ECR before LimitedLiability": "-349%",
"Economic Capital Ratio": "23%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "137",
"Assets, Noncurrent": "20",
"Cost of Revenues": "0",
"General And Administrative Expense": "455",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "2,284",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "2,650",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "1,415",
"Other Liabilities": "0",
"Other Net Income": "-1,196",
"Other Revenues": "3,313",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,807",
"Liabilities": "2,284",
"Expenses": "1,870",
"Revenues": "3,313",
"Stockholders Equity": "523",
"Net Income": "247",
"Comprehensive Net Income": "246",
"BaseVar": "6,756",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "133",
"Assets, Noncurrent": "10",
"Cost of Revenues": "0",
"General And Administrative Expense": "184",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,815",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "3,085",
"Other Compr. Net Income": "0",
"Other Expenses": "1,139",
"Other Liabilities": "0",
"Other Net Income": "-204",
"Other Revenues": "1,511",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "3,228",
"Liabilities": "1,815",
"Expenses": "1,323",
"Revenues": "1,511",
"Stockholders Equity": "1,414",
"Net Income": "-16",
"Comprehensive Net Income": "-16",
"BaseVar": "4,527",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "158%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.581593078985723,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001533106.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001533106.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001533106.svg"
},
{
"company_id": "0001371489",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001371489.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001371489.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001371489.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001371489_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001371489_main_keyfigs.svg",
"name": "Information Services Group Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001371489.svg",
"report_text": "The relative strengths and weaknesses of Information Services 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 Information Services Group Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Information Services Group Inc is the variable Liabilities, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 3.0% points above the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001371489_2017_Information_Services_Group_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Assets": "32.9",
"Liabilities": "-58.1",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "31.2",
"Other Assets": "-0.765",
"Intangible Assets": "30.1",
"Assets, Current": "24.6",
"Liabilities, Non-Current": "-44.7",
"Liabilities, Current": "-9.16",
"Other Liabilities": "-0.839",
"General And Administrative Expense": "18.4",
"Expenses": "31.7",
"Revenues": "-32.4",
"Net Income": "19.7",
"Other Expenses": "23.1",
"Labor Expense": "5.21",
"Cost of Revenues": "15.2",
"Other Revenues": "-32.4",
"Comprehensive Net Income": "20.1",
"Other Net Income": "-6.80",
"Economic Capital Ratio": "1.58"
},
"2013": {
"Assets": "38.4",
"Liabilities": "-60.2",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "45.8",
"Assets, Current": "30.1",
"Assets, Noncurrent": "-2.23",
"Intangible Assets": "28.1",
"Liabilities, Non-Current": "-48.6",
"Liabilities, Current": "-8.38",
"General And Administrative Expense": "20.0",
"Expenses": "38.1",
"Revenues": "-34.1",
"Net Income": "30.3",
"Labor Expense": "4.10",
"Other Expenses": "24.9",
"Cost of Revenues": "15.7",
"Other Revenues": "-34.1",
"Comprehensive Net Income": "29.6",
"Other Net Income": "2.47",
"Other Compr. Net Income": "-0.609",
"Economic Capital Ratio": "18.1"
},
"2014": {
"Assets": "36.9",
"Liabilities": "-57.8",
"Stockholders Equity": "4.38",
"ECR before LimitedLiability": "41.6",
"Other Assets": "-5.16",
"Assets, Current": "22.9",
"Intangible Assets": "31.4",
"Liabilities, Non-Current": "-46.7",
"Other Liabilities": "6.38",
"Liabilities, Current": "-15.2",
"Labor Expense": "3.02",
"Expenses": "38.0",
"Revenues": "-34.3",
"Net Income": "34.3",
"General And Administrative Expense": "20.2",
"Cost of Revenues": "10.9",
"Other Expenses": "30.7",
"Other Revenues": "-34.3",
"Comprehensive Net Income": "31.9",
"Other Net Income": "6.56",
"Economic Capital Ratio": "8.21"
},
"2015": {
"Other Assets": "3.73",
"Assets": "43.0",
"Liabilities": "-44.6",
"Stockholders Equity": "27.6",
"ECR before LimitedLiability": "48.4",
"Assets, Current": "32.7",
"Intangible Assets": "21.4",
"Liabilities, Current": "-2.63",
"Liabilities, Non-Current": "-43.8",
"Other Expenses": "31.5",
"Expenses": "42.5",
"Revenues": "-32.2",
"Net Income": "33.0",
"Labor Expense": "2.78",
"Cost of Revenues": "6.75",
"General And Administrative Expense": "24.4",
"Other Revenues": "-32.2",
"Other Net Income": "2.56",
"Comprehensive Net Income": "30.5",
"Other Compr. Net Income": "-2.18",
"Economic Capital Ratio": "27.5"
},
"2016": {
"Intangible Assets": "22.3",
"Assets": "25.2",
"Liabilities": "-65.0",
"Stockholders Equity": "8.60",
"ECR before LimitedLiability": "23.5",
"Other Assets": "-5.62",
"Assets, Current": "20.7",
"Liabilities, Current": "-5.98",
"Liabilities, Non-Current": "-60.3",
"Other Liabilities": "2.68",
"Other Expenses": "20.9",
"Expenses": "23.8",
"Revenues": "-42.7",
"Net Income": "16.7",
"Labor Expense": "3.31",
"Cost of Revenues": "9.24",
"General And Administrative Expense": "20.7",
"Other Revenues": "-42.7",
"Comprehensive Net Income": "16.7",
"Other Net Income": "-1.68",
"Economic Capital Ratio": "3.03"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001371489_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "67,415",
"Assets, Noncurrent": "5,907",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "62,611",
"Labor Expense": "0",
"Liabilities, Current": "32,933",
"Liabilities, Non-Current": "59,011",
"Operating Lease Assets": "0",
"Other Assets": "52",
"Other Compr. Net Income": "204",
"Other Expenses": "2,637",
"Other Liabilities": "5,732",
"Other Net Income": "3,240",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "135,985",
"Liabilities": "97,676",
"Expenses": "2,637",
"Revenues": "0",
"Stockholders Equity": "38,309",
"Net Income": "603",
"Comprehensive Net Income": "807",
"BaseVar": "120,844",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "141%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "76,714",
"Assets, Noncurrent": "6,322",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "56,784",
"Labor Expense": "0",
"Liabilities, Current": "34,532",
"Liabilities, Non-Current": "59,667",
"Operating Lease Assets": "0",
"Other Assets": "54",
"Other Compr. Net Income": "-405",
"Other Expenses": "4,267",
"Other Liabilities": "2,432",
"Other Net Income": "9,043",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "139,874",
"Liabilities": "96,631",
"Expenses": "4,267",
"Revenues": "0",
"Stockholders Equity": "43,243",
"Net Income": "4,776",
"Comprehensive Net Income": "4,371",
"BaseVar": "127,304",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "147%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "72,078",
"Assets, Noncurrent": "6,992",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "54,735",
"Labor Expense": "0",
"Liabilities, Current": "37,264",
"Liabilities, Non-Current": "55,441",
"Operating Lease Assets": "0",
"Other Assets": "364",
"Other Compr. Net Income": "-2,260",
"Other Expenses": "4,164",
"Other Liabilities": "0",
"Other Net Income": "10,468",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "134,169",
"Liabilities": "92,705",
"Expenses": "4,164",
"Revenues": "0",
"Stockholders Equity": "41,464",
"Net Income": "6,304",
"Comprehensive Net Income": "4,044",
"BaseVar": "124,586",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "147%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "71,494",
"Assets, Noncurrent": "8,309",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "51,146",
"Labor Expense": "0",
"Liabilities, Current": "31,180",
"Liabilities, Non-Current": "53,052",
"Operating Lease Assets": "0",
"Other Assets": "394",
"Other Compr. Net Income": "-2,069",
"Other Expenses": "3,189",
"Other Liabilities": "0",
"Other Net Income": "8,143",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "131,343",
"Liabilities": "84,232",
"Expenses": "3,189",
"Revenues": "0",
"Stockholders Equity": "47,111",
"Net Income": "4,954",
"Comprehensive Net Income": "2,885",
"BaseVar": "116,632",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "152%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "106,251",
"Assets, Noncurrent": "7,321",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "121,053",
"Labor Expense": "0",
"Liabilities, Current": "52,353",
"Liabilities, Non-Current": "123,961",
"Operating Lease Assets": "0",
"Other Assets": "497",
"Other Compr. Net Income": "-1,389",
"Other Expenses": "1,054",
"Other Liabilities": "396",
"Other Net Income": "-5,324",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "235,122",
"Liabilities": "176,710",
"Expenses": "1,054",
"Revenues": "0",
"Stockholders Equity": "58,412",
"Net Income": "-6,378",
"Comprehensive Net Income": "-7,767",
"BaseVar": "211,042",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.313261366127593,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001371489.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001371489.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001371489.svg"
},
{
"company_id": "0001083446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001083446.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001083446.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001083446.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001083446_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001083446_main_keyfigs.svg",
"name": "Astrana Health Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001083446.svg",
"report_text": "The relative strengths and weaknesses of Astrana Health 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 Astrana Health Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Astrana Health Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 94% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 18% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001083446_2017_Astrana_Health_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-24.5",
"Assets": "-60.1",
"Liabilities": "12.1",
"Stockholders Equity": "-54.9",
"ECR before LimitedLiability": "14.7",
"Intangible Assets": "-29.8",
"Assets, Current": "-26.7",
"Liabilities, Non-Current": "11.8",
"Liabilities, Current": "13.1",
"Other Liabilities": "-91.5",
"Labor Expense": "10.5",
"Expenses": "-43.6",
"Revenues": "52.0",
"Net Income": "25.3",
"General And Administrative Expense": "11.1",
"Cost of Revenues": "15.5",
"Other Expenses": "-138",
"Other Revenues": "52.0",
"Other Net Income": "-33.5",
"Comprehensive Net Income": "25.0",
"Economic Capital Ratio": "-19.7"
},
"2012": {
"Assets, Noncurrent": "-6.05",
"Assets": "-51.9",
"Liabilities": "6.72",
"Stockholders Equity": "-27.8",
"ECR before LimitedLiability": "-8.81",
"Other Assets": "-1.73",
"Intangible Assets": "-9.77",
"Assets, Current": "-9.84",
"Liabilities, Non-Current": "5.77",
"Liabilities, Current": "0.831",
"General And Administrative Expense": "-2.03",
"Expenses": "-15.5",
"Revenues": "69.1",
"Net Income": "13.1",
"Other Expenses": "-107",
"Labor Expense": "7.76",
"Cost of Revenues": "25.8",
"Other Revenues": "69.1",
"Comprehensive Net Income": "13.4",
"Other Net Income": "-10.5",
"Economic Capital Ratio": "-38.4"
},
"2013": {
"Assets": "-76.2",
"Liabilities": "-8.93",
"Stockholders Equity": "-29.6",
"ECR before LimitedLiability": "-79.9",
"Assets, Current": "-39.3",
"Assets, Noncurrent": "-25.2",
"Intangible Assets": "-41.1",
"Liabilities, Non-Current": "-6.87",
"Other Liabilities": "8.43",
"Liabilities, Current": "-8.95",
"General And Administrative Expense": "-4.32",
"Expenses": "3.43",
"Revenues": "12.5",
"Net Income": "-59.6",
"Labor Expense": "4.46",
"Other Expenses": "-19.0",
"Cost of Revenues": "13.2",
"Other Revenues": "12.5",
"Comprehensive Net Income": "-60.0",
"Other Net Income": "-85.2",
"Economic Capital Ratio": "-108"
},
"2014": {
"Assets, Noncurrent": "-4.33",
"Assets": "-7.25",
"Liabilities": "-3.21",
"Stockholders Equity": "-18.7",
"ECR before LimitedLiability": "-2.38",
"Other Assets": "-3.47",
"Intangible Assets": "-4.18",
"Liabilities, Non-Current": "-3.77",
"Other Liabilities": "-1.89",
"Liabilities, Current": "2.29",
"Labor Expense": "1.67",
"Expenses": "-0.915",
"Revenues": "8.46",
"Net Income": "2.40",
"General And Administrative Expense": "-2.69",
"Cost of Revenues": "6.58",
"Other Expenses": "-4.38",
"Other Revenues": "8.46",
"Comprehensive Net Income": "2.48",
"Other Net Income": "-3.42",
"Economic Capital Ratio": "-35.8"
},
"2015": {
"Other Assets": "2.55",
"Assets": "-41.0",
"Liabilities": "2.35",
"Stockholders Equity": "-25.7",
"Assets, Noncurrent": "-12.2",
"Assets, Current": "-10.1",
"Intangible Assets": "-19.7",
"Liabilities, Current": "3.70",
"ECR before LimitedLiability": "6.58",
"Other Liabilities": "-0.434",
"Other Expenses": "-37.3",
"Expenses": "-1.37",
"Revenues": "30.7",
"Net Income": "16.1",
"Labor Expense": "0.746",
"Cost of Revenues": "2.40",
"General And Administrative Expense": "-0.0214",
"Other Revenues": "30.7",
"Other Net Income": "-12.2",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "-14.4"
},
"2016": {
"Intangible Assets": "-1.96",
"Assets": "-55.1",
"Liabilities": "6.12",
"Stockholders Equity": "-16.8",
"Assets, Noncurrent": "-0.451",
"Other Assets": "-12.8",
"Assets, Current": "-23.6",
"Liabilities, Current": "3.26",
"Liabilities, Non-Current": "2.97",
"Other Liabilities": "-0.317",
"Other Expenses": "-93.6",
"Expenses": "-70.1",
"Revenues": "28.5",
"Net Income": "3.91",
"Labor Expense": "1.37",
"Cost of Revenues": "5.84",
"General And Administrative Expense": "-17.0",
"Other Revenues": "28.5",
"ECR before LimitedLiability": "2.26",
"Comprehensive Net Income": "4.60",
"Economic Capital Ratio": "-18.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001083446_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,197",
"Assets, Noncurrent": "22",
"Cost of Revenues": "0",
"General And Administrative Expense": "567",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "93",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "39",
"Other Compr. Net Income": "0",
"Other Expenses": "3,328",
"Other Liabilities": "1,249",
"Other Net Income": "159",
"Other Revenues": "3,897",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,258",
"Liabilities": "1,341",
"Expenses": "3,894",
"Revenues": "3,897",
"Stockholders Equity": "-83",
"Net Income": "161",
"Comprehensive Net Income": "161",
"BaseVar": "6,546",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "121%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,249",
"Assets, Noncurrent": "83",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,379",
"Intangible Assets": "32",
"Labor Expense": "0",
"Liabilities, Current": "1,515",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,151",
"Other Liabilities": "270",
"Other Net Income": "-301",
"Other Revenues": "5,111",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,364",
"Liabilities": "1,785",
"Expenses": "5,530",
"Revenues": "5,111",
"Stockholders Equity": "-421",
"Net Income": "-720",
"Comprehensive Net Income": "-720",
"BaseVar": "8,796",
"ECR before LimitedLiability": "-85%",
"Economic Capital Ratio": "101%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,872",
"Assets, Noncurrent": "99",
"Cost of Revenues": "0",
"General And Administrative Expense": "3,518",
"Intangible Assets": "33",
"Labor Expense": "0",
"Liabilities, Current": "1,705",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "219",
"Other Compr. Net Income": "0",
"Other Expenses": "6,342",
"Other Liabilities": "1,910",
"Other Net Income": "-6,821",
"Other Revenues": "7,776",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "3,223",
"Liabilities": "3,614",
"Expenses": "9,859",
"Revenues": "7,776",
"Stockholders Equity": "-391",
"Net Income": "-8,905",
"Comprehensive Net Income": "-8,905",
"BaseVar": "19,560",
"ECR before LimitedLiability": "-354%",
"Economic Capital Ratio": "22%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "8,406",
"Assets, Noncurrent": "137",
"Cost of Revenues": "0",
"General And Administrative Expense": "5,287",
"Intangible Assets": "554",
"Labor Expense": "0",
"Liabilities, Current": "2,317",
"Liabilities, Non-Current": "5,467",
"Operating Lease Assets": "0",
"Other Assets": "386",
"Other Compr. Net Income": "0",
"Other Expenses": "9,127",
"Other Liabilities": "3,323",
"Other Net Income": "-629",
"Other Revenues": "10,484",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9,483",
"Liabilities": "11,107",
"Expenses": "14,414",
"Revenues": "10,484",
"Stockholders Equity": "-1,623",
"Net Income": "-4,559",
"Comprehensive Net Income": "-4,559",
"BaseVar": "27,143",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "103%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,853",
"Assets, Noncurrent": "801",
"Cost of Revenues": "0",
"General And Administrative Expense": "11,282",
"Intangible Assets": "3,546",
"Labor Expense": "0",
"Liabilities, Current": "5,966",
"Liabilities, Non-Current": "6,235",
"Operating Lease Assets": "0",
"Other Assets": "795",
"Other Compr. Net Income": "0",
"Other Expenses": "22,566",
"Other Liabilities": "3,784",
"Other Net Income": "-490",
"Other Revenues": "32,990",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "14,995",
"Liabilities": "15,985",
"Expenses": "33,848",
"Revenues": "32,990",
"Stockholders Equity": "-990",
"Net Income": "-1,348",
"Comprehensive Net Income": "-1,348",
"BaseVar": "59,926",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "13,558",
"Assets, Noncurrent": "1,464",
"Cost of Revenues": "0",
"General And Administrative Expense": "16,963",
"Intangible Assets": "3,976",
"Labor Expense": "0",
"Liabilities, Current": "7,432",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "568",
"Other Compr. Net Income": "0",
"Other Expenses": "34,281",
"Other Liabilities": "3,583",
"Other Net Income": "-978",
"Other Revenues": "44,049",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "19,567",
"Liabilities": "11,015",
"Expenses": "51,244",
"Revenues": "44,049",
"Stockholders Equity": "8,551",
"Net Income": "-8,173",
"Comprehensive Net Income": "-8,173",
"BaseVar": "78,830",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.1008711131846598,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001083446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001083446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001083446.svg"
},
{
"company_id": "0001066104",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001066104.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001066104.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001066104.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001066104_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001066104_main_keyfigs.svg",
"name": "CEB Inc.",
"rank": 14,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of CEB 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 CEB Inc. compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 5.1% points.The greatest weakness of CEB Inc. is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 18% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001066104_2017_CEB_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "5.13",
"Assets": "-12.3",
"Liabilities": "-33.6",
"Stockholders Equity": "-39.5",
"ECR before LimitedLiability": "-43.5",
"Assets, Noncurrent": "3.50",
"Intangible Assets": "-22.1",
"Assets, Current": "5.49",
"Liabilities, Current": "-36.6",
"Liabilities, Non-Current": "2.07",
"Other Liabilities": "0.329",
"Cost of Revenues": "23.4",
"Expenses": "5.87",
"Revenues": "-5.09",
"Net Income": "0.768",
"Other Expenses": "-21.5",
"General And Administrative Expense": "5.63",
"Other Revenues": "-5.09",
"Other Net Income": "0.0834",
"Comprehensive Net Income": "0.768",
"Economic Capital Ratio": "-41.4"
},
"2011": {
"Assets, Noncurrent": "5.32",
"Assets": "6.67",
"Liabilities": "-20.4",
"Stockholders Equity": "-8.86",
"ECR before LimitedLiability": "32.3",
"Intangible Assets": "-7.52",
"Assets, Current": "9.76",
"Liabilities, Non-Current": "7.44",
"Liabilities, Current": "-42.1",
"Other Liabilities": "9.85",
"Labor Expense": "10.1",
"Expenses": "28.0",
"Revenues": "28.1",
"Net Income": "29.1",
"General And Administrative Expense": "23.3",
"Cost of Revenues": "-11.8",
"Other Expenses": "16.1",
"Other Revenues": "28.1",
"Other Net Income": "-21.7",
"Comprehensive Net Income": "29.0",
"Economic Capital Ratio": "-2.09"
},
"2012": {
"Assets, Noncurrent": "1.80",
"Assets": "15.0",
"Liabilities": "-45.4",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "16.0",
"Intangible Assets": "16.1",
"Assets, Current": "-12.6",
"Liabilities, Non-Current": "-34.3",
"Liabilities, Current": "-10.6",
"General And Administrative Expense": "14.9",
"Expenses": "16.5",
"Revenues": "5.05",
"Net Income": "15.5",
"Other Expenses": "14.3",
"Labor Expense": "8.75",
"Cost of Revenues": "2.42",
"Other Revenues": "5.05",
"Comprehensive Net Income": "15.7",
"Other Net Income": "-17.6",
"Other Compr. Net Income": "2.99",
"Economic Capital Ratio": "-13.6"
},
"2013": {
"Assets": "14.4",
"Liabilities": "-46.5",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "23.4",
"Assets, Current": "-10.4",
"Assets, Noncurrent": "-1.70",
"Intangible Assets": "14.9",
"Liabilities, Non-Current": "-35.5",
"Liabilities, Current": "-8.13",
"General And Administrative Expense": "14.6",
"Expenses": "16.2",
"Revenues": "13.4",
"Net Income": "16.0",
"Labor Expense": "7.47",
"Other Expenses": "14.4",
"Cost of Revenues": "-0.894",
"Other Revenues": "13.4",
"Comprehensive Net Income": "16.1",
"Other Net Income": "-14.4",
"Other Compr. Net Income": "1.13",
"Economic Capital Ratio": "-4.22"
},
"2014": {
"Assets": "-7.57",
"Liabilities": "-42.5",
"Stockholders Equity": "-41.0",
"Other Assets": "-12.0",
"Assets, Current": "-19.1",
"Intangible Assets": "7.58",
"Liabilities, Non-Current": "-34.1",
"Other Liabilities": "6.27",
"Liabilities, Current": "-15.5",
"Labor Expense": "5.82",
"Expenses": "8.35",
"Revenues": "6.54",
"Net Income": "9.74",
"General And Administrative Expense": "6.88",
"Cost of Revenues": "-11.1",
"Other Expenses": "6.68",
"Other Revenues": "6.54",
"ECR before LimitedLiability": "11.3",
"Comprehensive Net Income": "9.13",
"Other Net Income": "-8.43",
"Economic Capital Ratio": "-22.1"
},
"2015": {
"Other Assets": "8.32",
"Assets": "8.33",
"Liabilities": "-30.5",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "15.3",
"Assets, Noncurrent": "-4.40",
"Assets, Current": "-9.94",
"Intangible Assets": "8.46",
"Liabilities, Non-Current": "-32.7",
"Other Expenses": "8.93",
"Expenses": "10.9",
"Revenues": "8.69",
"Net Income": "12.3",
"Labor Expense": "5.47",
"Cost of Revenues": "-18.4",
"General And Administrative Expense": "9.39",
"Other Revenues": "8.69",
"Other Net Income": "-13.9",
"Comprehensive Net Income": "11.7",
"Other Compr. Net Income": "-3.76",
"Economic Capital Ratio": "-5.64"
},
"2016": {
"Liabilities, Current": "-0.197",
"Liabilities": "-28.8",
"Stockholders Equity": "-20.7",
"Liabilities, Non-Current": "-29.5",
"Other Liabilities": "0.253",
"Other Expenses": "1.59",
"Expenses": "5.15",
"Revenues": "-0.365",
"Net Income": "4.16",
"Labor Expense": "0.471",
"Cost of Revenues": "-0.571",
"General And Administrative Expense": "3.21",
"Other Revenues": "-0.365",
"Intangible Assets": "4.78",
"ECR before LimitedLiability": "2.04",
"Comprehensive Net Income": "3.12",
"Assets, Noncurrent": "0.315",
"Other Assets": "-0.609",
"Assets, Current": "-0.700",
"Other Compr. Net Income": "-0.367",
"Economic Capital Ratio": "-18.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001066104_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "298,759",
"Assets, Noncurrent": "113,922",
"Cost of Revenues": "155,769",
"General And Administrative Expense": "60,871",
"Intangible Assets": "43,094",
"Labor Expense": "0",
"Liabilities, Current": "344,358",
"Liabilities, Non-Current": "82,296",
"Operating Lease Assets": "0",
"Other Assets": "54,374",
"Other Compr. Net Income": "0",
"Other Expenses": "185,044",
"Other Liabilities": "679",
"Other Net Income": "3,140",
"Other Revenues": "438,907",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "510,149",
"Liabilities": "427,333",
"Expenses": "401,684",
"Revenues": "438,907",
"Stockholders Equity": "82,816",
"Net Income": "40,363",
"Comprehensive Net Income": "40,363",
"BaseVar": "1,025,603",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "137%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "348,276",
"Assets, Noncurrent": "115,131",
"Cost of Revenues": "167,258",
"General And Administrative Expense": "61,668",
"Intangible Assets": "43,073",
"Labor Expense": "0",
"Liabilities, Current": "368,886",
"Liabilities, Non-Current": "83,806",
"Operating Lease Assets": "0",
"Other Assets": "27,212",
"Other Compr. Net Income": "0",
"Other Expenses": "198,112",
"Other Liabilities": "1,436",
"Other Net Income": "-4,970",
"Other Revenues": "484,663",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "533,692",
"Liabilities": "454,128",
"Expenses": "427,038",
"Revenues": "484,663",
"Stockholders Equity": "79,564",
"Net Income": "52,655",
"Comprehensive Net Income": "52,655",
"BaseVar": "1,098,913",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "367,019",
"Assets, Noncurrent": "148,457",
"Cost of Revenues": "223,766",
"General And Administrative Expense": "73,629",
"Intangible Assets": "806,490",
"Labor Expense": "0",
"Liabilities, Current": "520,053",
"Liabilities, Non-Current": "626,921",
"Operating Lease Assets": "0",
"Other Assets": "283",
"Other Compr. Net Income": "26,888",
"Other Expenses": "278,160",
"Other Liabilities": "59,773",
"Other Net Income": "-10,048",
"Other Revenues": "622,654",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,322,249",
"Liabilities": "1,206,747",
"Expenses": "575,555",
"Revenues": "622,654",
"Stockholders Equity": "115,502",
"Net Income": "37,051",
"Comprehensive Net Income": "63,939",
"BaseVar": "2,079,694",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "125%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "462,169",
"Assets, Noncurrent": "167,809",
"Cost of Revenues": "297,851",
"General And Administrative Expense": "97,273",
"Intangible Assets": "752,467",
"Labor Expense": "0",
"Liabilities, Current": "574,402",
"Liabilities, Non-Current": "620,978",
"Operating Lease Assets": "0",
"Other Assets": "1,230",
"Other Compr. Net Income": "15,622",
"Other Expenses": "362,683",
"Other Liabilities": "48,553",
"Other Net Income": "-30,275",
"Other Revenues": "820,053",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,383,675",
"Liabilities": "1,243,933",
"Expenses": "757,807",
"Revenues": "820,053",
"Stockholders Equity": "139,742",
"Net Income": "31,971",
"Comprehensive Net Income": "47,593",
"BaseVar": "2,385,484",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "125%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "464,861",
"Assets, Noncurrent": "190,024",
"Cost of Revenues": "323,633",
"General And Administrative Expense": "111,085",
"Intangible Assets": "701,590",
"Labor Expense": "0",
"Liabilities, Current": "623,565",
"Liabilities, Non-Current": "613,119",
"Operating Lease Assets": "0",
"Other Assets": "909",
"Other Compr. Net Income": "-48,876",
"Other Expenses": "421,289",
"Other Liabilities": "34,563",
"Other Net Income": "-1,795",
"Other Revenues": "908,974",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,357,384",
"Liabilities": "1,271,247",
"Expenses": "856,007",
"Revenues": "908,974",
"Stockholders Equity": "86,137",
"Net Income": "51,172",
"Comprehensive Net Income": "2,296",
"BaseVar": "2,512,646",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "117%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "449,512",
"Assets, Noncurrent": "183,460",
"Cost of Revenues": "327,257",
"General And Administrative Expense": "111,842",
"Intangible Assets": "689,089",
"Labor Expense": "0",
"Liabilities, Current": "602,996",
"Liabilities, Non-Current": "664,010",
"Operating Lease Assets": "0",
"Other Assets": "16,491",
"Other Compr. Net Income": "-39,367",
"Other Expenses": "375,177",
"Other Liabilities": "27,869",
"Other Net Income": "-21,630",
"Other Revenues": "928,434",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,338,552",
"Liabilities": "1,294,875",
"Expenses": "814,276",
"Revenues": "928,434",
"Stockholders Equity": "43,677",
"Net Income": "92,528",
"Comprehensive Net Income": "53,161",
"BaseVar": "2,507,160",
"ECR before LimitedLiability": "8.4%",
"Economic Capital Ratio": "119%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "468,000",
"Assets, Noncurrent": "191,679",
"Cost of Revenues": "344,348",
"General And Administrative Expense": "117,702",
"Intangible Assets": "749,220",
"Labor Expense": "0",
"Liabilities, Current": "597,547",
"Liabilities, Non-Current": "976,574",
"Operating Lease Assets": "0",
"Other Assets": "3,693",
"Other Compr. Net Income": "-95,042",
"Other Expenses": "498,911",
"Other Liabilities": "13,401",
"Other Net Income": "-23,491",
"Other Revenues": "949,794",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,412,592",
"Liabilities": "1,587,522",
"Expenses": "960,961",
"Revenues": "949,794",
"Stockholders Equity": "-174,930",
"Net Income": "-34,658",
"Comprehensive Net Income": "-129,700",
"BaseVar": "2,839,387",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.0987039023294047,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001066104.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001066104.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001066104.svg"
},
{
"company_id": "0001320760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001320760.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001320760.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001320760.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001320760_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001320760_main_keyfigs.svg",
"name": "TSS Inc.",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001320760.svg",
"report_text": "The relative strengths and weaknesses of TSS 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 TSS Inc. compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 36% points.The greatest weakness of TSS Inc. is the variable Other Expenses, reducing the Economic Capital Ratio by 89% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 19% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001320760_2017_TSS_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-11.7",
"Assets": "-18.8",
"Liabilities": "45.7",
"Stockholders Equity": "3.99",
"ECR before LimitedLiability": "61.2",
"Other Assets": "-4.37",
"Intangible Assets": "-5.54",
"Liabilities, Non-Current": "38.5",
"Liabilities, Current": "5.37",
"Other Liabilities": "4.01",
"Labor Expense": "16.0",
"Expenses": "-10.4",
"Revenues": "64.6",
"Net Income": "57.9",
"General And Administrative Expense": "-13.3",
"Cost of Revenues": "-96.4",
"Other Expenses": "61.3",
"Other Revenues": "64.6",
"Other Net Income": "-26.7",
"Comprehensive Net Income": "57.8",
"Economic Capital Ratio": "26.7"
},
"2012": {
"Assets, Noncurrent": "-21.9",
"Assets": "-71.7",
"Liabilities": "6.36",
"Stockholders Equity": "-40.3",
"Other Assets": "-2.97",
"Intangible Assets": "-40.6",
"Assets, Current": "-36.7",
"Liabilities, Non-Current": "2.98",
"Liabilities, Current": "1.54",
"General And Administrative Expense": "0.196",
"Expenses": "-89.0",
"Revenues": "60.9",
"Net Income": "8.20",
"Other Expenses": "21.6",
"Labor Expense": "1.65",
"Cost of Revenues": "-203",
"Other Revenues": "60.9",
"ECR before LimitedLiability": "1.16",
"Comprehensive Net Income": "8.42",
"Other Net Income": "-56.7",
"Economic Capital Ratio": "-28.4"
},
"2013": {
"Assets": "-62.8",
"Liabilities": "2.66",
"Stockholders Equity": "-57.1",
"Assets, Current": "-29.7",
"Assets, Noncurrent": "-24.2",
"Intangible Assets": "-29.1",
"Liabilities, Non-Current": "1.64",
"Other Liabilities": "0.0598",
"Liabilities, Current": "0.269",
"General And Administrative Expense": "0.0614",
"Expenses": "-50.7",
"Revenues": "44.4",
"Net Income": "14.5",
"Labor Expense": "0.888",
"Other Expenses": "26.7",
"Cost of Revenues": "-169",
"Other Revenues": "44.4",
"ECR before LimitedLiability": "9.06",
"Comprehensive Net Income": "14.2",
"Other Net Income": "-29.7",
"Economic Capital Ratio": "-18.6"
},
"2014": {
"Assets, Noncurrent": "-6.16",
"Assets": "-67.7",
"Liabilities": "4.15",
"Stockholders Equity": "-82.2",
"Other Assets": "-7.22",
"Assets, Current": "-35.9",
"Intangible Assets": "-1.06",
"Liabilities, Non-Current": "2.84",
"ECR before LimitedLiability": "3.90",
"Other Liabilities": "1.70",
"Labor Expense": "1.53",
"Expenses": "-40.7",
"Revenues": "49.5",
"Net Income": "18.1",
"General And Administrative Expense": "-14.6",
"Cost of Revenues": "8.14",
"Other Expenses": "-63.4",
"Other Revenues": "49.5",
"Comprehensive Net Income": "18.3",
"Other Net Income": "-1.14",
"Economic Capital Ratio": "-29.5"
},
"2015": {
"Other Assets": "2.55",
"Assets": "-39.2",
"Liabilities": "3.34",
"Stockholders Equity": "-18.1",
"Assets, Noncurrent": "-6.36",
"Assets, Current": "-0.970",
"Intangible Assets": "-16.9",
"ECR before LimitedLiability": "6.04",
"Liabilities, Non-Current": "2.43",
"Other Liabilities": "0.458",
"Other Expenses": "-45.3",
"Expenses": "-4.19",
"Revenues": "34.8",
"Net Income": "16.3",
"Labor Expense": "1.07",
"Cost of Revenues": "3.21",
"General And Administrative Expense": "0.328",
"Other Revenues": "34.8",
"Other Net Income": "-4.54",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "-14.9"
},
"2016": {
"Intangible Assets": "-1.03",
"Assets": "-59.8",
"Liabilities": "3.63",
"Stockholders Equity": "-64.9",
"Assets, Noncurrent": "-0.970",
"Other Assets": "-7.06",
"Assets, Current": "-32.2",
"ECR before LimitedLiability": "1.56",
"Liabilities, Non-Current": "3.39",
"Other Liabilities": "0.384",
"Other Expenses": "-89.1",
"Expenses": "-42.7",
"Revenues": "36.0",
"Net Income": "17.6",
"Labor Expense": "1.82",
"Cost of Revenues": "6.92",
"General And Administrative Expense": "-0.527",
"Other Revenues": "36.0",
"Comprehensive Net Income": "18.9",
"Other Net Income": "1.62",
"Economic Capital Ratio": "-18.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001320760_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "17,106",
"Assets, Noncurrent": "326",
"Cost of Revenues": "24,376",
"General And Administrative Expense": "11,235",
"Intangible Assets": "3,900",
"Labor Expense": "0",
"Liabilities, Current": "10,080",
"Liabilities, Non-Current": "76",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "234",
"Other Liabilities": "2,457",
"Other Net Income": "830",
"Other Revenues": "36,855",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "21,333",
"Liabilities": "12,614",
"Expenses": "35,845",
"Revenues": "36,855",
"Stockholders Equity": "8,719",
"Net Income": "1,840",
"Comprehensive Net Income": "1,840",
"BaseVar": "65,503",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "167%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,376",
"Assets, Noncurrent": "293",
"Cost of Revenues": "38,236",
"General And Administrative Expense": "10,456",
"Intangible Assets": "1,829",
"Labor Expense": "0",
"Liabilities, Current": "9,282",
"Liabilities, Non-Current": "53",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,642",
"Other Liabilities": "1,957",
"Other Net Income": "-301",
"Other Revenues": "47,674",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "16,498",
"Liabilities": "11,292",
"Expenses": "51,334",
"Revenues": "47,674",
"Stockholders Equity": "5,206",
"Net Income": "-3,960",
"Comprehensive Net Income": "-3,960",
"BaseVar": "79,439",
"ECR before LimitedLiability": "-2.8%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,411",
"Assets, Noncurrent": "591",
"Cost of Revenues": "35,456",
"General And Administrative Expense": "11,192",
"Intangible Assets": "3,023",
"Labor Expense": "0",
"Liabilities, Current": "13,043",
"Liabilities, Non-Current": "9.4",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "358",
"Other Liabilities": "723",
"Other Net Income": "-217",
"Other Revenues": "44,429",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "17,025",
"Liabilities": "13,775",
"Expenses": "47,006",
"Revenues": "44,429",
"Stockholders Equity": "3,250",
"Net Income": "-2,794",
"Comprehensive Net Income": "-2,794",
"BaseVar": "75,891",
"ECR before LimitedLiability": "-4.3%",
"Economic Capital Ratio": "111%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,768",
"Assets, Noncurrent": "761",
"Cost of Revenues": "0",
"General And Administrative Expense": "10,546",
"Intangible Assets": "2,886",
"Labor Expense": "0",
"Liabilities, Current": "8,876",
"Liabilities, Non-Current": "18",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,965",
"Other Liabilities": "575",
"Other Net Income": "-277",
"Other Revenues": "27,985",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "10,415",
"Liabilities": "9,469",
"Expenses": "30,511",
"Revenues": "27,985",
"Stockholders Equity": "946",
"Net Income": "-2,803",
"Comprehensive Net Income": "-2,803",
"BaseVar": "48,732",
"ECR before LimitedLiability": "-28%",
"Economic Capital Ratio": "109%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,514",
"Assets, Noncurrent": "765",
"Cost of Revenues": "0",
"General And Administrative Expense": "9,651",
"Intangible Assets": "2,748",
"Labor Expense": "0",
"Liabilities, Current": "12,539",
"Liabilities, Non-Current": "1,088",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21,706",
"Other Liabilities": "0",
"Other Net Income": "-335",
"Other Revenues": "29,487",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "13,027",
"Liabilities": "13,627",
"Expenses": "31,357",
"Revenues": "29,487",
"Stockholders Equity": "-600",
"Net Income": "-2,205",
"Comprehensive Net Income": "-2,205",
"BaseVar": "53,705",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,391",
"Assets, Noncurrent": "574",
"Cost of Revenues": "0",
"General And Administrative Expense": "8,149",
"Intangible Assets": "2,611",
"Labor Expense": "0",
"Liabilities, Current": "9,120",
"Liabilities, Non-Current": "62",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "20,786",
"Other Liabilities": "825",
"Other Net Income": "539",
"Other Revenues": "27,373",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "8,576",
"Liabilities": "10,007",
"Expenses": "28,935",
"Revenues": "27,373",
"Stockholders Equity": "-1,431",
"Net Income": "-1,023",
"Comprehensive Net Income": "-1,023",
"BaseVar": "46,811",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.0938917213599777,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001320760.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001320760.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001320760.svg"
},
{
"company_id": "0001592782",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001592782.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001592782.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001592782.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001592782_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001592782_main_keyfigs.svg",
"name": "Nukkleus Inc",
"rank": 16,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Nukkleus 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 Nukkleus Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Nukkleus Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 484% points.
The company's Economic Capital Ratio, given in the ranking table, is 108%, being 20% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001592782_2017_Nukkleus_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Intangible Assets": "-37.4",
"Assets": "-101",
"Liabilities": "16.4",
"Stockholders Equity": "-133",
"Assets, Noncurrent": "-7.70",
"Other Assets": "-29.0",
"Assets, Current": "-71.0",
"Liabilities, Current": "13.7",
"Economic Capital Ratio": "-20.0",
"Liabilities, Non-Current": "8.40",
"Other Liabilities": "-2.32",
"Other Expenses": "-484",
"Expenses": "-186",
"Revenues": "105",
"Net Income": "58.8",
"Labor Expense": "6.26",
"Cost of Revenues": "24.7",
"General And Administrative Expense": "57.1",
"Other Revenues": "105",
"Comprehensive Net Income": "61.7",
"Other Net Income": "2.43"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001592782_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "1,177",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "374",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "400",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,587",
"Other Liabilities": "957",
"Other Net Income": "0",
"Other Revenues": "9,700",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,177",
"Liabilities": "1,358",
"Expenses": "9,960",
"Revenues": "9,700",
"Stockholders Equity": "-181",
"Net Income": "-260",
"Comprehensive Net Income": "-260",
"BaseVar": "14,243",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "108%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0825902087988395,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001592782.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001592782.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001592782.svg"
},
{
"company_id": "0001508348",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001508348.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001508348.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001508348.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001508348_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001508348_main_keyfigs.svg",
"name": "Americann Inc",
"rank": 17,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Americann 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 Americann Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Americann Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 22% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001508348_2017_Americann_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Intangible Assets": "-2.06",
"Assets": "14.0",
"Liabilities": "-4.40",
"Stockholders Equity": "-1.38",
"ECR before LimitedLiability": "-1.96",
"Assets, Noncurrent": "-1.08",
"Other Assets": "59.6",
"Assets, Current": "-3.83",
"Liabilities, Current": "-1.68",
"Liabilities, Non-Current": "1.23",
"Other Liabilities": "-4.15",
"Other Expenses": "4.82",
"Expenses": "11.9",
"Revenues": "-10.6",
"Net Income": "-4.39",
"Cost of Revenues": "2.29",
"General And Administrative Expense": "1.85",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-4.34",
"Other Net Income": "-3.82",
"Economic Capital Ratio": "-22.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001508348_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "262",
"Assets, Noncurrent": "5.3",
"Cost of Revenues": "0",
"General And Administrative Expense": "584",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,737",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "4,103",
"Other Compr. Net Income": "0",
"Other Expenses": "606",
"Other Liabilities": "2,024",
"Other Net Income": "-1,081",
"Other Revenues": "60",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "4,370",
"Liabilities": "3,761",
"Expenses": "1,189",
"Revenues": "60",
"Stockholders Equity": "609",
"Net Income": "-2,211",
"Comprehensive Net Income": "-2,211",
"BaseVar": "5,604",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0586897509863198,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001508348.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001508348.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001508348.svg"
},
{
"company_id": "0001094814",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001094814.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001094814.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001094814.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001094814_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001094814_main_keyfigs.svg",
"name": "Cartesian Inc",
"rank": 18,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Cartesian 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 Cartesian Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 55% points.The greatest weakness of Cartesian Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 25% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001094814_2017_Cartesian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-3.24",
"Assets": "23.7",
"Liabilities": "45.4",
"Stockholders Equity": "79.9",
"ECR before LimitedLiability": "88.1",
"Intangible Assets": "5.31",
"Assets, Current": "24.8",
"Liabilities, Non-Current": "24.4",
"Liabilities, Current": "12.4",
"Other Liabilities": "12.6",
"Labor Expense": "9.61",
"Expenses": "5.80",
"Revenues": "-68.6",
"Net Income": "18.6",
"General And Administrative Expense": "-82.0",
"Cost of Revenues": "29.0",
"Other Expenses": "66.4",
"Other Revenues": "-68.6",
"Other Net Income": "84.1",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "53.7"
},
"2013": {
"Assets": "79.6",
"Liabilities": "-16.3",
"Stockholders Equity": "71.1",
"ECR before LimitedLiability": "88.5",
"Assets, Current": "60.5",
"Assets, Noncurrent": "-1.09",
"Intangible Assets": "8.50",
"Liabilities, Non-Current": "4.81",
"Other Liabilities": "1.94",
"Liabilities, Current": "-24.0",
"General And Administrative Expense": "16.9",
"Expenses": "62.7",
"Revenues": "-29.3",
"Net Income": "12.0",
"Labor Expense": "3.48",
"Other Expenses": "24.4",
"Cost of Revenues": "13.3",
"Other Revenues": "-29.3",
"Comprehensive Net Income": "12.7",
"Other Net Income": "-13.4",
"Economic Capital Ratio": "60.9"
},
"2015": {
"Other Assets": "12.7",
"Assets": "-18.1",
"Liabilities": "70.7",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "77.5",
"Assets, Noncurrent": "-13.0",
"Intangible Assets": "-16.0",
"Liabilities, Current": "51.8",
"Liabilities, Non-Current": "38.0",
"Other Liabilities": "8.00",
"Other Expenses": "-37.1",
"Expenses": "-19.5",
"Revenues": "82.8",
"Net Income": "72.1",
"Labor Expense": "10.3",
"Cost of Revenues": "25.4",
"General And Administrative Expense": "-14.6",
"Other Revenues": "82.8",
"Other Net Income": "-27.2",
"Comprehensive Net Income": "71.8",
"Economic Capital Ratio": "56.5"
},
"2016": {
"Intangible Assets": "-7.17",
"Assets": "-57.1",
"Liabilities": "9.36",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-4.86",
"Assets, Noncurrent": "-3.44",
"Other Assets": "-6.82",
"Assets, Current": "-7.58",
"Liabilities, Current": "4.02",
"Liabilities, Non-Current": "4.99",
"Other Liabilities": "1.95",
"Other Expenses": "-98.0",
"Expenses": "-73.3",
"Revenues": "54.7",
"Net Income": "9.36",
"Labor Expense": "4.77",
"Cost of Revenues": "15.3",
"General And Administrative Expense": "-6.70",
"Other Revenues": "54.7",
"Comprehensive Net Income": "8.38",
"Economic Capital Ratio": "-25.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001094814_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "25,433",
"Assets, Noncurrent": "1,859",
"Cost of Revenues": "0",
"General And Administrative Expense": "27,067",
"Intangible Assets": "7,995",
"Labor Expense": "0",
"Liabilities, Current": "6,639",
"Liabilities, Non-Current": "827",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "380",
"Other Expenses": "417",
"Other Liabilities": "0",
"Other Net Income": "23,068",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "35,287",
"Liabilities": "7,466",
"Expenses": "27,484",
"Revenues": "0",
"Stockholders Equity": "27,821",
"Net Income": "-4,416",
"Comprehensive Net Income": "-4,036",
"BaseVar": "54,992",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "194%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "27,247",
"Assets, Noncurrent": "1,352",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "8,225",
"Labor Expense": "0",
"Liabilities, Current": "9,998",
"Liabilities, Non-Current": "928",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "203",
"Other Expenses": "114",
"Other Liabilities": "0",
"Other Net Income": "-1,938",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "36,824",
"Liabilities": "10,926",
"Expenses": "114",
"Revenues": "0",
"Stockholders Equity": "25,898",
"Net Income": "-2,052",
"Comprehensive Net Income": "-1,849",
"BaseVar": "25,363",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "190%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,273",
"Assets, Noncurrent": "1,903",
"Cost of Revenues": "0",
"General And Administrative Expense": "27,468",
"Intangible Assets": "8,015",
"Labor Expense": "0",
"Liabilities, Current": "13,656",
"Liabilities, Non-Current": "1,203",
"Operating Lease Assets": "0",
"Other Assets": "1,085",
"Other Compr. Net Income": "-782",
"Other Expenses": "43,967",
"Other Liabilities": "0",
"Other Net Income": "-1,651",
"Other Revenues": "71,675",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "42,276",
"Liabilities": "14,859",
"Expenses": "71,435",
"Revenues": "71,675",
"Stockholders Equity": "27,417",
"Net Income": "-1,411",
"Comprehensive Net Income": "-2,193",
"BaseVar": "124,626",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "181%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "19,764",
"Assets, Noncurrent": "2,380",
"Cost of Revenues": "0",
"General And Administrative Expense": "27,629",
"Intangible Assets": "557",
"Labor Expense": "0",
"Liabilities, Current": "15,810",
"Liabilities, Non-Current": "1,059",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,321",
"Other Expenses": "57,688",
"Other Liabilities": "0",
"Other Net Income": "-305",
"Other Revenues": "71,739",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "22,701",
"Liabilities": "16,869",
"Expenses": "85,317",
"Revenues": "71,739",
"Stockholders Equity": "5,832",
"Net Income": "-13,883",
"Comprehensive Net Income": "-15,204",
"BaseVar": "124,515",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "103%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.0296944997777553,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001094814.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001094814.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001094814.svg"
},
{
"company_id": "0001084554",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001084554.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001084554.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001084554.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001084554_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001084554_main_keyfigs.svg",
"name": "Lightbridge Corp",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001084554.svg",
"report_text": "The relative strengths and weaknesses of Lightbridge 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 Lightbridge Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Lightbridge Corp is the variable Net Income, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 26% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001084554_2017_Lightbridge_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-9.09",
"Assets": "8.81",
"Liabilities": "10.5",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "12.1",
"Intangible Assets": "-20.6",
"Assets, Current": "24.0",
"Liabilities, Non-Current": "8.28",
"Liabilities, Current": "9.15",
"Other Liabilities": "-12.6",
"Labor Expense": "7.74",
"Expenses": "-53.8",
"Revenues": "7.80",
"Net Income": "-57.9",
"General And Administrative Expense": "-69.6",
"Cost of Revenues": "-38.8",
"Other Expenses": "9.87",
"Other Revenues": "7.80",
"Other Net Income": "-21.3",
"Comprehensive Net Income": "-58.4",
"Economic Capital Ratio": "-22.3"
},
"2012": {
"Assets, Noncurrent": "-1.24",
"Assets": "0.565",
"Liabilities": "5.70",
"Stockholders Equity": "17.5",
"Other Assets": "-3.48",
"Intangible Assets": "-33.8",
"Assets, Current": "14.5",
"Liabilities, Non-Current": "1.25",
"Liabilities, Current": "2.94",
"General And Administrative Expense": "-78.3",
"Expenses": "-85.0",
"Revenues": "0.701",
"Net Income": "-83.4",
"Other Expenses": "0.115",
"Labor Expense": "0.525",
"Cost of Revenues": "-34.9",
"Other Revenues": "0.701",
"ECR before LimitedLiability": "1.17",
"Comprehensive Net Income": "-82.9",
"Other Net Income": "-19.5",
"Economic Capital Ratio": "-28.4"
},
"2013": {
"Other Assets": "5.60",
"Assets": "16.3",
"Liabilities": "6.36",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "5.22",
"Assets, Current": "50.0",
"Assets, Noncurrent": "-2.80",
"Intangible Assets": "-3.55",
"Liabilities, Non-Current": "2.24",
"Other Liabilities": "-1.01",
"Liabilities, Current": "5.30",
"General And Administrative Expense": "-46.5",
"Expenses": "-40.4",
"Revenues": "-2.92",
"Net Income": "-79.1",
"Labor Expense": "1.96",
"Other Expenses": "-0.451",
"Other Revenues": "-2.92",
"Comprehensive Net Income": "-79.6",
"Other Net Income": "-2.38",
"Economic Capital Ratio": "-22.4"
},
"2014": {
"Assets, Noncurrent": "-1.84",
"Assets": "8.56",
"Liabilities": "4.84",
"Stockholders Equity": "17.9",
"ECR before LimitedLiability": "2.79",
"Other Assets": "0.786",
"Assets, Current": "36.9",
"Intangible Assets": "-1.96",
"Liabilities, Non-Current": "1.62",
"Other Liabilities": "-0.394",
"Liabilities, Current": "3.62",
"Labor Expense": "0.929",
"Expenses": "-33.7",
"Revenues": "-2.74",
"Net Income": "-76.9",
"General And Administrative Expense": "-58.7",
"Other Expenses": "3.45",
"Other Revenues": "-2.74",
"Comprehensive Net Income": "-76.6",
"Other Net Income": "-1.07",
"Economic Capital Ratio": "-30.6"
},
"2015": {
"Other Assets": "35.2",
"Assets": "-41.4",
"Liabilities, Current": "-3.13",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "-51.3",
"Assets, Noncurrent": "-21.0",
"Assets, Current": "-24.2",
"Intangible Assets": "-32.7",
"Other Expenses": "16.1",
"Expenses": "-33.1",
"Revenues": "-27.5",
"Net Income": "-33.4",
"Labor Expense": "3.21",
"Cost of Revenues": "-2.33",
"General And Administrative Expense": "-48.4",
"Other Revenues": "-27.5",
"Liabilities, Non-Current": "-2.65",
"Other Liabilities": "11.0",
"Other Net Income": "23.2",
"Comprehensive Net Income": "-33.4",
"Economic Capital Ratio": "-72.3"
},
"2016": {
"Intangible Assets": "-5.23",
"Assets": "15.9",
"Liabilities": "5.15",
"Stockholders Equity": "23.3",
"ECR before LimitedLiability": "-6.02",
"Assets, Noncurrent": "-2.97",
"Other Assets": "13.4",
"Assets, Current": "19.1",
"Liabilities, Current": "2.26",
"Liabilities, Non-Current": "2.53",
"Other Liabilities": "0.789",
"Expenses": "-22.2",
"Revenues": "-32.7",
"Net Income": "-73.3",
"Labor Expense": "2.05",
"Cost of Revenues": "2.38",
"General And Administrative Expense": "-39.5",
"Other Revenues": "-32.7",
"Comprehensive Net Income": "-71.5",
"Other Net Income": "12.0",
"Economic Capital Ratio": "-26.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001084554_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,815",
"Assets, Noncurrent": "704",
"Cost of Revenues": "3,992",
"General And Administrative Expense": "6,343",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,350",
"Other Liabilities": "1,680",
"Other Net Income": "459",
"Other Revenues": "6,356",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "10,519",
"Liabilities": "1,680",
"Expenses": "12,685",
"Revenues": "6,356",
"Stockholders Equity": "8,838",
"Net Income": "-5,869",
"Comprehensive Net Income": "-5,869",
"BaseVar": "18,970",
"ECR before LimitedLiability": "7.7%",
"Economic Capital Ratio": "118%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,526",
"Assets, Noncurrent": "618",
"Cost of Revenues": "2,267",
"General And Administrative Expense": "3,841",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,065",
"Other Liabilities": "385",
"Other Net Income": "438",
"Other Revenues": "3,678",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,144",
"Liabilities": "385",
"Expenses": "8,173",
"Revenues": "3,678",
"Stockholders Equity": "5,758",
"Net Income": "-4,057",
"Comprehensive Net Income": "-4,057",
"BaseVar": "11,375",
"ECR before LimitedLiability": "0.00011%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,958",
"Assets, Noncurrent": "0",
"Cost of Revenues": "1,110",
"General And Administrative Expense": "3,617",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "699",
"Other Compr. Net Income": "0",
"Other Expenses": "2,028",
"Other Liabilities": "477",
"Other Net Income": "-12",
"Other Revenues": "1,901",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "5,658",
"Liabilities": "477",
"Expenses": "6,755",
"Revenues": "1,901",
"Stockholders Equity": "5,181",
"Net Income": "-4,865",
"Comprehensive Net Income": "-4,865",
"BaseVar": "8,788",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "107%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,220",
"Assets, Noncurrent": "0",
"Cost of Revenues": "756",
"General And Administrative Expense": "3,835",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "834",
"Other Compr. Net Income": "0",
"Other Expenses": "1,535",
"Other Liabilities": "654",
"Other Net Income": "-1.4",
"Other Revenues": "1,310",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,053",
"Liabilities": "654",
"Expenses": "6,126",
"Revenues": "1,310",
"Stockholders Equity": "5,400",
"Net Income": "-4,817",
"Comprehensive Net Income": "-4,817",
"BaseVar": "8,262",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "108%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,257",
"Assets, Noncurrent": "0",
"Cost of Revenues": "694",
"General And Administrative Expense": "5,350",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,182",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "951",
"Other Compr. Net Income": "0",
"Other Expenses": "1,484",
"Other Liabilities": "2,524",
"Other Net Income": "2,300",
"Other Revenues": "911",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,207",
"Liabilities": "3,707",
"Expenses": "7,529",
"Revenues": "911",
"Stockholders Equity": "-1,499",
"Net Income": "-4,318",
"Comprehensive Net Income": "-4,318",
"BaseVar": "10,045",
"ECR before LimitedLiability": "-240%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,659",
"Assets, Noncurrent": "0",
"Cost of Revenues": "457",
"General And Administrative Expense": "5,191",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,216",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "2,143",
"Other Compr. Net Income": "0",
"Other Expenses": "2,748",
"Other Liabilities": "28",
"Other Net Income": "1,290",
"Other Revenues": "761",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,802",
"Liabilities": "1,245",
"Expenses": "8,395",
"Revenues": "761",
"Stockholders Equity": "5,558",
"Net Income": "-6,345",
"Comprehensive Net Income": "-6,345",
"BaseVar": "10,918",
"ECR before LimitedLiability": "-80%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.0180510012872828,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001084554.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001084554.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001084554.svg"
},
{
"company_id": "0001419275",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001419275.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001419275.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001419275.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001419275_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001419275_main_keyfigs.svg",
"name": "Ryvyl Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_0001419275.svg",
"report_text": "The relative strengths and weaknesses of Ryvyl 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 Ryvyl Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Ryvyl Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 35% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001419275_2017_Ryvyl_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets, Noncurrent": "-5.16",
"Assets": "-17.0",
"Liabilities": "-21.4",
"Stockholders Equity": "-59.2",
"ECR before LimitedLiability": "-18.7",
"Other Assets": "-1.75",
"Intangible Assets": "-6.18",
"Assets, Current": "-9.83",
"Liabilities, Non-Current": "-69.3",
"Liabilities, Current": "1.26",
"Labor Expense": "2.40",
"Expenses": "24.5",
"Revenues": "2.36",
"Net Income": "17.0",
"General And Administrative Expense": "4.50",
"Cost of Revenues": "7.15",
"Other Expenses": "9.31",
"Other Revenues": "2.36",
"Other Net Income": "-8.36",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "-53.1"
},
"2013": {
"Assets": "-58.1",
"Liabilities": "-42.2",
"Stockholders Equity": "-132",
"Assets, Current": "-28.3",
"Assets, Noncurrent": "-0.913",
"Intangible Assets": "-15.9",
"Liabilities, Non-Current": "-52.1",
"Other Liabilities": "0.389",
"General And Administrative Expense": "-0.537",
"Expenses": "4.93",
"Revenues": "44.6",
"Net Income": "49.5",
"Labor Expense": "1.45",
"Other Expenses": "-1.00",
"Cost of Revenues": "8.68",
"Other Revenues": "44.6",
"ECR before LimitedLiability": "8.17",
"Comprehensive Net Income": "49.2",
"Other Net Income": "-0.912",
"Other Compr. Net Income": "-0.0560",
"Economic Capital Ratio": "-19.5"
},
"2015": {
"Other Assets": "7.66",
"Assets": "-72.0",
"Liabilities": "4.71",
"Stockholders Equity": "-104",
"Assets, Noncurrent": "-3.67",
"Assets, Current": "-35.7",
"Intangible Assets": "-31.0",
"Liabilities, Current": "3.86",
"ECR before LimitedLiability": "3.32",
"Other Liabilities": "1.00",
"Other Expenses": "-42.6",
"Expenses": "-3.45",
"Revenues": "84.9",
"Net Income": "64.5",
"Labor Expense": "2.76",
"Cost of Revenues": "7.78",
"General And Administrative Expense": "-0.430",
"Other Revenues": "84.9",
"Other Net Income": "-3.59",
"Comprehensive Net Income": "64.6",
"Economic Capital Ratio": "-17.6"
},
"2016": {
"Intangible Assets": "-14.2",
"Assets": "-71.3",
"Liabilities": "1.64",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "-14.7",
"Assets, Noncurrent": "-5.08",
"Other Assets": "-12.8",
"Assets, Current": "-33.4",
"Liabilities, Current": "6.55",
"Liabilities, Non-Current": "-13.1",
"Other Liabilities": "1.65",
"Other Expenses": "-13.3",
"Expenses": "-16.5",
"Revenues": "70.0",
"Net Income": "47.9",
"Labor Expense": "6.21",
"Cost of Revenues": "18.3",
"General And Administrative Expense": "-17.4",
"Other Revenues": "70.0",
"Comprehensive Net Income": "49.4",
"Economic Capital Ratio": "-35.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001419275_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "182",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "121",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "102",
"Liabilities, Non-Current": "1,877",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "171",
"Other Liabilities": "0",
"Other Net Income": "-104",
"Other Revenues": "564",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "182",
"Liabilities": "1,979",
"Expenses": "293",
"Revenues": "564",
"Stockholders Equity": "-1,797",
"Net Income": "167",
"Comprehensive Net Income": "167",
"BaseVar": "1,715",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "87%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "216",
"Assets, Noncurrent": "22",
"Cost of Revenues": "0",
"General And Administrative Expense": "452",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "513",
"Liabilities, Non-Current": "694",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "724",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,721",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "238",
"Liabilities": "1,207",
"Expenses": "1,177",
"Revenues": "1,721",
"Stockholders Equity": "-969",
"Net Income": "544",
"Comprehensive Net Income": "544",
"BaseVar": "2,635",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "110%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "164",
"Assets, Noncurrent": "50",
"Cost of Revenues": "0",
"General And Administrative Expense": "608",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "551",
"Liabilities, Non-Current": "334",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,230",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "2,119",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "214",
"Liabilities": "886",
"Expenses": "1,838",
"Revenues": "2,119",
"Stockholders Equity": "-672",
"Net Income": "260",
"Comprehensive Net Income": "260",
"BaseVar": "3,175",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "107%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "62",
"Assets, Noncurrent": "61",
"Cost of Revenues": "0",
"General And Administrative Expense": "785",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "111",
"Liabilities, Non-Current": "626",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "854",
"Other Liabilities": "0",
"Other Net Income": "-19",
"Other Revenues": "1,716",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "123",
"Liabilities": "737",
"Expenses": "1,639",
"Revenues": "1,716",
"Stockholders Equity": "-614",
"Net Income": "58",
"Comprehensive Net Income": "58",
"BaseVar": "2,656",
"ECR before LimitedLiability": "-115%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 0.930920774288255,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001419275.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001419275.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001419275.svg"
},
{
"company_id": "0001620749",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001620749.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001620749.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001620749.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001620749_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001620749_main_keyfigs.svg",
"name": "Panamera Holdings Corp",
"rank": 21,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Panamera Holdings 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 Panamera Holdings Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 38% points.The greatest weakness of Panamera Holdings Corp is the variable Net Income, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 90%, being 39% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001620749_2017_Panamera_Holdings_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Other Assets": "5.91",
"Assets": "-10.4",
"Liabilities": "-4.30",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "-18.1",
"Assets, Noncurrent": "-9.24",
"Assets, Current": "14.1",
"Intangible Assets": "-14.2",
"Liabilities, Current": "-7.77",
"Liabilities, Non-Current": "1.41",
"Other Liabilities": "0.266",
"Expenses": "-3.45",
"Revenues": "-19.3",
"Net Income": "-10.4",
"Labor Expense": "1.96",
"Cost of Revenues": "4.79",
"General And Administrative Expense": "-9.51",
"Other Revenues": "-19.3",
"Other Net Income": "17.1",
"Comprehensive Net Income": "-10.4",
"Economic Capital Ratio": "-39.1"
},
"2016": {
"Intangible Assets": "-6.08",
"Assets": "10.6",
"Liabilities": "-5.84",
"Stockholders Equity": "-8.21",
"ECR before LimitedLiability": "-18.0",
"Assets, Noncurrent": "-3.17",
"Other Assets": "-5.15",
"Assets, Current": "38.4",
"Liabilities, Current": "-8.81",
"Liabilities, Non-Current": "1.18",
"Other Expenses": "-7.62",
"Expenses": "-2.61",
"Revenues": "-17.4",
"Net Income": "-18.9",
"Labor Expense": "1.66",
"Cost of Revenues": "4.68",
"General And Administrative Expense": "-0.605",
"Other Revenues": "-17.4",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-1.06",
"Economic Capital Ratio": "-38.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001620749_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "46",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "40",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "77",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "35",
"Other Liabilities": "0",
"Other Net Income": "31",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "46",
"Liabilities": "77",
"Expenses": "75",
"Revenues": "0",
"Stockholders Equity": "-31",
"Net Income": "-44",
"Comprehensive Net Income": "-44",
"BaseVar": "132",
"ECR before LimitedLiability": "-141%",
"Economic Capital Ratio": "85%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "60",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "17",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "62",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "37",
"Other Liabilities": "0",
"Other Net Income": "-2.9",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "60",
"Liabilities": "62",
"Expenses": "54",
"Revenues": "0",
"Stockholders Equity": "-1.8",
"Net Income": "-57",
"Comprehensive Net Income": "-57",
"BaseVar": "99",
"ECR before LimitedLiability": "-127%",
"Economic Capital Ratio": "90%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.8978284892948315,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001620749.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001620749.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001620749.svg"
},
{
"company_id": "0001629606",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001629606.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001629606.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001629606.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001629606_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001629606_main_keyfigs.svg",
"name": "Driven Deliveries Inc",
"rank": 22,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Driven Deliveries 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 Driven Deliveries Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Driven Deliveries Inc is the variable General And Administrative Expense, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 69%, being 60% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001629606_2017_Driven_Deliveries_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Intangible Assets": "-31.8",
"Assets": "-84.0",
"Liabilities": "-0.764",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "-39.3",
"Assets, Noncurrent": "-17.2",
"Other Assets": "-28.5",
"Assets, Current": "-41.3",
"Liabilities, Non-Current": "-0.528",
"Other Expenses": "18.4",
"Expenses": "-90.0",
"Revenues": "61.3",
"Net Income": "12.2",
"Labor Expense": "9.70",
"Cost of Revenues": "-15.3",
"General And Administrative Expense": "-120",
"Other Revenues": "61.3",
"Comprehensive Net Income": "14.5",
"Other Net Income": "4.49",
"Other Compr. Net Income": "2.37",
"Economic Capital Ratio": "-59.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001629606_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "22",
"Assets, Noncurrent": "1.9",
"Cost of Revenues": "31",
"General And Administrative Expense": "116",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "43",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "55",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "168",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "24",
"Liabilities": "43",
"Expenses": "203",
"Revenues": "168",
"Stockholders Equity": "-19",
"Net Income": "-35",
"Comprehensive Net Income": "-35",
"BaseVar": "278",
"ECR before LimitedLiability": "-192%",
"Economic Capital Ratio": "69%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6851936559664539,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001629606.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001629606.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001629606.svg"
},
{
"company_id": "0001622879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001622879.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001622879.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001622879.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001622879_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001622879_main_keyfigs.svg",
"name": "Medicine Man Technologies Inc",
"rank": 23,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Medicine Man 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 Medicine Man Technologies Inc compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 8.8% points.The greatest weakness of Medicine Man Technologies Inc is the variable Net Income, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 49%, being 79% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001622879_2017_Medicine_Man_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "3.43",
"Stockholders Equity": "81.4",
"ECR before LimitedLiability": "169",
"Assets, Current": "-4.12",
"Intangible Assets": "4.87",
"Liabilities, Current": "105",
"Liabilities": "142",
"Liabilities, Non-Current": "56.9",
"Other Liabilities": "11.7",
"Other Expenses": "10.9",
"Expenses": "-22.4",
"Revenues": "164",
"Net Income": "142",
"Labor Expense": "10.1",
"Cost of Revenues": "24.4",
"General And Administrative Expense": "-71.3",
"Other Revenues": "164",
"Other Net Income": "-20.0",
"Comprehensive Net Income": "137",
"Other Compr. Net Income": "-3.36",
"Economic Capital Ratio": "148"
},
"2016": {
"Intangible Assets": "-17.3",
"Assets": "-35.7",
"Liabilities": "3.47",
"Stockholders Equity": "-29.7",
"ECR before LimitedLiability": "-58.5",
"Assets, Noncurrent": "-5.71",
"Other Assets": "-15.0",
"Assets, Current": "-4.62",
"Liabilities, Current": "-2.18",
"Liabilities, Non-Current": "8.77",
"Other Expenses": "-35.1",
"Expenses": "-19.5",
"Revenues": "-16.9",
"Net Income": "-47.7",
"Labor Expense": "3.20",
"Cost of Revenues": "8.62",
"General And Administrative Expense": "2.75",
"Other Revenues": "-16.9",
"Comprehensive Net Income": "-47.1",
"Other Net Income": "-13.4",
"Economic Capital Ratio": "-79.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001622879_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "425",
"Assets, Noncurrent": "52",
"Cost of Revenues": "0",
"General And Administrative Expense": "440",
"Intangible Assets": "4.2",
"Labor Expense": "0",
"Liabilities, Current": "22",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "-4.2",
"Other Compr. Net Income": "-10",
"Other Expenses": "318",
"Other Liabilities": "0",
"Other Net Income": "8.1",
"Other Revenues": "836",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "477",
"Liabilities": "22",
"Expenses": "758",
"Revenues": "836",
"Stockholders Equity": "455",
"Net Income": "86",
"Comprehensive Net Income": "76",
"BaseVar": "1,313",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "272%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "682",
"Assets, Noncurrent": "46",
"Cost of Revenues": "0",
"General And Administrative Expense": "383",
"Intangible Assets": "3.7",
"Labor Expense": "0",
"Liabilities, Current": "294",
"Liabilities, Non-Current": "810",
"Operating Lease Assets": "0",
"Other Assets": "-3.7",
"Other Compr. Net Income": "1.2",
"Other Expenses": "1,401",
"Other Liabilities": "0",
"Other Net Income": "-312",
"Other Revenues": "631",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "728",
"Liabilities": "1,104",
"Expenses": "1,784",
"Revenues": "631",
"Stockholders Equity": "-376",
"Net Income": "-1,464",
"Comprehensive Net Income": "-1,463",
"BaseVar": "2,717",
"ECR before LimitedLiability": "-249%",
"Economic Capital Ratio": "49%"
}
}
},
"top_rated": false,
"trend": -22.0,
"value": 0.4932954536894303,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001622879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001622879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001622879.svg"
},
{
"company_id": "0001104265",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001104265.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001104265.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001104265.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001104265_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001104265_main_keyfigs.svg",
"name": "GROW Solutions Holdings INC",
"rank": 24,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of GROW Solutions 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 GROW Solutions Holdings INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 16% points.The greatest weakness of GROW Solutions Holdings INC is the variable Assets, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 46%, being 83% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001104265_2017_GROW_Solutions_Holdings_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Other Assets": "5.56",
"Assets": "-8.14",
"Liabilities": "1.08",
"Stockholders Equity": "-5.79",
"ECR before LimitedLiability": "-3.32",
"Assets, Noncurrent": "-6.55",
"Assets, Current": "0.723",
"Intangible Assets": "-6.65",
"Liabilities, Current": "2.66",
"Liabilities, Non-Current": "-2.49",
"Other Expenses": "-1.42",
"Expenses": "-4.25",
"Revenues": "13.7",
"Net Income": "-0.831",
"Labor Expense": "2.08",
"Cost of Revenues": "5.27",
"General And Administrative Expense": "-7.79",
"Other Revenues": "13.7",
"Other Net Income": "-6.27",
"Comprehensive Net Income": "-0.807",
"Economic Capital Ratio": "-24.3"
},
"2016": {
"Intangible Assets": "-18.4",
"Assets": "-60.6",
"Liabilities": "-1.65",
"Stockholders Equity": "-47.1",
"ECR before LimitedLiability": "-62.1",
"Assets, Noncurrent": "-12.9",
"Other Assets": "-23.3",
"Assets, Current": "-43.9",
"Other Liabilities": "-1.53",
"Other Expenses": "-25.1",
"Expenses": "-35.9",
"Revenues": "15.5",
"Net Income": "-32.1",
"Labor Expense": "5.02",
"Cost of Revenues": "13.2",
"General And Administrative Expense": "-31.7",
"Other Revenues": "15.5",
"Comprehensive Net Income": "-30.7",
"Other Net Income": "-14.2",
"Other Compr. Net Income": "1.25",
"Economic Capital Ratio": "-82.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001104265_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "1,701",
"Assets, Noncurrent": "21",
"Cost of Revenues": "0",
"General And Administrative Expense": "2,021",
"Intangible Assets": "508",
"Labor Expense": "0",
"Liabilities, Current": "1,075",
"Liabilities, Non-Current": "1,168",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,906",
"Other Liabilities": "0",
"Other Net Income": "-228",
"Other Revenues": "2,693",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,230",
"Liabilities": "2,243",
"Expenses": "3,927",
"Revenues": "2,693",
"Stockholders Equity": "-13",
"Net Income": "-1,462",
"Comprehensive Net Income": "-1,462",
"BaseVar": "6,756",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "100%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,488",
"Assets, Noncurrent": "75",
"Cost of Revenues": "0",
"General And Administrative Expense": "4,717",
"Intangible Assets": "508",
"Labor Expense": "0",
"Liabilities, Current": "3,095",
"Liabilities, Non-Current": "1,069",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,530",
"Other Liabilities": "0",
"Other Net Income": "-1,208",
"Other Revenues": "6,781",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,072",
"Liabilities": "4,163",
"Expenses": "10,247",
"Revenues": "6,781",
"Stockholders Equity": "-2,092",
"Net Income": "-4,674",
"Comprehensive Net Income": "-4,674",
"BaseVar": "15,153",
"ECR before LimitedLiability": "-260%",
"Economic Capital Ratio": "46%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.4577534379572152,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001104265.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001104265.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001104265.svg"
},
{
"company_id": "0001600347",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001600347.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001600347.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001600347.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001600347_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001600347_main_keyfigs.svg",
"name": "Hapi Metaverse Inc",
"rank": 25,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Hapi Metaverse 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 Hapi Metaverse Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Hapi Metaverse Inc is the variable Net Income, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 108% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001600347_2017_Hapi_Metaverse_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Noncurrent": "-0.544",
"Assets": "5.06",
"Liabilities": "-58.2",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "4.00",
"Other Assets": "-0.493",
"Assets, Current": "15.8",
"Intangible Assets": "-0.691",
"Liabilities, Non-Current": "0.547",
"Other Liabilities": "0.418",
"Liabilities, Current": "-83.9",
"Expenses": "8.61",
"Revenues": "-14.2",
"Net Income": "1.05",
"General And Administrative Expense": "1.34",
"Cost of Revenues": "1.12",
"Other Expenses": "3.16",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "1.07",
"Other Net Income": "-0.342",
"Economic Capital Ratio": "-29.4"
},
"2016": {
"Intangible Assets": "-14.1",
"Assets": "-47.6",
"Liabilities": "13.2",
"Stockholders Equity": "-41.4",
"ECR before LimitedLiability": "-87.2",
"Assets, Noncurrent": "-1.12",
"Other Assets": "-11.6",
"Assets, Current": "-22.6",
"Liabilities, Current": "18.3",
"Liabilities, Non-Current": "-3.79",
"Other Liabilities": "-1.29",
"Other Expenses": "-6.01",
"Expenses": "-31.3",
"Revenues": "-21.2",
"Net Income": "-58.8",
"Labor Expense": "1.74",
"Cost of Revenues": "4.56",
"General And Administrative Expense": "-33.5",
"Other Revenues": "-21.2",
"Comprehensive Net Income": "-58.1",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001600347_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "4,032",
"Assets, Noncurrent": "79",
"Cost of Revenues": "0",
"General And Administrative Expense": "261",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "4,624",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "60",
"Other Compr. Net Income": "0",
"Other Expenses": "324",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "4,171",
"Liabilities": "4,624",
"Expenses": "585",
"Revenues": "0",
"Stockholders Equity": "-453",
"Net Income": "-585",
"Comprehensive Net Income": "-585",
"BaseVar": "4,784",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "110%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "158",
"Assets, Noncurrent": "46",
"Cost of Revenues": "0",
"General And Administrative Expense": "629",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "702",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "403",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "151",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "204",
"Liabilities": "702",
"Expenses": "1,032",
"Revenues": "151",
"Stockholders Equity": "-498",
"Net Income": "-881",
"Comprehensive Net Income": "-881",
"BaseVar": "1,234",
"ECR before LimitedLiability": "-359%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.2064208890759074,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001600347.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001600347.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001600347.svg"
},
{
"company_id": "0001602813",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution_0001602813.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2016/graphs/IME_0001602813.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001602813.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001602813_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001602813_main_keyfigs.svg",
"name": "Frontera Group INC",
"rank": 26,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Frontera 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 Frontera Group INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 1.5% points.The greatest weakness of Frontera Group INC is the variable Net Income, reducing the Economic Capital Ratio by 96% points.
The company's Economic Capital Ratio, given in the ranking table, is 2.3%, being 126% points below the market average of 128%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2016/report/0001602813_2017_Frontera_Group_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Other Assets": "5.48",
"Assets": "-58.7",
"Liabilities": "3.96",
"Stockholders Equity": "-29.1",
"ECR before LimitedLiability": "-92.6",
"Assets, Noncurrent": "-16.0",
"Assets, Current": "-20.5",
"Intangible Assets": "-29.6",
"Liabilities, Current": "8.86",
"Liabilities, Non-Current": "-5.11",
"Other Expenses": "-25.3",
"Expenses": "-35.7",
"Revenues": "-4.06",
"Net Income": "-53.2",
"Labor Expense": "1.19",
"Cost of Revenues": "2.69",
"General And Administrative Expense": "-11.2",
"Other Revenues": "-4.06",
"Other Net Income": "-3.06",
"Comprehensive Net Income": "-53.1",
"Economic Capital Ratio": "-114"
},
"2016": {
"Intangible Assets": "-7.31",
"Assets": "-31.0",
"Liabilities": "-0.883",
"Stockholders Equity": "-4.18",
"ECR before LimitedLiability": "-106",
"Assets, Noncurrent": "-2.80",
"Other Assets": "-5.62",
"Assets, Current": "-2.21",
"Liabilities, Current": "1.46",
"Liabilities, Non-Current": "-2.39",
"Other Liabilities": "-0.708",
"Other Expenses": "-28.1",
"Expenses": "-46.9",
"Revenues": "-13.7",
"Net Income": "-96.0",
"Labor Expense": "0.399",
"Cost of Revenues": "0.956",
"General And Administrative Expense": "-7.65",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-95.2",
"Economic Capital Ratio": "-126"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2016/plot_over_time/0001602813_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "9.6",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "27",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "36",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "44",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "17",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9.6",
"Liabilities": "36",
"Expenses": "71",
"Revenues": "17",
"Stockholders Equity": "-26",
"Net Income": "-54",
"Comprehensive Net Income": "-54",
"BaseVar": "81",
"ECR before LimitedLiability": "-422%",
"Economic Capital Ratio": "11%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9.0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "15",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "10",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "26",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2.0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9.0",
"Liabilities": "10",
"Expenses": "41",
"Revenues": "2.0",
"Stockholders Equity": "-1.3",
"Net Income": "-39",
"Comprehensive Net Income": "-39",
"BaseVar": "38",
"ECR before LimitedLiability": "-547%",
"Economic Capital Ratio": "2.3%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 0.022631364196568936,
"company_index": "https://www.realrate-archive.com/us_consulting/2016/industry_indexes/0001602813.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2016/analytics/equity/0001602813.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2016/analytics/profit_loss/0001602813.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2016/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"4.49 B"
],
[
"Assets",
"7.89 B"
],
[
"Expenses",
"4.31 B"
],
[
"Stockholders Equity",
"3.16 B"
]
],
"industry_id": "us_consulting",
"industry_label": "Consulting & Services",
"num_companies": 26,
"num_top_companies": 6,
"ecr_records": {
"2010": {
"0001398659": {
"rank": 1,
"ecr": "223"
},
"0001019737": {
"rank": 2,
"ecr": "175"
},
"0001066104": {
"rank": 3,
"ecr": "137"
}
},
"2011": {
"0001304161": {
"rank": 1,
"ecr": "250"
},
"0001057379": {
"rank": 2,
"ecr": "230"
},
"0000851520": {
"rank": 3,
"ecr": "214"
},
"0001272550": {
"rank": 4,
"ecr": "209"
},
"0001437226": {
"rank": 5,
"ecr": "199"
},
"0001382219": {
"rank": 6,
"ecr": "194"
},
"0001094814": {
"rank": 7,
"ecr": "194"
},
"0001398659": {
"rank": 8,
"ecr": "193"
},
"0001019737": {
"rank": 9,
"ecr": "186"
},
"0001362004": {
"rank": 10,
"ecr": "184"
},
"0001013706": {
"rank": 11,
"ecr": "179"
},
"0001470215": {
"rank": 12,
"ecr": "174"
},
"0001320760": {
"rank": 13,
"ecr": "167"
},
"0001366312": {
"rank": 14,
"ecr": "148"
},
"0001443646": {
"rank": 15,
"ecr": "146"
},
"0001066104": {
"rank": 16,
"ecr": "138"
},
"0001098482": {
"rank": 17,
"ecr": "133"
},
"0001094238": {
"rank": 18,
"ecr": "126"
},
"0001083446": {
"rank": 19,
"ecr": "121"
},
"0001084554": {
"rank": 20,
"ecr": "118"
},
"0001502966": {
"rank": 21,
"ecr": "111"
},
"0001416729": {
"rank": 22,
"ecr": "110"
},
"0001419275": {
"rank": 23,
"ecr": "87"
},
"0001179090": {
"rank": 24,
"ecr": "67"
},
"0001400683": {
"rank": 25,
"ecr": "49"
},
"0000723533": {
"rank": 26,
"ecr": "5.7"
},
"0001439264": {
"rank": 27,
"ecr": "0.33"
},
"0001438673": {
"rank": 28,
"ecr": "0.000000020"
}
},
"2012": {
"0001304161": {
"rank": 1,
"ecr": "262"
},
"0000851520": {
"rank": 2,
"ecr": "212"
},
"0001543739": {
"rank": 3,
"ecr": "207"
},
"0001057379": {
"rank": 4,
"ecr": "200"
},
"0001362004": {
"rank": 5,
"ecr": "190"
},
"0001013706": {
"rank": 6,
"ecr": "188"
},
"0001019737": {
"rank": 7,
"ecr": "188"
},
"0001289848": {
"rank": 8,
"ecr": "183"
},
"0001437226": {
"rank": 9,
"ecr": "175"
},
"0001470215": {
"rank": 10,
"ecr": "160"
},
"0001443646": {
"rank": 11,
"ecr": "159"
},
"0001371489": {
"rank": 12,
"ecr": "141"
},
"0001272550": {
"rank": 13,
"ecr": "134"
},
"0001066104": {
"rank": 14,
"ecr": "125"
},
"0001094238": {
"rank": 15,
"ecr": "116"
},
"0001084554": {
"rank": 16,
"ecr": "111"
},
"0001320760": {
"rank": 17,
"ecr": "111"
},
"0001083446": {
"rank": 18,
"ecr": "101"
},
"0001179090": {
"rank": 19,
"ecr": "91"
},
"0001502966": {
"rank": 20,
"ecr": "86"
},
"0001098482": {
"rank": 21,
"ecr": "82"
},
"0001400683": {
"rank": 22,
"ecr": "65"
},
"0001439264": {
"rank": 23,
"ecr": "52"
},
"0001533106": {
"rank": 24,
"ecr": "0.0053"
}
},
"2013": {
"0001304161": {
"rank": 1,
"ecr": "259"
},
"0001437226": {
"rank": 2,
"ecr": "206"
},
"0001362004": {
"rank": 3,
"ecr": "202"
},
"0001013706": {
"rank": 4,
"ecr": "202"
},
"0001019737": {
"rank": 5,
"ecr": "199"
},
"0001057379": {
"rank": 6,
"ecr": "193"
},
"0001289848": {
"rank": 7,
"ecr": "192"
},
"0001094814": {
"rank": 8,
"ecr": "190"
},
"0001470215": {
"rank": 9,
"ecr": "179"
},
"0001272550": {
"rank": 10,
"ecr": "155"
},
"0001371489": {
"rank": 11,
"ecr": "147"
},
"0001443646": {
"rank": 12,
"ecr": "126"
},
"0001066104": {
"rank": 13,
"ecr": "125"
},
"0001366312": {
"rank": 14,
"ecr": "119"
},
"0001320760": {
"rank": 15,
"ecr": "111"
},
"0001419275": {
"rank": 16,
"ecr": "110"
},
"0001382219": {
"rank": 17,
"ecr": "108"
},
"0001084554": {
"rank": 18,
"ecr": "107"
},
"0001286345": {
"rank": 19,
"ecr": "92"
},
"0001179090": {
"rank": 20,
"ecr": "83"
},
"0001502966": {
"rank": 21,
"ecr": "73"
},
"0001533106": {
"rank": 22,
"ecr": "23"
},
"0001083446": {
"rank": 23,
"ecr": "22"
},
"0001575259": {
"rank": 24,
"ecr": "7.6"
},
"0001567503": {
"rank": 25,
"ecr": "0.0000000010"
}
},
"2014": {
"0001304161": {
"rank": 1,
"ecr": "247"
},
"0001286345": {
"rank": 2,
"ecr": "246"
},
"0001437226": {
"rank": 3,
"ecr": "212"
},
"0000851520": {
"rank": 4,
"ecr": "211"
},
"0001382219": {
"rank": 5,
"ecr": "203"
},
"0001013706": {
"rank": 6,
"ecr": "188"
},
"0001470215": {
"rank": 7,
"ecr": "187"
},
"0001289848": {
"rank": 8,
"ecr": "180"
},
"0001531433": {
"rank": 9,
"ecr": "177"
},
"0001019737": {
"rank": 10,
"ecr": "175"
},
"0001398659": {
"rank": 11,
"ecr": "173"
},
"0001362004": {
"rank": 12,
"ecr": "166"
},
"0001502966": {
"rank": 13,
"ecr": "154"
},
"0001371489": {
"rank": 14,
"ecr": "147"
},
"0001506385": {
"rank": 15,
"ecr": "145"
},
"0001443646": {
"rank": 16,
"ecr": "127"
},
"0001066104": {
"rank": 17,
"ecr": "117"
},
"0001600347": {
"rank": 18,
"ecr": "110"
},
"0001320760": {
"rank": 19,
"ecr": "109"
},
"0001084554": {
"rank": 20,
"ecr": "108"
},
"0000723533": {
"rank": 21,
"ecr": "108"
},
"0001083446": {
"rank": 22,
"ecr": "103"
},
"0001590565": {
"rank": 23,
"ecr": "72"
},
"0001501489": {
"rank": 24,
"ecr": "68"
},
"0001537511": {
"rank": 25,
"ecr": "65"
},
"0001272550": {
"rank": 26,
"ecr": "47"
},
"0001599407": {
"rank": 27,
"ecr": "46"
},
"0001096132": {
"rank": 28,
"ecr": "0.0000000000000012"
}
},
"2015": {
"0001622879": {
"rank": 1,
"ecr": "272"
},
"0001286345": {
"rank": 2,
"ecr": "254"
},
"0001304161": {
"rank": 3,
"ecr": "246"
},
"0001604738": {
"rank": 4,
"ecr": "217"
},
"0000851520": {
"rank": 5,
"ecr": "208"
},
"0001013706": {
"rank": 6,
"ecr": "192"
},
"0001057379": {
"rank": 7,
"ecr": "189"
},
"0001019737": {
"rank": 8,
"ecr": "187"
},
"0001094814": {
"rank": 9,
"ecr": "181"
},
"0001633142": {
"rank": 10,
"ecr": "176"
},
"0001398659": {
"rank": 11,
"ecr": "175"
},
"0001362004": {
"rank": 12,
"ecr": "169"
},
"0001437226": {
"rank": 13,
"ecr": "166"
},
"0001371489": {
"rank": 14,
"ecr": "152"
},
"0001272550": {
"rank": 15,
"ecr": "152"
},
"0001533106": {
"rank": 16,
"ecr": "141"
},
"0001443646": {
"rank": 17,
"ecr": "127"
},
"0001501489": {
"rank": 18,
"ecr": "121"
},
"0001066104": {
"rank": 19,
"ecr": "119"
},
"0001083446": {
"rank": 20,
"ecr": "110"
},
"0001320760": {
"rank": 21,
"ecr": "110"
},
"0001089473": {
"rank": 22,
"ecr": "109"
},
"0001419275": {
"rank": 23,
"ecr": "107"
},
"0001104265": {
"rank": 24,
"ecr": "100"
},
"0001382219": {
"rank": 25,
"ecr": "95"
},
"0001620749": {
"rank": 26,
"ecr": "85"
},
"0001537511": {
"rank": 27,
"ecr": "80"
},
"0001599407": {
"rank": 28,
"ecr": "60"
},
"0001084554": {
"rank": 29,
"ecr": "52"
},
"0001567503": {
"rank": 30,
"ecr": "49"
},
"0001574910": {
"rank": 31,
"ecr": "30"
},
"0001557644": {
"rank": 32,
"ecr": "18"
},
"0001607450": {
"rank": 33,
"ecr": "18"
},
"0001602813": {
"rank": 34,
"ecr": "11"
},
"0001632121": {
"rank": 35,
"ecr": "5.0"
},
"0001590565": {
"rank": 36,
"ecr": "0.015"
}
},
"2016": {
"0001304161": {
"rank": 1,
"ecr": "235"
},
"0001644378": {
"rank": 2,
"ecr": "219"
},
"0000851520": {
"rank": 3,
"ecr": "210"
},
"0001604738": {
"rank": 4,
"ecr": "195"
},
"0001057379": {
"rank": 5,
"ecr": "189"
},
"0001019737": {
"rank": 6,
"ecr": "189"
},
"0001362004": {
"rank": 7,
"ecr": "176"
},
"0001437226": {
"rank": 8,
"ecr": "174"
},
"0001398659": {
"rank": 9,
"ecr": "173"
},
"0001013706": {
"rank": 10,
"ecr": "169"
},
"0001533106": {
"rank": 11,
"ecr": "158"
},
"0001371489": {
"rank": 12,
"ecr": "131"
},
"0001083446": {
"rank": 13,
"ecr": "110"
},
"0001066104": {
"rank": 14,
"ecr": "110"
},
"0001320760": {
"rank": 15,
"ecr": "109"
},
"0001592782": {
"rank": 16,
"ecr": "108"
},
"0001508348": {
"rank": 17,
"ecr": "106"
},
"0001094814": {
"rank": 18,
"ecr": "103"
},
"0001084554": {
"rank": 19,
"ecr": "102"
},
"0001419275": {
"rank": 20,
"ecr": "93"
},
"0001620749": {
"rank": 21,
"ecr": "90"
},
"0001629606": {
"rank": 22,
"ecr": "69"
},
"0001622879": {
"rank": 23,
"ecr": "49"
},
"0001104265": {
"rank": 24,
"ecr": "46"
},
"0001600347": {
"rank": 25,
"ecr": "21"
},
"0001602813": {
"rank": 26,
"ecr": "2.3"
}
}
},
"rating_box": [
[
"Top rated",
"6 of 26"
],
[
"Best, worst rating",
"235 %, 2.26 %"
],
[
"New companies",
"5"
]
],
"regression_plot": "https://www.realrate-archive.com/us_consulting/2016/backtesting_correlation/regression_2016.svg",
"scentences": [
"Lightbridge Corp climbed 10 positions from 29 to 19 due to its excellent Stockholders Equity.",
"Medicine Man Technologies Inc lost 22 positions from 1 to 23 due to its bad Net Income.",
"RMR Group INC entered the 2017 ranking at rank 2, making it the best newcomer."
],
"url_segment": "2017-us-consulting",
"year": 2017,
"feature_importance": "https://www.realrate-archive.com/us_consulting/2016/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001398659": {
"2011": {
"obs_EconomicCapitalRatio": 1.5534899199157792
},
"2014": {
"obs_EconomicCapitalRatio": 1.7851712976920655
},
"2015": {
"obs_EconomicCapitalRatio": 2.23060917906583
},
"2016": {
"obs_EconomicCapitalRatio": 1.95993987074651
},
"2017": {
"obs_EconomicCapitalRatio": 2.087263879246282
},
"2018": {
"obs_EconomicCapitalRatio": 1.6706865925695962
},
"2019": {
"obs_EconomicCapitalRatio": 2.076424685854554
},
"2020": {
"obs_EconomicCapitalRatio": 1.8845222879893309
},
"2021": {
"obs_EconomicCapitalRatio": 2.346261420049975
},
"2022": {
"obs_EconomicCapitalRatio": 2.1975937202016675
},
"2023": {
"obs_EconomicCapitalRatio": 1.6657316977281185
},
"2024": {
"obs_EconomicCapitalRatio": 1.9753840882093807
}
},
"0000723533": {
"2022": {
"obs_EconomicCapitalRatio": 138.9649748113621
},
"2023": {
"obs_EconomicCapitalRatio": 9.956182182834938
},
"2024": {
"obs_EconomicCapitalRatio": 66.51861069485622
}
},
"0000851520": {
"2011": {
"obs_EconomicCapitalRatio": 3.0885865758916493
},
"2012": {
"obs_EconomicCapitalRatio": 2.958846648260113
},
"2014": {
"obs_EconomicCapitalRatio": 4.156443091683743
},
"2015": {
"obs_EconomicCapitalRatio": 4.814010169028463
},
"2016": {
"obs_EconomicCapitalRatio": 5.313991705107548
},
"2017": {
"obs_EconomicCapitalRatio": 5.795415485720063
},
"2018": {
"obs_EconomicCapitalRatio": 7.640771888427056
},
"2021": {
"obs_EconomicCapitalRatio": 12.297602344361602
},
"2022": {
"obs_EconomicCapitalRatio": 11.537030015170318
}
},
"0001013706": {
"2011": {
"obs_EconomicCapitalRatio": 0.8740829036886977
},
"2012": {
"obs_EconomicCapitalRatio": 0.5860686822736173
},
"2013": {
"obs_EconomicCapitalRatio": 0.895650942679033
},
"2014": {
"obs_EconomicCapitalRatio": 1.0640662120786923
},
"2015": {
"obs_EconomicCapitalRatio": 1.3078534161074948
},
"2016": {
"obs_EconomicCapitalRatio": 1.2743884521468267
},
"2017": {
"obs_EconomicCapitalRatio": 1.1640849116158327
},
"2018": {
"obs_EconomicCapitalRatio": 1.0161197505868975
},
"2019": {
"obs_EconomicCapitalRatio": 0.8325807719433587
},
"2020": {
"obs_EconomicCapitalRatio": 0.9696506983180181
},
"2021": {
"obs_EconomicCapitalRatio": 0.9694868236092148
},
"2022": {
"obs_EconomicCapitalRatio": 0.6264085354728011
},
"2023": {
"obs_EconomicCapitalRatio": 0.8013944471801671
},
"2024": {
"obs_EconomicCapitalRatio": 0.6125730764734003
}
},
"0001057379": {
"2011": {
"obs_EconomicCapitalRatio": 1.148166152043632
},
"2012": {
"obs_EconomicCapitalRatio": 0.9606856564357006
},
"2013": {
"obs_EconomicCapitalRatio": 1.4663045526006557
},
"2015": {
"obs_EconomicCapitalRatio": 3.731018988165699
},
"2016": {
"obs_EconomicCapitalRatio": 3.643194582196044
},
"2017": {
"obs_EconomicCapitalRatio": 2.902117162150447
},
"2018": {
"obs_EconomicCapitalRatio": 3.4749877214617517
},
"2019": {
"obs_EconomicCapitalRatio": 3.3776751009393027
},
"2021": {
"obs_EconomicCapitalRatio": 4.218746189815065
},
"2022": {
"obs_EconomicCapitalRatio": 3.8885528186176304
}
},
"0001083446": {
"2011": {
"obs_EconomicCapitalRatio": 2.4827620454784167
},
"2012": {
"obs_EconomicCapitalRatio": 21.906347448670257
},
"2013": {
"obs_EconomicCapitalRatio": 7.22055360773283
},
"2014": {
"obs_EconomicCapitalRatio": 1.9841282108016696
},
"2015": {
"obs_EconomicCapitalRatio": 1.6483238708715309
},
"2016": {
"obs_EconomicCapitalRatio": 2.3276826598653146
},
"2017": {
"obs_EconomicCapitalRatio": 0.429013836424693
},
"2018": {
"obs_EconomicCapitalRatio": 1.9729718902594746
},
"2019": {
"obs_EconomicCapitalRatio": 1.1896398674737914
},
"2020": {
"obs_EconomicCapitalRatio": 1.6085973252156618
},
"2021": {
"obs_EconomicCapitalRatio": 6.645927140038077
},
"2022": {
"obs_EconomicCapitalRatio": 2.4753369738958155
},
"2023": {
"obs_EconomicCapitalRatio": 3.016751423886661
}
},
"0001084554": {
"2011": {
"obs_EconomicCapitalRatio": 4.37359776816075
},
"2012": {
"obs_EconomicCapitalRatio": 5.517959890605907
},
"2013": {
"obs_EconomicCapitalRatio": 7.561185795947911
},
"2014": {
"obs_EconomicCapitalRatio": 9.70778688903165
},
"2015": {
"obs_EconomicCapitalRatio": 6.359853522973723
},
"2016": {
"obs_EconomicCapitalRatio": 1.4662490422708137
},
"2017": {
"obs_EconomicCapitalRatio": 2.9557037779731417
},
"2018": {
"obs_EconomicCapitalRatio": 1.3548920533457656
},
"2020": {
"obs_EconomicCapitalRatio": 1.531115311457455
},
"2021": {
"obs_EconomicCapitalRatio": 4.397900397421745
},
"2023": {
"obs_EconomicCapitalRatio": 2.914961146237882
},
"2024": {
"obs_EconomicCapitalRatio": 3.6161693803700676
}
},
"0001098482": {
"2011": {
"obs_EconomicCapitalRatio": 0.8602525537646785
},
"2012": {
"obs_EconomicCapitalRatio": 0.48115949716030343
}
},
"0001304161": {
"2011": {
"obs_EconomicCapitalRatio": 1.1113365190004563
},
"2012": {
"obs_EconomicCapitalRatio": 0.8164472436170848
},
"2013": {
"obs_EconomicCapitalRatio": 1.9316550086410615
},
"2014": {
"obs_EconomicCapitalRatio": 1.145236338704036
},
"2015": {
"obs_EconomicCapitalRatio": 0.8575900512411536
},
"2016": {
"obs_EconomicCapitalRatio": 0.7874435031582764
},
"2017": {
"obs_EconomicCapitalRatio": 0.516594581252426
},
"2020": {
"obs_EconomicCapitalRatio": 1.0635502327204083
},
"2021": {
"obs_EconomicCapitalRatio": 1.0810579791298753
},
"2022": {
"obs_EconomicCapitalRatio": 1.0274673268588055
},
"2023": {
"obs_EconomicCapitalRatio": 1.574839522675298
},
"2024": {
"obs_EconomicCapitalRatio": 1.171077306972566
}
},
"0001320760": {
"2011": {
"obs_EconomicCapitalRatio": 0.6893753067686939
},
"2012": {
"obs_EconomicCapitalRatio": 0.47703220832852194
},
"2013": {
"obs_EconomicCapitalRatio": 0.42579954620660265
},
"2014": {
"obs_EconomicCapitalRatio": 0.7338403215575592
},
"2015": {
"obs_EconomicCapitalRatio": 0.15248446352973635
},
"2016": {
"obs_EconomicCapitalRatio": 0.08419428635387691
},
"2018": {
"obs_EconomicCapitalRatio": 1.7403201540641435
},
"2019": {
"obs_EconomicCapitalRatio": 1.599988488601807
},
"2020": {
"obs_EconomicCapitalRatio": 0.5116504153078665
},
"2021": {
"obs_EconomicCapitalRatio": 0.4961327095858218
},
"2022": {
"obs_EconomicCapitalRatio": 0.39922012795639156
},
"2023": {
"obs_EconomicCapitalRatio": 0.276595290111126
},
"2024": {
"obs_EconomicCapitalRatio": 2.5263908844769394
}
},
"0001362004": {
"2011": {
"obs_EconomicCapitalRatio": 0.9669467111068306
},
"2012": {
"obs_EconomicCapitalRatio": 0.8814768572198145
},
"2013": {
"obs_EconomicCapitalRatio": 1.4091330145789471
},
"2014": {
"obs_EconomicCapitalRatio": 0.8934568459965061
},
"2015": {
"obs_EconomicCapitalRatio": 0.7890651525874446
},
"2016": {
"obs_EconomicCapitalRatio": 1.2388448186172125
},
"2017": {
"obs_EconomicCapitalRatio": 1.1677346049066222
},
"2018": {
"obs_EconomicCapitalRatio": 1.3177608320026923
},
"2019": {
"obs_EconomicCapitalRatio": 1.613158567605985
},
"2020": {
"obs_EconomicCapitalRatio": 1.0651350172599081
},
"2021": {
"obs_EconomicCapitalRatio": 1.3047785768276183
},
"2022": {
"obs_EconomicCapitalRatio": 1.107763572933332
}
},
"0001419275": {
"2011": {
"obs_EconomicCapitalRatio": 0.08218789802291417
},
"2013": {
"obs_EconomicCapitalRatio": 0.6120280740898102
},
"2015": {
"obs_EconomicCapitalRatio": 0.8040426881153929
},
"2016": {
"obs_EconomicCapitalRatio": 0.685359551109714
},
"2019": {
"obs_EconomicCapitalRatio": 1.1270395165020066
},
"2020": {
"obs_EconomicCapitalRatio": 13.463882531134836
},
"2021": {
"obs_EconomicCapitalRatio": 1.7952049265187475
},
"2022": {
"obs_EconomicCapitalRatio": 0.2466805055018668
},
"2023": {
"obs_EconomicCapitalRatio": 0.21075693388896818
},
"2024": {
"obs_EconomicCapitalRatio": 0.0657976812517689
}
},
"0001437226": {
"2011": {
"obs_EconomicCapitalRatio": 0.7392319938832651
},
"2012": {
"obs_EconomicCapitalRatio": 1.2685714485129653
},
"2014": {
"obs_EconomicCapitalRatio": 3.5425865022534575
},
"2015": {
"obs_EconomicCapitalRatio": 1.0464567622720002
},
"2016": {
"obs_EconomicCapitalRatio": 1.029866764359354
},
"2017": {
"obs_EconomicCapitalRatio": 0.6216634052763501
},
"2018": {
"obs_EconomicCapitalRatio": 0.917179690042963
},
"2019": {
"obs_EconomicCapitalRatio": 1.7904926688503833
},
"2020": {
"obs_EconomicCapitalRatio": 2.6182420627191516
},
"2021": {
"obs_EconomicCapitalRatio": 2.497317421273561
},
"2022": {
"obs_EconomicCapitalRatio": 2.1982428668015896
},
"2023": {
"obs_EconomicCapitalRatio": 1.4807984338989535
},
"2024": {
"obs_EconomicCapitalRatio": 2.574667971714374
}
},
"0001439264": {
"2012": {
"obs_EconomicCapitalRatio": 14352.625441047752
},
"2022": {
"obs_EconomicCapitalRatio": 1676.06376938548
},
"2023": {
"obs_EconomicCapitalRatio": 23612.71118873033
},
"2024": {
"obs_EconomicCapitalRatio": 0.7399973729988439
}
},
"0001443646": {
"2011": {
"obs_EconomicCapitalRatio": 0.3386282868443302
},
"2012": {
"obs_EconomicCapitalRatio": 0.4636723994685622
},
"2013": {
"obs_EconomicCapitalRatio": 0.6329776086749119
},
"2014": {
"obs_EconomicCapitalRatio": 1.1553317925733275
},
"2015": {
"obs_EconomicCapitalRatio": 1.394886534979411
},
"2022": {
"obs_EconomicCapitalRatio": 2.389437097542516
},
"2023": {
"obs_EconomicCapitalRatio": 2.6443483025625327
},
"2024": {
"obs_EconomicCapitalRatio": 2.709691590203989
}
},
"0001502966": {
"2012": {
"obs_EconomicCapitalRatio": 7.9890298704731695
},
"2013": {
"obs_EconomicCapitalRatio": 10.469802211434633
},
"2014": {
"obs_EconomicCapitalRatio": 1.061870839350651
},
"2017": {
"obs_EconomicCapitalRatio": 11.23361538425624
},
"2018": {
"obs_EconomicCapitalRatio": 6.190928652798407
},
"2019": {
"obs_EconomicCapitalRatio": 4.246077578582072
},
"2020": {
"obs_EconomicCapitalRatio": 0.5494730870868102
},
"2021": {
"obs_EconomicCapitalRatio": 1.0180613703777992
},
"2022": {
"obs_EconomicCapitalRatio": 0.19934614417366658
},
"2024": {
"obs_EconomicCapitalRatio": 2.9969742316656665
}
},
"0001289848": {
"2012": {
"obs_EconomicCapitalRatio": 1.359834252412839
},
"2013": {
"obs_EconomicCapitalRatio": 2.3463897862121357
},
"2014": {
"obs_EconomicCapitalRatio": 1.8475986419424097
},
"2020": {
"obs_EconomicCapitalRatio": 1.682774227292212
},
"2021": {
"obs_EconomicCapitalRatio": 1.3116648811073688
},
"2022": {
"obs_EconomicCapitalRatio": 1.5668929979071038
},
"2023": {
"obs_EconomicCapitalRatio": 1.886938677905402
},
"2024": {
"obs_EconomicCapitalRatio": 2.0377906716664236
}
},
"0001371489": {
"2012": {
"obs_EconomicCapitalRatio": 0.2859292150107389
},
"2013": {
"obs_EconomicCapitalRatio": 1.0623001820063178
},
"2014": {
"obs_EconomicCapitalRatio": 1.1215782057718795
},
"2015": {
"obs_EconomicCapitalRatio": 1.0106993696356943
},
"2016": {
"obs_EconomicCapitalRatio": 0.5632282559072246
},
"2017": {
"obs_EconomicCapitalRatio": 0.8287068276850506
},
"2018": {
"obs_EconomicCapitalRatio": 0.9369138240512207
},
"2019": {
"obs_EconomicCapitalRatio": 0.5590339573877547
},
"2020": {
"obs_EconomicCapitalRatio": 0.6839612197971783
},
"2021": {
"obs_EconomicCapitalRatio": 1.74242974462341
},
"2022": {
"obs_EconomicCapitalRatio": 1.004141173794981
},
"2023": {
"obs_EconomicCapitalRatio": 1.099097162773075
}
},
"0001620749": {
"2022": {
"obs_EconomicCapitalRatio": 1780.1341868543996
}
},
"0001632121": {
"2017": {
"obs_EconomicCapitalRatio": 36.69693626410931
},
"2018": {
"obs_EconomicCapitalRatio": 21.28234416807194
},
"2019": {
"obs_EconomicCapitalRatio": 12.701385584390318
},
"2020": {
"obs_EconomicCapitalRatio": 2.7894880405433393
},
"2021": {
"obs_EconomicCapitalRatio": 5.756215160206775
},
"2022": {
"obs_EconomicCapitalRatio": 2.029420958883282
}
},
"0001644378": {
"2016": {
"obs_EconomicCapitalRatio": 1.5543260428863324
},
"2017": {
"obs_EconomicCapitalRatio": 2.1945268803790046
},
"2018": {
"obs_EconomicCapitalRatio": 1.6891057653073338
},
"2019": {
"obs_EconomicCapitalRatio": 1.0261589732790353
},
"2021": {
"obs_EconomicCapitalRatio": 1.244038621613718
},
"2022": {
"obs_EconomicCapitalRatio": 0.9959701009186666
},
"2023": {
"obs_EconomicCapitalRatio": 1.0032491823096268
},
"2024": {
"obs_EconomicCapitalRatio": 0.6152643786604659
}
},
"0001661600": {
"2018": {
"obs_EconomicCapitalRatio": 11.773032084454565
}
},
"0001657045": {
"2019": {
"obs_EconomicCapitalRatio": 60.558395808564505
},
"2020": {
"obs_EconomicCapitalRatio": 354.1245267163778
},
"2021": {
"obs_EconomicCapitalRatio": 106.13350738236039
},
"2022": {
"obs_EconomicCapitalRatio": 108.19507996218267
},
"2023": {
"obs_EconomicCapitalRatio": 71.01705966716546
},
"2024": {
"obs_EconomicCapitalRatio": 23.415790501088424
}
},
"0001230524": {
"2019": {
"obs_EconomicCapitalRatio": 16.553089017002712
},
"2020": {
"obs_EconomicCapitalRatio": 76.62291156431618
},
"2021": {
"obs_EconomicCapitalRatio": 3.2258908715826182
},
"2022": {
"obs_EconomicCapitalRatio": 0.2414708476492242
},
"2023": {
"obs_EconomicCapitalRatio": 0.9580979022256544
}
},
"0001777319": {
"2022": {
"obs_EconomicCapitalRatio": 6.06575466010769
},
"2023": {
"obs_EconomicCapitalRatio": 0.38221558062013034
},
"2024": {
"obs_EconomicCapitalRatio": 0.8816562724954758
}
},
"0001643615": {
"2020": {
"obs_EconomicCapitalRatio": 1.7236880216364212
},
"2021": {
"obs_EconomicCapitalRatio": 3.4859595098092573
},
"2022": {
"obs_EconomicCapitalRatio": 2.2900792447574845
}
},
"0001654672": {
"2020": {
"obs_EconomicCapitalRatio": 1.5669486842732818
},
"2021": {
"obs_EconomicCapitalRatio": 0.14359256791904934
}
},
"0000887936": {
"2021": {
"obs_EconomicCapitalRatio": 2.257761717783517
},
"2022": {
"obs_EconomicCapitalRatio": 2.241438039237817
},
"2023": {
"obs_EconomicCapitalRatio": 3.0343040675660684
},
"2024": {
"obs_EconomicCapitalRatio": 2.8138621773805563
}
},
"0001813603": {
"2021": {
"obs_EconomicCapitalRatio": 93.0295297448428
},
"2022": {
"obs_EconomicCapitalRatio": 39.65982047497421
},
"2023": {
"obs_EconomicCapitalRatio": 59.97827480388
},
"2024": {
"obs_EconomicCapitalRatio": 8.260304157040823
}
},
"0001847590": {
"2021": {
"obs_EconomicCapitalRatio": 2.4571555980385624
},
"2022": {
"obs_EconomicCapitalRatio": 1.4494349671853077
},
"2023": {
"obs_EconomicCapitalRatio": 1.5654628241480193
},
"2024": {
"obs_EconomicCapitalRatio": 1.1257685328975615
}
},
"0001877939": {
"2022": {
"obs_EconomicCapitalRatio": 2.0275989203398894
},
"2023": {
"obs_EconomicCapitalRatio": 0.47979223620638584
},
"2024": {
"obs_EconomicCapitalRatio": 1.193121683244951
}
},
"0001630212": {
"2023": {
"obs_EconomicCapitalRatio": 0.3179343892305164
}
},
"0001755058": {
"2023": {
"obs_EconomicCapitalRatio": 2.902707612055081
}
}
}
}