{
"company_details": [
{
"company_id": "0001304161",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001304161.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001304161_main_keyfigs.svg",
"name": "Pharma Bio Serv Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 141% points.The greatest weakness of Pharma Bio Serv Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 245%, being 124% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001304161_2018_Pharma_Bio_Serv_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "11.6",
"Liabilities": "6.10",
"Stockholders Equity": "85.7",
"ECR before LimitedLiability": "167",
"Assets, Noncurrent": "0.588",
"Assets, Current": "13.0",
"Intangible Assets": "-0.646",
"Other Liabilities": "7.67",
"Liabilities, Non-Current": "22.4",
"Liabilities, Current": "-29.6",
"Cost of Revenues": "14.7",
"Expenses": "64.8",
"Revenues": "-44.6",
"Net Income": "65.1",
"Labor Expense": "5.61",
"General And Administrative Expense": "19.3",
"Other Expenses": "25.5",
"Other Revenues": "-44.6",
"Other Net Income": "41.7",
"Comprehensive Net Income": "64.9",
"Economic Capital Ratio": "121"
},
"2012": {
"Assets": "-5.77",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "186",
"Intangible Assets": "0.470",
"Assets, Current": "-8.46",
"Liabilities, Non-Current": "25.8",
"Liabilities": "29.7",
"Liabilities, Current": "-3.64",
"Other Liabilities": "8.20",
"Other Expenses": "19.4",
"Expenses": "64.6",
"Revenues": "-48.0",
"Net Income": "75.8",
"General And Administrative Expense": "21.1",
"Cost of Revenues": "19.1",
"Labor Expense": "6.91",
"Other Revenues": "-48.0",
"Comprehensive Net Income": "75.2",
"Other Net Income": "54.4",
"Other Compr. Net Income": "-0.640",
"Economic Capital Ratio": "152"
},
"2013": {
"Assets": "-1.85",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "189",
"Intangible Assets": "0.133",
"Assets, Current": "-2.85",
"Liabilities, Non-Current": "17.5",
"Liabilities": "17.1",
"Other Liabilities": "3.17",
"Liabilities, Current": "-3.63",
"Other Expenses": "17.0",
"Expenses": "60.3",
"Revenues": "-45.7",
"Net Income": "65.2",
"Labor Expense": "4.80",
"General And Administrative Expense": "22.2",
"Cost of Revenues": "17.8",
"Other Revenues": "-45.7",
"Comprehensive Net Income": "65.1",
"Other Net Income": "46.4",
"Other Compr. Net Income": "-0.127",
"Economic Capital Ratio": "150"
},
"2014": {
"Assets, Current": "27.0",
"Assets": "17.1",
"Liabilities": "18.3",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "164",
"Intangible Assets": "-0.800",
"Assets, Noncurrent": "-0.322",
"Liabilities, Non-Current": "13.7",
"Other Liabilities": "4.88",
"General And Administrative Expense": "18.1",
"Expenses": "53.0",
"Revenues": "-34.1",
"Net Income": "40.5",
"Labor Expense": "3.04",
"Other Expenses": "21.6",
"Cost of Revenues": "10.6",
"Other Revenues": "-34.1",
"Comprehensive Net Income": "40.2",
"Other Net Income": "19.9",
"Other Compr. Net Income": "-0.339",
"Economic Capital Ratio": "127"
},
"2015": {
"Assets": "28.0",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "175",
"Intangible Assets": "-1.09",
"Assets, Current": "41.1",
"Liabilities, Non-Current": "14.3",
"Liabilities": "26.2",
"Liabilities, Current": "11.9",
"Other Liabilities": "1.53",
"General And Administrative Expense": "20.4",
"Expenses": "54.5",
"Revenues": "-31.4",
"Net Income": "35.0",
"Other Expenses": "26.1",
"Labor Expense": "2.04",
"Cost of Revenues": "6.17",
"Other Revenues": "-31.4",
"Other Net Income": "10.5",
"Comprehensive Net Income": "34.3",
"Other Compr. Net Income": "-0.727",
"Economic Capital Ratio": "142"
},
"2016": {
"Assets, Current": "65.8",
"Assets": "62.7",
"Liabilities": "15.6",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "154",
"Intangible Assets": "-1.16",
"Assets, Noncurrent": "2.09",
"Liabilities, Non-Current": "11.3",
"Liabilities, Current": "1.18",
"Other Liabilities": "3.46",
"Cost of Revenues": "6.71",
"Expenses": "47.7",
"Revenues": "-34.9",
"Net Income": "13.0",
"General And Administrative Expense": "15.3",
"Other Expenses": "22.8",
"Labor Expense": "2.49",
"Other Revenues": "-34.9",
"Comprehensive Net Income": "14.1",
"Other Compr. Net Income": "1.10",
"Economic Capital Ratio": "128"
},
"2017": {
"Assets": "58.3",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "153",
"Assets, Noncurrent": "2.12",
"Assets, Current": "60.0",
"Liabilities, Non-Current": "7.71",
"Liabilities": "32.4",
"Other Liabilities": "9.07",
"Liabilities, Current": "17.9",
"General And Administrative Expense": "13.5",
"Expenses": "48.0",
"Revenues": "-28.0",
"Net Income": "10.5",
"Labor Expense": "2.64",
"Cost of Revenues": "6.78",
"Other Expenses": "24.5",
"Other Revenues": "-28.0",
"Other Net Income": "-9.54",
"Comprehensive Net Income": "14.5",
"Other Compr. Net Income": "3.96",
"Economic Capital Ratio": "124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "9,787",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "265%"
}
},
"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": "14,883",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "282%"
}
},
"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": "18,138",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "278%"
}
},
"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": "15,711",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "263%"
}
},
"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": "14,819",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "262%"
}
},
"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": "13,350",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "248%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "19,537",
"Assets, Noncurrent": "2,813",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,543",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "304",
"Other Expenses": "3.9",
"Other Liabilities": "60",
"Other Net Income": "-1,411",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "22,350",
"Liabilities": "1,603",
"Expenses": "3.9",
"Revenues": "0",
"Stockholders Equity": "20,747",
"Net Income": "-1,415",
"Comprehensive Net Income": "-1,111",
"BaseVar": "13,368",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "245%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.4482088830731628,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001304161.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001304161.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001304161.svg"
},
{
"company_id": "0001590565",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001590565.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001590565.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001590565.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001590565_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001590565_main_keyfigs.svg",
"name": "ASIA Equity Exchange Group INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001590565.svg",
"report_text": "The relative strengths and weaknesses of ASIA Equity Exchange 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 ASIA Equity Exchange Group INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 99% points.The greatest weakness of ASIA Equity Exchange Group INC is the variable Other Revenues, reducing the Economic Capital Ratio by 6.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 239%, being 118% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001590565_2018_ASIA_Equity_Exchange_Group_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "20.2",
"Assets": "-14.2",
"Liabilities": "-1.58",
"Stockholders Equity": "-28.8",
"ECR before LimitedLiability": "-55.3",
"Intangible Assets": "-14.4",
"Assets, Noncurrent": "-13.6",
"Other Assets": "-5.53",
"Liabilities, Current": "-2.65",
"Liabilities, Non-Current": "0.325",
"General And Administrative Expense": "7.95",
"Expenses": "-20.8",
"Revenues": "-27.2",
"Net Income": "-47.5",
"Labor Expense": "2.36",
"Other Expenses": "-39.8",
"Cost of Revenues": "8.00",
"Other Revenues": "-27.2",
"Comprehensive Net Income": "-47.4",
"Other Net Income": "-3.28",
"Economic Capital Ratio": "-93.2"
},
"2015": {
"Assets": "-4.84",
"Liabilities": "0",
"ECR before LimitedLiability": "-87.9",
"Assets, Noncurrent": "-0.0130",
"Other Assets": "0",
"Intangible Assets": "-0.121",
"Assets, Current": "-0.0213",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"General And Administrative Expense": "0",
"Expenses": "-1.62",
"Net Income": "-39.0",
"Other Expenses": "-25.1",
"Cost of Revenues": "0",
"Revenues": "0",
"Other Revenues": "0",
"Stockholders Equity": "0",
"Other Net Income": "0",
"Comprehensive Net Income": "-38.9",
"Economic Capital Ratio": "-120"
},
"2017": {
"Intangible Assets": "-2.48",
"Assets": "36.6",
"Liabilities": "20.4",
"Stockholders Equity": "99.4",
"ECR before LimitedLiability": "148",
"Assets, Noncurrent": "-2.09",
"Assets, Current": "67.9",
"Liabilities, Non-Current": "9.06",
"Other Liabilities": "10.6",
"Liabilities, Current": "1.57",
"General And Administrative Expense": "6.91",
"Expenses": "41.3",
"Revenues": "-6.66",
"Net Income": "41.4",
"Labor Expense": "3.17",
"Cost of Revenues": "8.16",
"Other Expenses": "22.5",
"Other Revenues": "-6.66",
"Other Net Income": "6.68",
"Comprehensive Net Income": "43.0",
"Economic Capital Ratio": "118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001590565_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "39",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "4.9",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "45",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "48",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "39",
"Liabilities": "45",
"Expenses": "53",
"Revenues": "0",
"Stockholders Equity": "-6.7",
"Net Income": "-53",
"Comprehensive Net Income": "-53",
"BaseVar": "85",
"ECR before LimitedLiability": "-224%",
"Economic Capital Ratio": "43%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5.8",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "0.37",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "11",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "48",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "5.8",
"Liabilities": "11",
"Expenses": "48",
"Revenues": "0",
"Stockholders Equity": "-4.7",
"Net Income": "-48",
"Comprehensive Net Income": "-48",
"BaseVar": "47",
"ECR before LimitedLiability": "-1,020%",
"Economic Capital Ratio": "0.0000034%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "19,534",
"Assets, Noncurrent": "76",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,027",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "3,593",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "93",
"Other Compr. Net Income": "0",
"Other Expenses": "772",
"Other Liabilities": "76",
"Other Net Income": "321",
"Other Revenues": "2,889",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "19,704",
"Liabilities": "3,668",
"Expenses": "1,799",
"Revenues": "2,889",
"Stockholders Equity": "16,036",
"Net Income": "1,411",
"Comprehensive Net Income": "1,411",
"BaseVar": "15,743",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "239%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.3937044148201956,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001590565.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001590565.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001590565.svg"
},
{
"company_id": "0001644378",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001644378.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001644378_main_keyfigs.svg",
"name": "RMR Group INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 121% points.The greatest weakness of RMR Group INC is the variable Other Compr. Net Income, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 233%, being 112% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001644378_2018_RMR_Group_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Assets, Current": "-5.89",
"Assets": "8.04",
"Liabilities": "43.0",
"Stockholders Equity": "54.1",
"ECR before LimitedLiability": "134",
"Intangible Assets": "-4.94",
"Assets, Noncurrent": "29.1",
"Liabilities, Non-Current": "24.1",
"Liabilities, Current": "45.2",
"Other Liabilities": "-32.6",
"Cost of Revenues": "19.1",
"Expenses": "66.9",
"Revenues": "39.0",
"Net Income": "122",
"General And Administrative Expense": "31.3",
"Other Expenses": "5.91",
"Labor Expense": "7.02",
"Other Revenues": "39.0",
"Comprehensive Net Income": "67.5",
"Other Compr. Net Income": "-41.1",
"Economic Capital Ratio": "108"
},
"2017": {
"Intangible Assets": "-5.33",
"Assets": "5.42",
"Liabilities": "61.9",
"Stockholders Equity": "64.5",
"ECR before LimitedLiability": "141",
"Assets, Noncurrent": "13.3",
"Other Assets": "5.48",
"Liabilities, Non-Current": "13.5",
"Other Liabilities": "-11.1",
"Liabilities, Current": "59.4",
"General And Administrative Expense": "21.6",
"Expenses": "42.6",
"Revenues": "58.1",
"Net Income": "121",
"Labor Expense": "6.38",
"Cost of Revenues": "16.5",
"Other Revenues": "58.1",
"Other Net Income": "7.47",
"Comprehensive Net Income": "85.0",
"Other Compr. Net Income": "-26.8",
"Economic Capital Ratio": "112"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "616,985",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "228%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "140,893",
"Assets, Noncurrent": "175,251",
"Cost of Revenues": "0",
"General And Administrative Expense": "25,189",
"Intangible Assets": "2,321",
"Labor Expense": "0",
"Liabilities, Current": "26,414",
"Liabilities, Non-Current": "7,551",
"Operating Lease Assets": "0",
"Other Assets": "65,254",
"Other Compr. Net Income": "-66,375",
"Other Expenses": "139,229",
"Other Liabilities": "60,091",
"Other Net Income": "-206",
"Other Revenues": "273,293",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "383,719",
"Liabilities": "94,056",
"Expenses": "164,418",
"Revenues": "273,293",
"Stockholders Equity": "289,663",
"Net Income": "108,669",
"Comprehensive Net Income": "42,294",
"BaseVar": "647,364",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 2.328681389417677,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001644378.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001644378.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001644378.svg"
},
{
"company_id": "0001083446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001083446.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001083446_main_keyfigs.svg",
"name": "Astrana Health Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 87% points.The greatest weakness of Astrana Health Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 216%, being 95% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001083446_2018_Astrana_Health_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-77.7",
"Liabilities": "16.8",
"Stockholders Equity": "-70.9",
"ECR before LimitedLiability": "12.4",
"Assets, Noncurrent": "-29.1",
"Assets, Current": "-40.3",
"Intangible Assets": "-40.2",
"Other Liabilities": "-105",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "17.5",
"Cost of Revenues": "21.5",
"Expenses": "-49.6",
"Revenues": "65.5",
"Net Income": "26.2",
"Labor Expense": "13.0",
"General And Administrative Expense": "14.2",
"Other Expenses": "-168",
"Other Revenues": "65.5",
"Other Net Income": "-55.7",
"Comprehensive Net Income": "25.8",
"Economic Capital Ratio": "-34.0"
},
"2012": {
"Assets": "-66.8",
"Liabilities": "13.4",
"Stockholders Equity": "-16.4",
"ECR before LimitedLiability": "-13.9",
"Other Assets": "-3.26",
"Intangible Assets": "-16.6",
"Assets, Current": "-15.1",
"Assets, Noncurrent": "-10.9",
"Liabilities, Non-Current": "10.6",
"Liabilities, Current": "3.32",
"Other Expenses": "-121",
"Expenses": "-16.3",
"Revenues": "70.8",
"Net Income": "17.7",
"General And Administrative Expense": "-4.10",
"Cost of Revenues": "37.6",
"Labor Expense": "12.8",
"Other Revenues": "70.8",
"Comprehensive Net Income": "18.2",
"Other Net Income": "-21.9",
"Economic Capital Ratio": "-47.9"
},
"2013": {
"Assets, Noncurrent": "-17.3",
"Assets": "-81.7",
"Liabilities": "-4.04",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "-84.4",
"Other Assets": "1.49",
"Intangible Assets": "-33.9",
"Assets, Current": "-36.7",
"Liabilities, Non-Current": "-3.18",
"Other Liabilities": "2.51",
"Liabilities, Current": "-3.66",
"Revenues": "3.16",
"Net Income": "-58.9",
"Other Revenues": "3.16",
"Other Expenses": "-13.9",
"Comprehensive Net Income": "-59.5",
"Other Net Income": "-88.1",
"Cost of Revenues": "3.67",
"General And Administrative Expense": "-1.19",
"Labor Expense": "1.61",
"Economic Capital Ratio": "-124"
},
"2014": {
"Assets, Current": "-5.05",
"Assets": "-12.4",
"Liabilities": "-4.80",
"Stockholders Equity": "-38.9",
"ECR before LimitedLiability": "-12.5",
"Intangible Assets": "-7.90",
"Assets, Noncurrent": "-8.35",
"Other Assets": "-2.94",
"Liabilities, Current": "5.01",
"Liabilities, Non-Current": "-5.88",
"Other Liabilities": "-4.48",
"General And Administrative Expense": "-3.81",
"Expenses": "-3.48",
"Revenues": "13.1",
"Comprehensive Net Income": "1.49",
"Labor Expense": "2.99",
"Other Expenses": "-9.65",
"Cost of Revenues": "11.4",
"Other Revenues": "13.1",
"Other Net Income": "-5.71",
"Economic Capital Ratio": "-50.4"
},
"2015": {
"Assets": "-58.6",
"Liabilities": "4.38",
"Stockholders Equity": "-46.6",
"Assets, Noncurrent": "-22.2",
"Other Assets": "6.37",
"Intangible Assets": "-26.4",
"Assets, Current": "-23.7",
"ECR before LimitedLiability": "9.49",
"Liabilities, Current": "7.04",
"Other Liabilities": "-1.54",
"General And Administrative Expense": "0.371",
"Expenses": "-0.717",
"Revenues": "42.2",
"Net Income": "26.2",
"Other Expenses": "-45.5",
"Labor Expense": "1.07",
"Cost of Revenues": "4.63",
"Other Revenues": "42.2",
"Other Net Income": "-9.76",
"Comprehensive Net Income": "26.2",
"Economic Capital Ratio": "-22.7"
},
"2016": {
"Assets, Current": "-40.8",
"Assets": "-77.2",
"Liabilities": "11.9",
"Stockholders Equity": "-36.0",
"Other Assets": "-21.9",
"Intangible Assets": "-10.1",
"Assets, Noncurrent": "-0.646",
"Liabilities, Non-Current": "5.60",
"Liabilities, Current": "6.37",
"Other Liabilities": "-0.434",
"Cost of Revenues": "9.38",
"Expenses": "-78.4",
"Revenues": "40.2",
"Net Income": "7.12",
"General And Administrative Expense": "-20.8",
"Other Expenses": "-108",
"Labor Expense": "2.24",
"Other Revenues": "40.2",
"ECR before LimitedLiability": "3.73",
"Comprehensive Net Income": "8.31",
"Economic Capital Ratio": "-22.5"
},
"2017": {
"Intangible Assets": "27.4",
"Assets": "3.76",
"Liabilities": "54.0",
"Stockholders Equity": "51.2",
"ECR before LimitedLiability": "124",
"Assets, Noncurrent": "43.5",
"Assets, Current": "-8.92",
"Other Assets": "-19.4",
"Other Liabilities": "21.2",
"Liabilities, Current": "36.1",
"General And Administrative Expense": "25.5",
"Expenses": "9.13",
"Revenues": "55.3",
"Net Income": "82.5",
"Labor Expense": "6.60",
"Cost of Revenues": "17.2",
"Other Expenses": "-39.0",
"Other Revenues": "55.3",
"Other Net Income": "12.8",
"Comprehensive Net Income": "86.6",
"Economic Capital Ratio": "94.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "7,739",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "110%"
}
},
"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": "10,438",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "82%"
}
},
"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": "23,229",
"ECR before LimitedLiability": "-436%",
"Economic Capital Ratio": "4.3%"
}
},
"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": "30,972",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "86%"
}
},
"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": "70,025",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "97%"
}
},
"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": "93,270",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "98%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "144,160",
"Assets, Noncurrent": "346,476",
"Cost of Revenues": "0",
"General And Administrative Expense": "26,438",
"Intangible Assets": "293,381",
"Labor Expense": "0",
"Liabilities, Current": "109,602",
"Liabilities, Non-Current": "44,721",
"Operating Lease Assets": "0",
"Other Assets": "-293,381",
"Other Compr. Net Income": "0",
"Other Expenses": "300,051",
"Other Liabilities": "0",
"Other Net Income": "14,565",
"Other Revenues": "357,747",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "490,636",
"Liabilities": "154,323",
"Expenses": "326,488",
"Revenues": "357,747",
"Stockholders Equity": "336,313",
"Net Income": "45,824",
"Comprehensive Net Income": "45,824",
"BaseVar": "888,508",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "216%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 2.157885168833225,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001083446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001083446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001083446.svg"
},
{
"company_id": "0000851520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0000851520.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0000851520_main_keyfigs.svg",
"name": "Exponent INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 92% points.The greatest weakness of Exponent INC is the variable Labor Expense, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 211%, being 90% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0000851520_2018_Exponent_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "3.33",
"Assets": "4.93",
"Liabilities": "58.3",
"Stockholders Equity": "58.5",
"ECR before LimitedLiability": "124",
"Assets, Current": "10.5",
"Intangible Assets": "-5.64",
"Other Liabilities": "17.2",
"Liabilities, Non-Current": "30.2",
"Liabilities, Current": "16.7",
"Cost of Revenues": "34.8",
"Expenses": "13.6",
"Revenues": "77.9",
"Net Income": "56.8",
"Labor Expense": "-86.5",
"General And Administrative Expense": "22.5",
"Other Expenses": "42.5",
"Other Revenues": "77.9",
"Other Net Income": "-30.8",
"Comprehensive Net Income": "56.2",
"Economic Capital Ratio": "77.8"
},
"2012": {
"Assets": "8.57",
"Liabilities": "57.8",
"Stockholders Equity": "67.8",
"ECR before LimitedLiability": "125",
"Other Assets": "5.35",
"Intangible Assets": "-8.54",
"Assets, Current": "18.3",
"Liabilities, Non-Current": "25.3",
"Liabilities, Current": "24.6",
"Other Liabilities": "13.6",
"Other Expenses": "36.5",
"Expenses": "16.8",
"Revenues": "74.1",
"Net Income": "65.7",
"General And Administrative Expense": "21.4",
"Cost of Revenues": "37.8",
"Labor Expense": "-78.1",
"Other Revenues": "74.1",
"Comprehensive Net Income": "66.3",
"Other Net Income": "-23.2",
"Economic Capital Ratio": "90.7"
},
"2014": {
"Assets, Current": "4.45",
"Assets": "-4.44",
"Liabilities": "41.4",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "120",
"Intangible Assets": "-6.90",
"Assets, Noncurrent": "-4.33",
"Liabilities, Current": "23.4",
"Liabilities, Non-Current": "10.2",
"Other Liabilities": "10.6",
"General And Administrative Expense": "26.7",
"Expenses": "16.5",
"Revenues": "65.1",
"Net Income": "77.7",
"Labor Expense": "-82.1",
"Other Expenses": "46.3",
"Cost of Revenues": "26.9",
"Other Revenues": "65.1",
"Comprehensive Net Income": "78.4",
"Other Net Income": "-6.33",
"Economic Capital Ratio": "82.5"
},
"2015": {
"Assets": "8.18",
"Liabilities": "47.6",
"Stockholders Equity": "56.3",
"ECR before LimitedLiability": "127",
"Assets, Noncurrent": "-4.96",
"Other Assets": "18.5",
"Intangible Assets": "-10.4",
"Assets, Current": "13.8",
"Liabilities, Non-Current": "11.4",
"Liabilities, Current": "35.2",
"General And Administrative Expense": "35.8",
"Expenses": "27.3",
"Revenues": "62.8",
"Net Income": "85.1",
"Other Expenses": "56.8",
"Labor Expense": "-77.4",
"Cost of Revenues": "16.1",
"Other Revenues": "62.8",
"Other Net Income": "-9.09",
"Comprehensive Net Income": "84.6",
"Economic Capital Ratio": "94.9"
},
"2016": {
"Assets, Current": "11.2",
"Assets": "8.48",
"Liabilities": "33.9",
"Stockholders Equity": "45.2",
"ECR before LimitedLiability": "124",
"Other Assets": "3.59",
"Intangible Assets": "-5.49",
"Liabilities, Non-Current": "5.79",
"Liabilities, Current": "21.4",
"Other Liabilities": "8.45",
"Cost of Revenues": "19.0",
"Expenses": "22.4",
"Revenues": "34.4",
"Net Income": "67.0",
"General And Administrative Expense": "25.5",
"Other Expenses": "52.8",
"Labor Expense": "-72.2",
"Other Revenues": "34.4",
"Other Net Income": "6.15",
"Comprehensive Net Income": "68.4",
"Economic Capital Ratio": "97.6"
},
"2017": {
"Liabilities, Non-Current": "-6.04",
"Liabilities": "54.1",
"Stockholders Equity": "44.6",
"ECR before LimitedLiability": "120",
"Other Liabilities": "21.3",
"Liabilities, Current": "41.0",
"General And Administrative Expense": "18.2",
"Expenses": "6.84",
"Net Income": "86.7",
"Labor Expense": "-70.6",
"Cost of Revenues": "18.0",
"Other Expenses": "44.7",
"Revenues": "66.6",
"Other Revenues": "66.6",
"Intangible Assets": "-8.08",
"Assets, Noncurrent": "-4.58",
"Assets, Current": "9.30",
"Other Assets": "8.20",
"Other Net Income": "8.69",
"Comprehensive Net Income": "91.7",
"Economic Capital Ratio": "89.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "592,528",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "222%"
}
},
"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": "658,016",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "220%"
}
},
"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": "688,379",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "219%"
}
},
"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": "711,782",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "215%"
}
},
"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": "751,787",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "218%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "315,509",
"Assets, Noncurrent": "36,360",
"Cost of Revenues": "0",
"General And Administrative Expense": "47,324",
"Intangible Assets": "8,607",
"Labor Expense": "210,289",
"Liabilities, Current": "93,107",
"Liabilities, Non-Current": "56,102",
"Operating Lease Assets": "0",
"Other Assets": "79,113",
"Other Compr. Net Income": "1,097",
"Other Expenses": "59,339",
"Other Liabilities": "1,292",
"Other Net Income": "1,294",
"Other Revenues": "356,963",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "439,589",
"Liabilities": "150,501",
"Expenses": "316,952",
"Revenues": "356,963",
"Stockholders Equity": "289,088",
"Net Income": "41,305",
"Comprehensive Net Income": "42,402",
"BaseVar": "842,853",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "211%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 2.1094157233054087,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0000851520.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0000851520.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0000851520.svg"
},
{
"company_id": "0001057379",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001057379.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001057379_main_keyfigs.svg",
"name": "Hackett Group INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 114% points.The greatest weakness of Hackett Group INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 136% points.
The company's Economic Capital Ratio, given in the ranking table, is 207%, being 86% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001057379_2018_Hackett_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-2.21",
"Liabilities": "96.2",
"Stockholders Equity": "64.4",
"ECR before LimitedLiability": "143",
"Assets, Noncurrent": "-2.28",
"Assets, Current": "-4.39",
"Intangible Assets": "7.74",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "53.2",
"Liabilities, Current": "34.5",
"Cost of Revenues": "-129",
"Expenses": "-3.88",
"Revenues": "126",
"Net Income": "68.6",
"Labor Expense": "16.5",
"General And Administrative Expense": "-1.80",
"Other Expenses": "105",
"Other Revenues": "126",
"Other Net Income": "-42.2",
"Comprehensive Net Income": "67.8",
"Economic Capital Ratio": "97.0"
},
"2012": {
"Assets": "-9.61",
"Liabilities": "86.2",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "111",
"Intangible Assets": "5.89",
"Assets, Current": "-10.2",
"Assets, Noncurrent": "-4.01",
"Liabilities, Non-Current": "51.6",
"Liabilities, Current": "47.0",
"Other Liabilities": "-5.66",
"Other Expenses": "105",
"Expenses": "-8.03",
"Revenues": "111",
"Net Income": "88.2",
"General And Administrative Expense": "-2.92",
"Cost of Revenues": "-114",
"Labor Expense": "19.0",
"Other Revenues": "111",
"Comprehensive Net Income": "90.4",
"Other Net Income": "-35.6",
"Economic Capital Ratio": "76.6"
},
"2013": {
"Assets, Noncurrent": "-7.76",
"Assets": "-16.9",
"Liabilities": "61.0",
"Stockholders Equity": "2.24",
"ECR before LimitedLiability": "109",
"Intangible Assets": "8.80",
"Assets, Current": "-17.1",
"Liabilities, Non-Current": "38.0",
"Other Liabilities": "-20.5",
"Liabilities, Current": "43.3",
"Other Expenses": "88.8",
"Expenses": "-13.5",
"Revenues": "103",
"Net Income": "90.4",
"Labor Expense": "14.6",
"General And Administrative Expense": "8.83",
"Cost of Revenues": "-111",
"Other Revenues": "103",
"Comprehensive Net Income": "89.4",
"Other Net Income": "-22.7",
"Economic Capital Ratio": "69.3"
},
"2015": {
"Assets": "-18.6",
"Liabilities": "88.4",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "106",
"Assets, Noncurrent": "-12.2",
"Other Assets": "16.7",
"Assets, Current": "-18.6",
"Liabilities, Non-Current": "44.7",
"Liabilities, Current": "66.1",
"Other Liabilities": "-19.1",
"General And Administrative Expense": "21.8",
"Expenses": "-5.39",
"Revenues": "103",
"Net Income": "97.3",
"Other Expenses": "99.1",
"Labor Expense": "8.75",
"Cost of Revenues": "-151",
"Other Revenues": "103",
"Other Net Income": "-17.9",
"Comprehensive Net Income": "97.0",
"Economic Capital Ratio": "73.4"
},
"2016": {
"Assets, Current": "-20.6",
"Assets": "-24.7",
"Liabilities": "75.5",
"Stockholders Equity": "-7.91",
"ECR before LimitedLiability": "99.0",
"Other Assets": "-11.7",
"Intangible Assets": "10.2",
"Assets, Noncurrent": "-3.13",
"Liabilities, Non-Current": "44.1",
"Liabilities, Current": "39.6",
"Cost of Revenues": "-155",
"Expenses": "-17.0",
"Revenues": "97.6",
"Net Income": "95.8",
"General And Administrative Expense": "18.1",
"Other Expenses": "96.9",
"Labor Expense": "13.0",
"Other Revenues": "97.6",
"Other Net Income": "5.98",
"Comprehensive Net Income": "95.7",
"Economic Capital Ratio": "72.8"
},
"2017": {
"Intangible Assets": "6.62",
"Assets": "-20.1",
"Liabilities": "94.1",
"Stockholders Equity": "9.74",
"ECR before LimitedLiability": "116",
"Assets, Noncurrent": "-7.15",
"Assets, Current": "-17.7",
"Liabilities, Non-Current": "25.8",
"Other Liabilities": "9.49",
"Liabilities, Current": "68.3",
"Expenses": "-24.3",
"Revenues": "114",
"Net Income": "111",
"Labor Expense": "10.7",
"Cost of Revenues": "-136",
"Other Expenses": "109",
"Other Revenues": "114",
"Other Net Income": "12.7",
"Comprehensive Net Income": "113",
"Other Compr. Net Income": "7.63",
"Economic Capital Ratio": "86.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "449,412",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "241%"
}
},
"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": "473,003",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "206%"
}
},
"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": "459,307",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "198%"
}
},
"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": "481,750",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "194%"
}
},
"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": "569,085",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "193%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "75,285",
"Assets, Noncurrent": "24,872",
"Cost of Revenues": "188,922",
"General And Administrative Expense": "64,825",
"Intangible Assets": "85,074",
"Labor Expense": "0",
"Liabilities, Current": "51,448",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "3,040",
"Other Expenses": "4,761",
"Other Liabilities": "26,508",
"Other Net Income": "0",
"Other Revenues": "285,862",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "185,231",
"Liabilities": "77,956",
"Expenses": "258,508",
"Revenues": "285,862",
"Stockholders Equity": "107,275",
"Net Income": "27,354",
"Comprehensive Net Income": "30,394",
"BaseVar": "574,996",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "207%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 2.072656853043892,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001057379.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001057379.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001057379.svg"
},
{
"company_id": "0001019737",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001019737.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001019737_main_keyfigs.svg",
"name": "Navigant Consulting INC",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001019737.svg",
"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 Comprehensive Net Income, increasing the Economic Capital Ratio by 100% points.The greatest weakness of Navigant Consulting INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 203%, being 82% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001019737_2018_Navigant_Consulting_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "-13.3",
"Assets": "-3.32",
"Liabilities": "4.55",
"Stockholders Equity": "-2.30",
"ECR before LimitedLiability": "-6.09",
"Intangible Assets": "28.2",
"Other Assets": "-2.85",
"Assets, Noncurrent": "-5.92",
"Liabilities, Current": "24.2",
"Other Liabilities": "0.652",
"Liabilities, Non-Current": "-22.7",
"Cost of Revenues": "-9.18",
"Expenses": "-6.76",
"Revenues": "1.12",
"Net Income": "-6.11",
"Other Expenses": "1.83",
"General And Administrative Expense": "0.667",
"Other Revenues": "1.12",
"Other Net Income": "-0.453",
"Comprehensive Net Income": "-6.11",
"Economic Capital Ratio": "-3.32"
},
"2011": {
"Other Assets": "-2.92",
"Assets": "10.3",
"Liabilities": "34.3",
"Stockholders Equity": "46.1",
"ECR before LimitedLiability": "92.1",
"Assets, Noncurrent": "-2.94",
"Assets, Current": "-13.6",
"Intangible Assets": "53.6",
"Other Liabilities": "15.8",
"Liabilities, Current": "20.6",
"Cost of Revenues": "-51.7",
"Expenses": "15.4",
"Revenues": "60.7",
"Net Income": "42.6",
"Labor Expense": "12.4",
"General And Administrative Expense": "18.7",
"Other Expenses": "42.4",
"Other Revenues": "60.7",
"Other Net Income": "-28.8",
"Comprehensive Net Income": "42.0",
"Economic Capital Ratio": "45.7"
},
"2012": {
"Assets": "12.1",
"Liabilities": "39.9",
"Stockholders Equity": "54.7",
"ECR before LimitedLiability": "95.8",
"Intangible Assets": "37.6",
"Assets, Current": "-9.75",
"Assets, Noncurrent": "-2.13",
"Liabilities, Non-Current": "-4.71",
"Liabilities, Current": "32.4",
"Other Liabilities": "13.1",
"Other Expenses": "36.1",
"Expenses": "16.1",
"Revenues": "66.5",
"Net Income": "54.5",
"General And Administrative Expense": "16.8",
"Cost of Revenues": "-45.3",
"Labor Expense": "13.3",
"Other Revenues": "66.5",
"Comprehensive Net Income": "55.9",
"Other Net Income": "-24.3",
"Economic Capital Ratio": "61.9"
},
"2013": {
"Assets, Noncurrent": "-4.49",
"Assets": "2.45",
"Liabilities": "34.0",
"Stockholders Equity": "30.5",
"ECR before LimitedLiability": "116",
"Intangible Assets": "36.5",
"Assets, Current": "-13.3",
"Liabilities, Non-Current": "-4.89",
"Other Liabilities": "6.21",
"Liabilities, Current": "32.7",
"Other Expenses": "28.4",
"Expenses": "11.0",
"Revenues": "69.2",
"Net Income": "63.3",
"Labor Expense": "10.2",
"General And Administrative Expense": "25.2",
"Cost of Revenues": "-49.6",
"Other Revenues": "69.2",
"Comprehensive Net Income": "62.5",
"Other Net Income": "-15.3",
"Economic Capital Ratio": "76.5"
},
"2014": {
"Assets, Current": "-26.0",
"Assets": "-16.7",
"Liabilities": "37.4",
"Stockholders Equity": "-4.03",
"ECR before LimitedLiability": "79.2",
"Intangible Assets": "52.0",
"Assets, Noncurrent": "-9.22",
"Other Assets": "-6.20",
"Liabilities, Current": "33.6",
"Liabilities, Non-Current": "-8.22",
"Other Liabilities": "12.1",
"Other Revenues": "77.2",
"Revenues": "77.2",
"Net Income": "61.5",
"Other Expenses": "32.0",
"Comprehensive Net Income": "61.4",
"Other Net Income": "-11.7",
"General And Administrative Expense": "29.7",
"Labor Expense": "9.11",
"Cost of Revenues": "-61.9",
"Economic Capital Ratio": "41.3"
},
"2015": {
"Assets": "5.22",
"Liabilities": "40.4",
"Stockholders Equity": "42.5",
"ECR before LimitedLiability": "103",
"Assets, Noncurrent": "-6.87",
"Other Assets": "8.23",
"Intangible Assets": "28.4",
"Assets, Current": "-13.2",
"Liabilities, Non-Current": "-16.0",
"Liabilities, Current": "49.2",
"General And Administrative Expense": "36.6",
"Expenses": "23.2",
"Revenues": "70.2",
"Net Income": "83.4",
"Other Expenses": "80.9",
"Labor Expense": "5.74",
"Cost of Revenues": "-83.1",
"Other Revenues": "70.2",
"Other Net Income": "-12.2",
"Comprehensive Net Income": "82.5",
"Economic Capital Ratio": "70.8"
},
"2016": {
"Liabilities, Non-Current": "-9.15",
"Liabilities": "36.5",
"Stockholders Equity": "27.1",
"ECR before LimitedLiability": "98.9",
"Liabilities, Current": "35.2",
"Other Liabilities": "10.1",
"Cost of Revenues": "-85.9",
"Expenses": "9.81",
"Net Income": "67.8",
"General And Administrative Expense": "26.7",
"Other Expenses": "75.3",
"Labor Expense": "8.47",
"Revenues": "50.4",
"Other Revenues": "50.4",
"Assets, Current": "-14.4",
"Other Assets": "-8.77",
"Intangible Assets": "41.6",
"Other Net Income": "4.22",
"Comprehensive Net Income": "68.7",
"Other Compr. Net Income": "0.699",
"Economic Capital Ratio": "72.7"
},
"2017": {
"Intangible Assets": "29.2",
"Assets": "-5.55",
"Stockholders Equity": "36.4",
"ECR before LimitedLiability": "112",
"Assets, Noncurrent": "-5.25",
"Assets, Current": "-14.7",
"Liabilities, Non-Current": "-19.5",
"Liabilities": "63.0",
"Other Liabilities": "24.0",
"Liabilities, Current": "57.6",
"Revenues": "85.3",
"Net Income": "93.7",
"Other Revenues": "85.3",
"Other Net Income": "9.26",
"Comprehensive Net Income": "100",
"Other Compr. Net Income": "4.64",
"Labor Expense": "7.88",
"General And Administrative Expense": "15.0",
"Cost of Revenues": "-91.4",
"Other Expenses": "75.5",
"Economic Capital Ratio": "82.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "1,762,157",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "177%"
}
},
"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": "1,859,031",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "190%"
}
},
"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": "2,010,325",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "191%"
}
},
"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": "1,924,793",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "205%"
}
},
"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": "2,057,722",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "177%"
}
},
"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": "2,163,440",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "191%"
}
},
"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": "2,376,454",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "193%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "309,211",
"Assets, Noncurrent": "112,713",
"Cost of Revenues": "747,274",
"General And Administrative Expense": "168,542",
"Intangible Assets": "658,340",
"Labor Expense": "0",
"Liabilities, Current": "166,681",
"Liabilities, Non-Current": "226,249",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "6,028",
"Other Expenses": "40,985",
"Other Liabilities": "0",
"Other Net Income": "-574",
"Other Revenues": "1,032,327",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,080,264",
"Liabilities": "392,930",
"Expenses": "956,801",
"Revenues": "1,032,327",
"Stockholders Equity": "687,334",
"Net Income": "74,952",
"Comprehensive Net Income": "80,980",
"BaseVar": "2,353,138",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "203%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 2.03478290244263,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001019737.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001019737.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001019737.svg"
},
{
"company_id": "0001013706",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001013706.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001013706_main_keyfigs.svg",
"name": "Wilhelmina International Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 106% points.The greatest weakness of Wilhelmina International Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 80% points.
The company's Economic Capital Ratio, given in the ranking table, is 187%, being 66% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001013706_2018_Wilhelmina_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "11.9",
"Assets": "-10.7",
"Liabilities": "59.2",
"Stockholders Equity": "28.7",
"ECR before LimitedLiability": "83.5",
"Assets, Noncurrent": "-9.33",
"Assets, Current": "-17.9",
"Intangible Assets": "11.6",
"Other Liabilities": "20.7",
"Liabilities, Non-Current": "40.5",
"Cost of Revenues": "48.2",
"Expenses": "-5.45",
"Revenues": "85.3",
"Net Income": "55.2",
"Labor Expense": "-20.6",
"General And Administrative Expense": "44.1",
"Other Expenses": "-63.8",
"Other Revenues": "85.3",
"Other Net Income": "-39.0",
"Comprehensive Net Income": "54.4",
"Economic Capital Ratio": "37.1"
},
"2012": {
"Assets": "-14.3",
"Liabilities": "90.8",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "96.5",
"Other Assets": "16.0",
"Assets, Current": "-16.4",
"Assets, Noncurrent": "-8.53",
"Liabilities, Non-Current": "40.3",
"Liabilities, Current": "42.3",
"Other Liabilities": "20.0",
"Other Expenses": "-85.9",
"Expenses": "-18.9",
"Revenues": "101",
"Net Income": "79.6",
"General And Administrative Expense": "43.7",
"Cost of Revenues": "63.4",
"Labor Expense": "-25.6",
"Other Revenues": "101",
"Comprehensive Net Income": "80.5",
"Other Net Income": "-37.8",
"Economic Capital Ratio": "62.6"
},
"2013": {
"Assets, Noncurrent": "-9.93",
"Assets": "-18.7",
"Liabilities": "76.2",
"ECR before LimitedLiability": "119",
"Other Assets": "14.7",
"Intangible Assets": "-3.71",
"Assets, Current": "-16.8",
"Liabilities, Non-Current": "34.1",
"Other Liabilities": "9.63",
"Liabilities, Current": "40.3",
"Other Expenses": "-103",
"Expenses": "-20.8",
"Net Income": "105",
"Labor Expense": "-31.5",
"General And Administrative Expense": "58.4",
"Cost of Revenues": "65.2",
"Revenues": "116",
"Other Revenues": "116",
"Comprehensive Net Income": "104",
"Other Net Income": "-25.1",
"Economic Capital Ratio": "78.9"
},
"2014": {
"Assets, Current": "-27.5",
"Assets": "-35.1",
"Liabilities": "87.4",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "93.6",
"Intangible Assets": "-4.27",
"Assets, Noncurrent": "-15.8",
"Liabilities, Current": "43.2",
"Liabilities, Non-Current": "36.0",
"Other Liabilities": "18.9",
"General And Administrative Expense": "65.8",
"Expenses": "-31.9",
"Revenues": "108",
"Net Income": "94.7",
"Labor Expense": "-34.8",
"Other Expenses": "-98.2",
"Cost of Revenues": "51.6",
"Other Revenues": "108",
"Comprehensive Net Income": "94.8",
"Other Net Income": "-18.0",
"Economic Capital Ratio": "55.7"
},
"2015": {
"Assets": "-25.4",
"Liabilities": "98.7",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "109",
"Assets, Noncurrent": "-15.6",
"Other Assets": "36.6",
"Intangible Assets": "-13.2",
"Assets, Current": "-19.8",
"Liabilities, Non-Current": "44.3",
"Liabilities, Current": "76.0",
"General And Administrative Expense": "97.2",
"Expenses": "-23.7",
"Revenues": "118",
"Net Income": "102",
"Other Expenses": "-87.5",
"Labor Expense": "-45.0",
"Cost of Revenues": "32.9",
"Other Revenues": "118",
"Other Net Income": "-21.4",
"Comprehensive Net Income": "102",
"Economic Capital Ratio": "76.4"
},
"2016": {
"Assets, Current": "-22.5",
"Assets": "-29.6",
"Liabilities": "64.5",
"Stockholders Equity": "-8.98",
"ECR before LimitedLiability": "75.7",
"Other Assets": "-5.23",
"Assets, Noncurrent": "-5.52",
"Liabilities, Non-Current": "27.5",
"Liabilities, Current": "28.8",
"Other Liabilities": "14.1",
"Cost of Revenues": "37.5",
"Expenses": "-23.6",
"Revenues": "74.8",
"Net Income": "72.1",
"General And Administrative Expense": "63.5",
"Other Expenses": "-71.4",
"Labor Expense": "-34.4",
"Other Revenues": "74.8",
"Other Net Income": "5.72",
"Comprehensive Net Income": "72.4",
"Economic Capital Ratio": "49.5"
},
"2017": {
"Assets": "-32.1",
"Liabilities": "89.6",
"Stockholders Equity": "7.37",
"ECR before LimitedLiability": "95.6",
"Assets, Noncurrent": "-14.4",
"Assets, Current": "-26.8",
"Other Assets": "10.7",
"Liabilities, Non-Current": "20.8",
"Other Liabilities": "35.8",
"Liabilities, Current": "71.4",
"General And Administrative Expense": "44.7",
"Expenses": "-50.3",
"Revenues": "106",
"Net Income": "93.1",
"Labor Expense": "-39.8",
"Cost of Revenues": "34.8",
"Other Expenses": "-80.0",
"Other Revenues": "106",
"Other Net Income": "14.5",
"Comprehensive Net Income": "94.6",
"Economic Capital Ratio": "65.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "118,202",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "182%"
}
},
"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": "115,365",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "192%"
}
},
"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": "130,390",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "207%"
}
},
"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": "153,387",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "192%"
}
},
"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": "164,426",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "197%"
}
},
"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": "170,346",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "170%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "18,063",
"Assets, Noncurrent": "3,176",
"Cost of Revenues": "0",
"General And Administrative Expense": "6,211",
"Intangible Assets": "13,320",
"Labor Expense": "14,103",
"Liabilities, Current": "14,699",
"Liabilities, Non-Current": "2,144",
"Operating Lease Assets": "0",
"Other Assets": "8,467",
"Other Compr. Net Income": "54",
"Other Expenses": "52,497",
"Other Liabilities": "0",
"Other Net Income": "-222",
"Other Revenues": "73,196",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "43,026",
"Liabilities": "16,843",
"Expenses": "72,811",
"Revenues": "73,196",
"Stockholders Equity": "26,183",
"Net Income": "163",
"Comprehensive Net Income": "217",
"BaseVar": "148,424",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.8701443766463677,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001013706.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001013706.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001013706.svg"
},
{
"company_id": "0001362004",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001362004.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001362004_main_keyfigs.svg",
"name": "ICF International Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 Comprehensive Net Income, increasing the Economic Capital Ratio by 89% points.The greatest weakness of ICF International Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 187%, being 66% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001362004_2018_ICF_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-3.60",
"Assets": "-4.11",
"Liabilities": "52.3",
"Stockholders Equity": "35.2",
"ECR before LimitedLiability": "89.0",
"Assets, Noncurrent": "-6.92",
"Assets, Current": "-16.0",
"Intangible Assets": "40.1",
"Other Liabilities": "15.4",
"Liabilities, Non-Current": "11.3",
"Liabilities, Current": "29.3",
"Revenues": "89.0",
"Net Income": "52.2",
"Other Revenues": "89.0",
"Cost of Revenues": "-76.5",
"Comprehensive Net Income": "51.5",
"Labor Expense": "15.4",
"Other Expenses": "84.4",
"General And Administrative Expense": "-3.85",
"Other Net Income": "-35.5",
"Economic Capital Ratio": "42.6"
},
"2012": {
"Assets": "-6.05",
"Liabilities": "72.8",
"Stockholders Equity": "49.3",
"ECR before LimitedLiability": "98.6",
"Intangible Assets": "19.6",
"Assets, Current": "-12.1",
"Assets, Noncurrent": "-5.59",
"Liabilities, Non-Current": "22.4",
"Liabilities, Current": "44.3",
"Other Liabilities": "12.9",
"Other Expenses": "81.0",
"Expenses": "-4.62",
"Revenues": "97.5",
"Net Income": "72.4",
"General And Administrative Expense": "-6.74",
"Cost of Revenues": "-81.6",
"Labor Expense": "17.8",
"Other Revenues": "97.5",
"Comprehensive Net Income": "73.0",
"Other Net Income": "-32.8",
"Economic Capital Ratio": "64.7"
},
"2013": {
"Assets, Noncurrent": "-7.25",
"Assets": "-11.4",
"Liabilities": "62.9",
"Stockholders Equity": "15.3",
"ECR before LimitedLiability": "119",
"Intangible Assets": "18.2",
"Assets, Current": "-15.5",
"Liabilities, Non-Current": "24.5",
"Other Liabilities": "2.03",
"Liabilities, Current": "40.8",
"Other Expenses": "75.7",
"Expenses": "-9.89",
"Revenues": "110",
"Net Income": "83.0",
"Labor Expense": "13.6",
"General And Administrative Expense": "-1.25",
"Cost of Revenues": "-89.6",
"Other Revenues": "110",
"Comprehensive Net Income": "82.1",
"Other Net Income": "-21.4",
"Economic Capital Ratio": "79.4"
},
"2014": {
"Assets, Current": "-27.5",
"Assets": "-17.7",
"Liabilities": "12.7",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "67.4",
"Intangible Assets": "58.2",
"Assets, Noncurrent": "-12.0",
"Other Assets": "-6.42",
"Liabilities, Current": "29.8",
"Liabilities, Non-Current": "-24.4",
"General And Administrative Expense": "6.95",
"Expenses": "14.0",
"Revenues": "67.5",
"Net Income": "67.5",
"Labor Expense": "8.61",
"Other Expenses": "67.6",
"Cost of Revenues": "-59.7",
"Other Revenues": "67.5",
"Comprehensive Net Income": "67.6",
"Other Net Income": "-11.4",
"Economic Capital Ratio": "29.6"
},
"2015": {
"Assets": "-3.85",
"Liabilities": "36.7",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "82.4",
"Assets, Noncurrent": "-13.0",
"Other Assets": "11.8",
"Intangible Assets": "33.8",
"Assets, Current": "-19.5",
"Liabilities, Non-Current": "-14.7",
"Liabilities, Current": "49.5",
"General And Administrative Expense": "17.3",
"Expenses": "18.6",
"Revenues": "72.4",
"Net Income": "72.7",
"Other Expenses": "72.9",
"Labor Expense": "6.59",
"Cost of Revenues": "-76.1",
"Other Revenues": "72.4",
"Other Net Income": "-13.7",
"Comprehensive Net Income": "72.6",
"Economic Capital Ratio": "50.2"
},
"2016": {
"Assets, Current": "-19.7",
"Assets": "-7.26",
"Liabilities": "31.9",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "84.2",
"Other Assets": "-8.78",
"Intangible Assets": "54.0",
"Assets, Noncurrent": "-6.01",
"Liabilities, Non-Current": "-7.91",
"Liabilities, Current": "36.5",
"Cost of Revenues": "-79.3",
"Expenses": "5.69",
"Revenues": "58.9",
"Net Income": "71.8",
"General And Administrative Expense": "7.52",
"Other Expenses": "80.0",
"Labor Expense": "9.30",
"Other Revenues": "58.9",
"Other Net Income": "4.47",
"Comprehensive Net Income": "74.3",
"Economic Capital Ratio": "58.0"
},
"2017": {
"Intangible Assets": "36.5",
"Assets": "-14.3",
"Liabilities": "62.4",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "95.4",
"Assets, Noncurrent": "-10.7",
"Assets, Current": "-20.6",
"Liabilities, Non-Current": "-13.2",
"Other Liabilities": "18.6",
"Liabilities, Current": "57.3",
"General And Administrative Expense": "-5.04",
"Expenses": "-10.5",
"Revenues": "89.1",
"Net Income": "89.0",
"Labor Expense": "8.91",
"Cost of Revenues": "-83.7",
"Other Expenses": "88.0",
"Other Revenues": "89.1",
"Other Net Income": "10.6",
"Comprehensive Net Income": "89.5",
"Economic Capital Ratio": "65.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "1,832,117",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "187%"
}
},
"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": "1,983,014",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "194%"
}
},
"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": "1,970,085",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "208%"
}
},
"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": "2,529,996",
"ECR before LimitedLiability": "77%",
"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": "2,627,906",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "170%"
}
},
"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": "2,688,352",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "178%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "331,438",
"Assets, Noncurrent": "56,139",
"Cost of Revenues": "771,725",
"General And Administrative Expense": "346,440",
"Intangible Assets": "721,412",
"Labor Expense": "0",
"Liabilities, Current": "224,370",
"Liabilities, Non-Current": "221,385",
"Operating Lease Assets": "0",
"Other Assets": "1,266",
"Other Compr. Net Income": "4,601",
"Other Expenses": "48,242",
"Other Liabilities": "48,470",
"Other Net Income": "121",
"Other Revenues": "1,229,162",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,110,255",
"Liabilities": "494,225",
"Expenses": "1,166,407",
"Revenues": "1,229,162",
"Stockholders Equity": "616,030",
"Net Income": "62,876",
"Comprehensive Net Income": "67,477",
"BaseVar": "2,746,476",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.8683092281879128,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001362004.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001362004.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001362004.svg"
},
{
"company_id": "0001398659",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001398659.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001398659_main_keyfigs.svg",
"name": "Genpact LTD",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 Assets, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Genpact LTD is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 166%, being 45% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001398659_2018_Genpact_LTD.pdf",
"shrinked_graph_json": {
"2010": {
"Assets, Current": "4.65",
"Assets": "6.28",
"Liabilities": "35.9",
"Stockholders Equity": "44.9",
"ECR before LimitedLiability": "50.0",
"Intangible Assets": "0.415",
"Other Assets": "-0.433",
"Assets, Noncurrent": "1.35",
"Liabilities, Current": "20.1",
"Other Liabilities": "-1.20",
"Liabilities, Non-Current": "18.9",
"Cost of Revenues": "-13.1",
"Expenses": "0.929",
"Revenues": "3.31",
"Net Income": "4.55",
"Other Expenses": "19.9",
"General And Administrative Expense": "-5.78",
"Other Revenues": "3.31",
"Other Net Income": "0.308",
"Comprehensive Net Income": "4.55",
"Economic Capital Ratio": "52.8"
},
"2011": {
"Other Assets": "2.76",
"Assets": "22.7",
"Liabilities": "18.9",
"Stockholders Equity": "52.4",
"ECR before LimitedLiability": "99.2",
"Assets, Noncurrent": "1.05",
"Intangible Assets": "17.3",
"Other Liabilities": "12.3",
"Liabilities, Non-Current": "11.4",
"Liabilities, Current": "-4.76",
"Cost of Revenues": "-39.5",
"Expenses": "28.7",
"Revenues": "34.6",
"Net Income": "41.3",
"Labor Expense": "10.00",
"General And Administrative Expense": "10.6",
"Other Expenses": "52.6",
"Other Revenues": "34.6",
"Other Net Income": "-21.0",
"Comprehensive Net Income": "40.8",
"Economic Capital Ratio": "52.8"
},
"2014": {
"Assets, Current": "-13.9",
"Assets": "-9.35",
"Liabilities": "6.08",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "75.9",
"Intangible Assets": "19.3",
"Assets, Noncurrent": "-5.55",
"Liabilities, Current": "18.4",
"Liabilities, Non-Current": "-24.0",
"Other Liabilities": "9.53",
"General And Administrative Expense": "11.3",
"Expenses": "24.6",
"Revenues": "57.3",
"Net Income": "71.7",
"Labor Expense": "7.59",
"Other Expenses": "66.4",
"Cost of Revenues": "-49.6",
"Other Revenues": "57.3",
"Comprehensive Net Income": "72.2",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "38.0"
},
"2015": {
"Assets": "78.3",
"Liabilities": "-46.2",
"Stockholders Equity": "45.9",
"ECR before LimitedLiability": "88.4",
"Assets, Noncurrent": "2.85",
"Other Assets": "6.59",
"Intangible Assets": "25.1",
"Assets, Current": "19.4",
"Liabilities, Non-Current": "-43.1",
"Liabilities, Current": "-4.05",
"General And Administrative Expense": "24.1",
"Expenses": "68.0",
"Revenues": "-32.0",
"Net Income": "41.3",
"Other Expenses": "29.1",
"Labor Expense": "2.27",
"Cost of Revenues": "6.97",
"Other Revenues": "-32.0",
"Other Net Income": "12.5",
"Comprehensive Net Income": "41.3",
"Economic Capital Ratio": "56.2"
},
"2016": {
"Assets, Current": "17.4",
"Assets": "76.3",
"Liabilities": "-55.5",
"Stockholders Equity": "36.5",
"ECR before LimitedLiability": "80.5",
"Intangible Assets": "31.0",
"Assets, Noncurrent": "9.31",
"Liabilities, Non-Current": "-39.2",
"Liabilities, Current": "-16.8",
"Other Liabilities": "3.48",
"Cost of Revenues": "8.66",
"Expenses": "65.0",
"Revenues": "-40.2",
"Net Income": "36.2",
"General And Administrative Expense": "20.2",
"Other Expenses": "27.6",
"Labor Expense": "3.18",
"Other Revenues": "-40.2",
"Other Net Income": "20.1",
"Comprehensive Net Income": "37.1",
"Economic Capital Ratio": "54.3"
},
"2017": {
"Intangible Assets": "34.8",
"Assets": "68.4",
"Liabilities": "-47.4",
"Stockholders Equity": "33.9",
"ECR before LimitedLiability": "75.1",
"Assets, Noncurrent": "4.20",
"Assets, Current": "14.4",
"Liabilities, Non-Current": "-51.3",
"Other Liabilities": "8.21",
"Liabilities, Current": "-5.35",
"General And Administrative Expense": "16.3",
"Expenses": "59.0",
"Revenues": "-30.2",
"Net Income": "42.4",
"Labor Expense": "3.09",
"Cost of Revenues": "8.04",
"Other Expenses": "27.3",
"Other Revenues": "-30.2",
"Other Net Income": "19.0",
"Comprehensive Net Income": "44.1",
"Economic Capital Ratio": "45.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "3,089,228",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "233%"
}
},
"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": "4,194,968",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "197%"
}
},
"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": "5,637,000",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "174%"
}
},
"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": "2,435,901",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "176%"
}
},
"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": "2,557,608",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "174%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,433,895",
"Assets, Noncurrent": "469,199",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "1,468,712",
"Labor Expense": "0",
"Liabilities, Current": "838,784",
"Liabilities, Non-Current": "1,175,296",
"Operating Lease Assets": "0",
"Other Assets": "77,815",
"Other Compr. Net Income": "0",
"Other Expenses": "59,742",
"Other Liabilities": "6,747",
"Other Net Income": "320,583",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "3,449,621",
"Liabilities": "2,020,827",
"Expenses": "59,742",
"Revenues": "0",
"Stockholders Equity": "1,428,794",
"Net Income": "260,841",
"Comprehensive Net Income": "260,841",
"BaseVar": "3,043,287",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "166%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.664843263465417,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001398659.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001398659.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001398659.svg"
},
{
"company_id": "0001622879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001622879.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001622879_main_keyfigs.svg",
"name": "Medicine Man Technologies Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001622879.svg",
"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 Assets, Noncurrent, increasing the Economic Capital Ratio by 142% points.The greatest weakness of Medicine Man Technologies Inc is the variable Other Assets, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 161%, being 40% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001622879_2018_Medicine_Man_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "5.82",
"Stockholders Equity": "87.6",
"ECR before LimitedLiability": "209",
"Other Assets": "-4.06",
"Intangible Assets": "6.53",
"Liabilities, Non-Current": "73.4",
"Liabilities": "177",
"Liabilities, Current": "135",
"Other Liabilities": "13.5",
"General And Administrative Expense": "-94.8",
"Expenses": "-20.2",
"Revenues": "200",
"Net Income": "171",
"Other Expenses": "16.0",
"Labor Expense": "12.0",
"Cost of Revenues": "35.6",
"Other Revenues": "200",
"Other Net Income": "-22.8",
"Comprehensive Net Income": "165",
"Other Compr. Net Income": "-4.60",
"Economic Capital Ratio": "177"
},
"2016": {
"Assets, Current": "-6.77",
"Assets": "-43.3",
"Liabilities": "2.11",
"Stockholders Equity": "-33.8",
"ECR before LimitedLiability": "-73.2",
"Other Assets": "-14.8",
"Intangible Assets": "-17.6",
"Assets, Noncurrent": "-5.34",
"Liabilities, Non-Current": "5.70",
"Liabilities, Current": "-1.71",
"Cost of Revenues": "6.28",
"Expenses": "-19.1",
"Revenues": "-15.0",
"Net Income": "-55.1",
"General And Administrative Expense": "2.02",
"Other Expenses": "-37.7",
"Labor Expense": "2.52",
"Other Revenues": "-15.0",
"Other Net Income": "-12.1",
"Comprehensive Net Income": "-54.1",
"Economic Capital Ratio": "-99.4"
},
"2017": {
"Intangible Assets": "130",
"Assets": "52.9",
"Liabilities": "63.8",
"Stockholders Equity": "77.5",
"ECR before LimitedLiability": "69.5",
"Assets, Noncurrent": "142",
"Assets, Current": "-25.9",
"Other Assets": "-54.7",
"Liabilities, Non-Current": "15.1",
"Other Liabilities": "20.5",
"Liabilities, Current": "62.7",
"General And Administrative Expense": "9.64",
"Expenses": "-49.9",
"Revenues": "-2.43",
"Net Income": "-44.1",
"Cost of Revenues": "-8.77",
"Other Expenses": "-49.2",
"Other Revenues": "-2.43",
"Other Net Income": "9.37",
"Comprehensive Net Income": "-43.7",
"Economic Capital Ratio": "39.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "1,555",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "297%"
}
},
"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": "3,126",
"ECR before LimitedLiability": "-308%",
"Economic Capital Ratio": "21%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,576",
"Assets, Noncurrent": "9,557",
"Cost of Revenues": "1,302",
"General And Administrative Expense": "1,370",
"Intangible Assets": "9,392",
"Labor Expense": "411",
"Liabilities, Current": "335",
"Liabilities, Non-Current": "58",
"Operating Lease Assets": "0",
"Other Assets": "-9,392",
"Other Compr. Net Income": "-145",
"Other Expenses": "5,683",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,530",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "11,132",
"Liabilities": "393",
"Expenses": "8,766",
"Revenues": "3,530",
"Stockholders Equity": "10,739",
"Net Income": "-5,236",
"Comprehensive Net Income": "-5,381",
"BaseVar": "15,839",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "161%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 1.609238439328142,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001622879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001622879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001622879.svg"
},
{
"company_id": "0001437226",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001437226.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001437226_main_keyfigs.svg",
"name": "Mastech Digital Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 53% points.The greatest weakness of Mastech Digital Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 133% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 15% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001437226_2018_Mastech_Digital_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-44.3",
"Liabilities": "119",
"Stockholders Equity": "-24.5",
"ECR before LimitedLiability": "107",
"Assets, Noncurrent": "-18.1",
"Assets, Current": "-29.5",
"Intangible Assets": "-23.3",
"Other Liabilities": "57.1",
"Liabilities, Non-Current": "107",
"Liabilities, Current": "107",
"Cost of Revenues": "-624",
"Expenses": "-163",
"Revenues": "201",
"Net Income": "112",
"Labor Expense": "49.7",
"General And Administrative Expense": "31.0",
"Other Expenses": "164",
"Other Revenues": "201",
"Other Net Income": "-117",
"Comprehensive Net Income": "112",
"Economic Capital Ratio": "60.3"
},
"2012": {
"Assets": "-68.0",
"Liabilities": "98.4",
"Stockholders Equity": "-46.5",
"ECR before LimitedLiability": "80.4",
"Intangible Assets": "-47.0",
"Assets, Current": "-45.5",
"Assets, Noncurrent": "-27.7",
"Liabilities, Non-Current": "81.2",
"Liabilities, Current": "82.8",
"Other Liabilities": "54.2",
"Other Expenses": "151",
"Expenses": "-195",
"Revenues": "176",
"Net Income": "126",
"General And Administrative Expense": "52.7",
"Cost of Revenues": "-711",
"Labor Expense": "71.5",
"Other Revenues": "176",
"Comprehensive Net Income": "127",
"Other Net Income": "-113",
"Economic Capital Ratio": "46.4"
},
"2013": {
"Assets, Noncurrent": "-23.0",
"Assets": "-46.4",
"Liabilities": "126",
"Stockholders Equity": "-193",
"ECR before LimitedLiability": "123",
"Intangible Assets": "-30.4",
"Assets, Current": "-35.0",
"Liabilities, Non-Current": "109",
"Other Liabilities": "27.7",
"Liabilities, Current": "116",
"Other Expenses": "173",
"Expenses": "-234",
"Revenues": "212",
"Net Income": "173",
"Labor Expense": "49.8",
"General And Administrative Expense": "104",
"Cost of Revenues": "-809",
"Other Revenues": "212",
"Comprehensive Net Income": "172",
"Other Net Income": "-71.5",
"Economic Capital Ratio": "83.5"
},
"2014": {
"Assets, Current": "-34.5",
"Assets": "-43.2",
"Liabilities": "135",
"Stockholders Equity": "-295",
"ECR before LimitedLiability": "121",
"Intangible Assets": "-23.8",
"Assets, Noncurrent": "-22.4",
"Other Assets": "-11.3",
"Liabilities, Current": "127",
"Liabilities, Non-Current": "108",
"General And Administrative Expense": "107",
"Expenses": "-237",
"Revenues": "219",
"Net Income": "186",
"Labor Expense": "36.6",
"Other Expenses": "191",
"Cost of Revenues": "-851",
"Other Revenues": "219",
"Comprehensive Net Income": "186",
"Other Net Income": "-48.1",
"Economic Capital Ratio": "83.4"
},
"2015": {
"Assets": "-56.8",
"Liabilities": "73.6",
"Stockholders Equity": "-32.1",
"ECR before LimitedLiability": "77.4",
"Assets, Noncurrent": "-31.9",
"Other Assets": "36.4",
"Intangible Assets": "-27.3",
"Assets, Current": "-40.7",
"Liabilities, Non-Current": "34.0",
"Liabilities, Current": "70.1",
"General And Administrative Expense": "68.2",
"Expenses": "-56.8",
"Revenues": "139",
"Net Income": "99.7",
"Other Expenses": "111",
"Labor Expense": "16.0",
"Cost of Revenues": "-379",
"Other Revenues": "139",
"Other Net Income": "-32.0",
"Comprehensive Net Income": "99.8",
"Economic Capital Ratio": "45.2"
},
"2016": {
"Assets, Current": "-40.2",
"Assets": "-54.7",
"Liabilities": "81.9",
"Stockholders Equity": "-60.7",
"ECR before LimitedLiability": "81.7",
"Other Assets": "-23.2",
"Assets, Noncurrent": "-14.6",
"Liabilities, Non-Current": "42.4",
"Liabilities, Current": "77.8",
"Other Liabilities": "24.3",
"Cost of Revenues": "-406",
"Expenses": "-84.9",
"Revenues": "131",
"Net Income": "93.9",
"General And Administrative Expense": "54.6",
"Other Expenses": "118",
"Labor Expense": "23.2",
"Other Revenues": "131",
"Other Net Income": "8.53",
"Comprehensive Net Income": "96.0",
"Economic Capital Ratio": "55.5"
},
"2017": {
"Intangible Assets": "33.1",
"Assets": "-43.9",
"Liabilities": "38.8",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "45.2",
"Assets, Noncurrent": "-23.8",
"Assets, Current": "-40.5",
"Liabilities, Non-Current": "-27.1",
"Liabilities, Current": "39.7",
"General And Administrative Expense": "15.5",
"Expenses": "-25.9",
"Revenues": "53.1",
"Net Income": "48.7",
"Labor Expense": "12.1",
"Cost of Revenues": "-133",
"Other Expenses": "49.0",
"Other Revenues": "53.1",
"Other Net Income": "12.4",
"Comprehensive Net Income": "50.3",
"Other Compr. Net Income": "5.73",
"Economic Capital Ratio": "15.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "157,129",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "205%"
}
},
"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": "176,228",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "176%"
}
},
"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": "183,169",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "212%"
}
},
"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": "194,778",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "220%"
}
},
"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": "228,372",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "165%"
}
},
"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": "241,776",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "175%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "34,673",
"Assets, Noncurrent": "1,899",
"Cost of Revenues": "116,253",
"General And Administrative Expense": "27,548",
"Intangible Assets": "61,309",
"Labor Expense": "0",
"Liabilities, Current": "20,109",
"Liabilities, Non-Current": "34,149",
"Operating Lease Assets": "0",
"Other Assets": "723",
"Other Compr. Net Income": "24",
"Other Expenses": "1,322",
"Other Liabilities": "17,193",
"Other Net Income": "-1,133",
"Other Revenues": "147,882",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "98,604",
"Liabilities": "71,451",
"Expenses": "145,123",
"Revenues": "147,882",
"Stockholders Equity": "27,153",
"Net Income": "1,626",
"Comprehensive Net Income": "1,650",
"BaseVar": "323,299",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.3660791062282502,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001437226.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001437226.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001437226.svg"
},
{
"company_id": "0001371489",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001371489.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001371489_main_keyfigs.svg",
"name": "Information Services Group Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 41% points.The greatest weakness of Information Services Group Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 14% points above the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001371489_2018_Information_Services_Group_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Assets": "47.1",
"Liabilities": "-71.7",
"Stockholders Equity": "26.7",
"ECR before LimitedLiability": "40.2",
"Other Assets": "-0.926",
"Intangible Assets": "37.7",
"Assets, Current": "37.6",
"Liabilities, Non-Current": "-53.7",
"Liabilities, Current": "-12.6",
"Other Liabilities": "-1.31",
"Other Expenses": "24.5",
"Expenses": "39.1",
"Revenues": "-34.1",
"Net Income": "19.2",
"General And Administrative Expense": "18.0",
"Cost of Revenues": "16.2",
"Labor Expense": "5.68",
"Other Revenues": "-34.1",
"Comprehensive Net Income": "19.7",
"Other Net Income": "-7.00",
"Economic Capital Ratio": "6.32"
},
"2013": {
"Assets, Noncurrent": "-2.37",
"Assets": "49.6",
"Liabilities": "-77.9",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "55.1",
"Intangible Assets": "35.7",
"Assets, Current": "39.2",
"Liabilities, Non-Current": "-58.0",
"Liabilities, Current": "-14.5",
"Other Expenses": "21.0",
"Expenses": "46.4",
"Revenues": "-35.9",
"Net Income": "27.3",
"Labor Expense": "4.35",
"General And Administrative Expense": "21.2",
"Cost of Revenues": "16.8",
"Other Revenues": "-35.9",
"Comprehensive Net Income": "26.6",
"Other Net Income": "3.50",
"Other Compr. Net Income": "-0.703",
"Economic Capital Ratio": "15.2"
},
"2014": {
"Assets, Current": "27.2",
"Assets": "46.4",
"Liabilities": "-71.9",
"Stockholders Equity": "5.52",
"ECR before LimitedLiability": "45.4",
"Intangible Assets": "38.7",
"Assets, Noncurrent": "-3.58",
"Liabilities, Current": "-17.6",
"Liabilities, Non-Current": "-54.9",
"Other Liabilities": "4.23",
"General And Administrative Expense": "22.1",
"Expenses": "46.3",
"Revenues": "-35.3",
"Net Income": "34.0",
"Labor Expense": "3.55",
"Other Expenses": "26.1",
"Cost of Revenues": "12.7",
"Other Revenues": "-35.3",
"Comprehensive Net Income": "31.1",
"Other Net Income": "8.01",
"Economic Capital Ratio": "7.48"
},
"2015": {
"Assets": "55.4",
"Liabilities": "-60.3",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "61.6",
"Assets, Noncurrent": "-2.54",
"Other Assets": "5.04",
"Intangible Assets": "28.8",
"Assets, Current": "41.3",
"Liabilities, Non-Current": "-54.1",
"Liabilities, Current": "-6.47",
"General And Administrative Expense": "26.0",
"Expenses": "52.0",
"Revenues": "-33.9",
"Net Income": "35.0",
"Other Expenses": "31.3",
"Cost of Revenues": "7.52",
"Other Revenues": "-33.9",
"Other Net Income": "4.99",
"Comprehensive Net Income": "32.1",
"Other Compr. Net Income": "-2.52",
"Economic Capital Ratio": "29.4"
},
"2016": {
"Assets, Current": "26.4",
"Assets": "36.4",
"Liabilities": "-82.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "30.8",
"Other Assets": "-6.38",
"Intangible Assets": "29.3",
"Liabilities, Non-Current": "-73.3",
"Liabilities, Current": "-9.81",
"Other Liabilities": "3.00",
"Cost of Revenues": "9.52",
"Expenses": "29.6",
"Revenues": "-43.2",
"Net Income": "17.1",
"General And Administrative Expense": "22.3",
"Other Expenses": "26.5",
"Labor Expense": "3.49",
"Other Revenues": "-43.2",
"Other Net Income": "-2.19",
"Comprehensive Net Income": "16.9",
"Economic Capital Ratio": "4.59"
},
"2017": {
"Intangible Assets": "37.4",
"Assets": "41.3",
"Liabilities": "-65.9",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "43.5",
"Assets, Noncurrent": "-5.19",
"Assets, Current": "24.7",
"Liabilities, Non-Current": "-70.5",
"Other Liabilities": "6.93",
"Liabilities, Current": "-3.68",
"General And Administrative Expense": "17.2",
"Expenses": "37.7",
"Revenues": "-31.7",
"Net Income": "28.5",
"Labor Expense": "3.27",
"Cost of Revenues": "8.49",
"Other Expenses": "28.6",
"Other Revenues": "-31.7",
"Other Net Income": "5.45",
"Comprehensive Net Income": "31.9",
"Economic Capital Ratio": "13.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "121,756",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "136%"
}
},
"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": "129,362",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "144%"
}
},
"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": "127,120",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "144%"
}
},
"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": "118,642",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "150%"
}
},
"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": "212,207",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "125%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "103,711",
"Assets, Noncurrent": "7,131",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "111,303",
"Labor Expense": "0",
"Liabilities, Current": "53,075",
"Liabilities, Non-Current": "106,579",
"Operating Lease Assets": "0",
"Other Assets": "2,615",
"Other Compr. Net Income": "2,102",
"Other Expenses": "4,198",
"Other Liabilities": "1,569",
"Other Net Income": "2,100",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "224,760",
"Liabilities": "161,223",
"Expenses": "4,198",
"Revenues": "0",
"Stockholders Equity": "63,537",
"Net Income": "-2,098",
"Comprehensive Net Income": "4.0",
"BaseVar": "199,796",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.3489221032433374,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001371489.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001371489.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001371489.svg"
},
{
"company_id": "0001604738",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001604738.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001604738_main_keyfigs.svg",
"name": "Ashford Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001604738.svg",
"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 16% points.The greatest weakness of Ashford Inc is the variable Labor Expense, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 9.9% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001604738_2018_Ashford_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "30.8",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "139",
"Intangible Assets": "-6.93",
"Assets, Current": "52.1",
"Liabilities, Non-Current": "22.6",
"Liabilities": "43.2",
"Liabilities, Current": "33.6",
"Other Liabilities": "-12.9",
"General And Administrative Expense": "19.2",
"Expenses": "39.6",
"Revenues": "7.26",
"Net Income": "28.9",
"Other Expenses": "51.3",
"Labor Expense": "-41.5",
"Cost of Revenues": "11.6",
"Other Revenues": "7.26",
"Other Net Income": "-17.3",
"Comprehensive Net Income": "41.6",
"Other Compr. Net Income": "11.9",
"Economic Capital Ratio": "106"
},
"2016": {
"Assets, Current": "43.9",
"Assets": "21.0",
"Liabilities": "28.2",
"Stockholders Equity": "59.6",
"ECR before LimitedLiability": "107",
"Other Assets": "-3.63",
"Intangible Assets": "-7.43",
"Liabilities, Non-Current": "23.5",
"Liabilities, Current": "16.4",
"Other Liabilities": "-12.2",
"Cost of Revenues": "17.7",
"Expenses": "30.3",
"Revenues": "2.72",
"Net Income": "23.3",
"General And Administrative Expense": "18.1",
"Other Expenses": "63.7",
"Labor Expense": "-61.2",
"Other Revenues": "2.72",
"Other Net Income": "-9.07",
"Comprehensive Net Income": "39.8",
"Other Compr. Net Income": "15.1",
"Economic Capital Ratio": "81.0"
},
"2017": {
"Intangible Assets": "-4.52",
"Assets": "-11.5",
"Stockholders Equity": "-3.81",
"ECR before LimitedLiability": "19.9",
"Other Assets": "-4.00",
"Liabilities, Non-Current": "3.02",
"Liabilities": "9.58",
"Other Liabilities": "-21.8",
"Liabilities, Current": "13.4",
"General And Administrative Expense": "13.1",
"Expenses": "-5.87",
"Revenues": "14.4",
"Net Income": "14.9",
"Labor Expense": "-76.8",
"Cost of Revenues": "10.2",
"Other Expenses": "16.4",
"Other Revenues": "14.4",
"Other Net Income": "10.9",
"Comprehensive Net Income": "15.7",
"Other Compr. Net Income": "6.97",
"Economic Capital Ratio": "-9.88"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "212,650",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "227%"
}
},
"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": "211,658",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "201%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "69,746",
"Assets, Noncurrent": "21,904",
"Cost of Revenues": "7,757",
"General And Administrative Expense": "17,363",
"Intangible Assets": "22,660",
"Labor Expense": "61,223",
"Liabilities, Current": "36,320",
"Liabilities, Non-Current": "9,956",
"Operating Lease Assets": "0",
"Other Assets": "500",
"Other Compr. Net Income": "1,707",
"Other Expenses": "15,670",
"Other Liabilities": "32,466",
"Other Net Income": "246",
"Other Revenues": "81,573",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "114,810",
"Liabilities": "78,742",
"Expenses": "102,013",
"Revenues": "81,573",
"Stockholders Equity": "36,068",
"Net Income": "-20,194",
"Comprehensive Net Income": "-18,487",
"BaseVar": "247,063",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 1.1128226010082463,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001604738.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001604738.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001604738.svg"
},
{
"company_id": "0001502966",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001502966.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001502966.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001502966.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001502966_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001502966_main_keyfigs.svg",
"name": "Hypha Labs Inc",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001502966.svg",
"report_text": "The relative strengths and weaknesses of Hypha Labs 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 Hypha Labs Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Hypha Labs Inc is the variable Expenses, reducing the Economic Capital Ratio by 157% points.
The company's Economic Capital Ratio, given in the ranking table, is 98%, being 23% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001502966_2018_Hypha_Labs_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "2.09",
"Assets": "5.75",
"Liabilities": "-54.9",
"Stockholders Equity": "-4.58",
"Assets, Noncurrent": "-3.60",
"Assets, Current": "6.90",
"Intangible Assets": "-8.29",
"Other Liabilities": "0.331",
"Liabilities, Non-Current": "1.11",
"Liabilities, Current": "-99.9",
"Cost of Revenues": "1.72",
"Expenses": "4.15",
"Revenues": "-3.77",
"Net Income": "0.303",
"Labor Expense": "0.406",
"General And Administrative Expense": "-28.7",
"Other Expenses": "4.62",
"Other Revenues": "-3.77",
"Economic Capital Ratio": "-46.3",
"Other Net Income": "-15.6",
"Comprehensive Net Income": "0.284"
},
"2012": {
"Assets": "-22.5",
"Liabilities": "-5.00",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "-36.1",
"Other Assets": "-2.14",
"Intangible Assets": "-20.7",
"Assets, Current": "6.06",
"Assets, Noncurrent": "-6.35",
"Liabilities, Non-Current": "2.85",
"Liabilities, Current": "-13.7",
"Other Expenses": "25.1",
"Expenses": "-11.8",
"Revenues": "5.65",
"Net Income": "-17.6",
"General And Administrative Expense": "-31.4",
"Cost of Revenues": "-8.49",
"Labor Expense": "6.00",
"Other Revenues": "5.65",
"Comprehensive Net Income": "-17.4",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "-70.0"
},
"2013": {
"Assets, Noncurrent": "-16.8",
"Assets": "-47.1",
"Liabilities": "-2.39",
"Stockholders Equity": "-54.3",
"ECR before LimitedLiability": "-45.9",
"Other Assets": "0.630",
"Intangible Assets": "-25.7",
"Assets, Current": "-22.6",
"Liabilities, Non-Current": "0.483",
"Liabilities, Current": "-4.46",
"Other Expenses": "22.1",
"Expenses": "-14.4",
"Revenues": "11.4",
"Net Income": "-9.70",
"Labor Expense": "4.68",
"General And Administrative Expense": "-34.8",
"Cost of Revenues": "-12.0",
"Other Revenues": "11.4",
"Comprehensive Net Income": "-9.97",
"Other Net Income": "-8.02",
"Economic Capital Ratio": "-85.7"
},
"2014": {
"Assets, Current": "116",
"Assets": "62.9",
"Liabilities": "54.4",
"Stockholders Equity": "71.2",
"ECR before LimitedLiability": "59.3",
"Intangible Assets": "-12.2",
"Assets, Noncurrent": "-11.7",
"Liabilities, Current": "32.0",
"Liabilities, Non-Current": "18.5",
"Other Liabilities": "7.70",
"General And Administrative Expense": "-84.3",
"Expenses": "-29.1",
"Revenues": "-40.9",
"Net Income": "-73.5",
"Labor Expense": "6.17",
"Other Expenses": "41.2",
"Cost of Revenues": "22.3",
"Other Revenues": "-40.9",
"Comprehensive Net Income": "-73.3",
"Other Net Income": "-8.12",
"Economic Capital Ratio": "21.4"
},
"2017": {
"Intangible Assets": "-49.5",
"Assets": "-76.0",
"Liabilities": "20.5",
"Stockholders Equity": "11.1",
"Assets, Noncurrent": "18.6",
"Assets, Current": "-70.8",
"Other Assets": "-5.93",
"Liabilities, Non-Current": "2.05",
"Other Liabilities": "2.91",
"Liabilities, Current": "13.3",
"General And Administrative Expense": "-98.6",
"Expenses": "-157",
"Revenues": "26.2",
"Net Income": "-4.48",
"Labor Expense": "1.14",
"Cost of Revenues": "5.80",
"Other Expenses": "-125",
"Other Revenues": "26.2",
"ECR before LimitedLiability": "6.70",
"Other Net Income": "8.98",
"Economic Capital Ratio": "-23.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001502966_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "202",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "113",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "245",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "63",
"Other Compr. Net Income": "0",
"Other Expenses": "10",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "96",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "265",
"Liabilities": "245",
"Expenses": "123",
"Revenues": "96",
"Stockholders Equity": "20",
"Net Income": "-28",
"Comprehensive Net Income": "-28",
"BaseVar": "432",
"ECR before LimitedLiability": "-8.1%",
"Economic Capital Ratio": "98%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "322",
"Assets, Noncurrent": "29",
"Cost of Revenues": "222",
"General And Administrative Expense": "479",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "617",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "16",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "392",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "351",
"Liabilities": "617",
"Expenses": "717",
"Revenues": "392",
"Stockholders Equity": "-266",
"Net Income": "-326",
"Comprehensive Net Income": "-326",
"BaseVar": "1,383",
"ECR before LimitedLiability": "-174%",
"Economic Capital Ratio": "59%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "254",
"Assets, Noncurrent": "1.7",
"Cost of Revenues": "304",
"General And Administrative Expense": "575",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "802",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "18",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "567",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "255",
"Liabilities": "802",
"Expenses": "897",
"Revenues": "567",
"Stockholders Equity": "-547",
"Net Income": "-330",
"Comprehensive Net Income": "-330",
"BaseVar": "1,715",
"ECR before LimitedLiability": "-224%",
"Economic Capital Ratio": "43%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,629",
"Assets, Noncurrent": "21",
"Cost of Revenues": "0",
"General And Administrative Expense": "3,009",
"Intangible Assets": "28",
"Labor Expense": "0",
"Liabilities, Current": "191",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "309",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "486",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "5,678",
"Liabilities": "191",
"Expenses": "3,318",
"Revenues": "486",
"Stockholders Equity": "5,487",
"Net Income": "-2,832",
"Comprehensive Net Income": "-2,832",
"BaseVar": "6,016",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "157%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "544",
"Assets, Noncurrent": "1,027",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,258",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "164",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,948",
"Other Liabilities": "0",
"Other Net Income": "242",
"Other Revenues": "1,898",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,571",
"Liabilities": "164",
"Expenses": "3,205",
"Revenues": "1,898",
"Stockholders Equity": "1,407",
"Net Income": "-1,065",
"Comprehensive Net Income": "-1,065",
"BaseVar": "5,198",
"ECR before LimitedLiability": "-5.9%",
"Economic Capital Ratio": "98%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9811317477730068,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001502966.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001502966.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001502966.svg"
},
{
"company_id": "0001599407",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001599407.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001599407.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001599407.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001599407_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001599407_main_keyfigs.svg",
"name": "1847 Holdings LLC",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001599407.svg",
"report_text": "The relative strengths and weaknesses of 1847 Holdings LLC 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 1847 Holdings LLC compared to the market average is the variable Assets, Noncurrent, increasing the Economic Capital Ratio by 17% points.The greatest weakness of 1847 Holdings LLC is the variable Other Liabilities, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 98%, being 24% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001599407_2018_1847_Holdings_LLC.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "-44.9",
"Assets": "-73.6",
"Liabilities": "5.56",
"Stockholders Equity": "-75.5",
"ECR before LimitedLiability": "-81.3",
"Intangible Assets": "-22.2",
"Assets, Noncurrent": "-20.8",
"Other Assets": "-7.76",
"Liabilities, Current": "10.8",
"Liabilities, Non-Current": "-2.11",
"General And Administrative Expense": "-25.5",
"Expenses": "-25.6",
"Revenues": "5.06",
"Net Income": "-21.7",
"Labor Expense": "2.39",
"Other Expenses": "-14.2",
"Cost of Revenues": "7.26",
"Other Revenues": "5.06",
"Comprehensive Net Income": "-21.4",
"Other Net Income": "-3.66",
"Economic Capital Ratio": "-119"
},
"2015": {
"Assets": "-39.9",
"Liabilities": "7.32",
"Stockholders Equity": "-59.0",
"ECR before LimitedLiability": "-59.0",
"Assets, Noncurrent": "-15.5",
"Other Assets": "8.04",
"Intangible Assets": "-22.9",
"Assets, Current": "-13.4",
"Liabilities, Non-Current": "-0.806",
"Liabilities, Current": "10.9",
"General And Administrative Expense": "-3.28",
"Expenses": "-3.93",
"Revenues": "-5.46",
"Net Income": "-13.8",
"Other Expenses": "-7.49",
"Labor Expense": "1.56",
"Cost of Revenues": "4.57",
"Other Revenues": "-5.46",
"Other Net Income": "-3.48",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "-91.2"
},
"2017": {
"Intangible Assets": "-8.79",
"Assets": "-4.98",
"Liabilities": "-7.39",
"Stockholders Equity": "-29.9",
"Assets, Noncurrent": "16.7",
"Assets, Current": "-26.7",
"Liabilities, Non-Current": "0.925",
"Other Liabilities": "-34.9",
"Liabilities, Current": "0.677",
"General And Administrative Expense": "0.239",
"Expenses": "1.73",
"Revenues": "4.77",
"Net Income": "9.14",
"Labor Expense": "0.639",
"Cost of Revenues": "2.07",
"Other Expenses": "-0.592",
"Other Revenues": "4.77",
"ECR before LimitedLiability": "6.11",
"Comprehensive Net Income": "10.1",
"Other Compr. Net Income": "0.277",
"Economic Capital Ratio": "-23.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001599407_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "63",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "179",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "252",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0.0060",
"Other Compr. Net Income": "0",
"Other Expenses": "174",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "175",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "63",
"Liabilities": "252",
"Expenses": "353",
"Revenues": "175",
"Stockholders Equity": "-189",
"Net Income": "-178",
"Comprehensive Net Income": "-178",
"BaseVar": "585",
"ECR before LimitedLiability": "-326%",
"Economic Capital Ratio": "17%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "101",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "137",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "501",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0.0060",
"Other Compr. Net Income": "0",
"Other Expenses": "205",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "131",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "101",
"Liabilities": "501",
"Expenses": "343",
"Revenues": "131",
"Stockholders Equity": "-400",
"Net Income": "-211",
"Comprehensive Net Income": "-211",
"BaseVar": "685",
"ECR before LimitedLiability": "-272%",
"Economic Capital Ratio": "29%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,823",
"Assets, Noncurrent": "6,099",
"Cost of Revenues": "0",
"General And Administrative Expense": "2,006",
"Intangible Assets": "50",
"Labor Expense": "0",
"Liabilities, Current": "3,864",
"Liabilities, Non-Current": "58",
"Operating Lease Assets": "0",
"Other Assets": "112",
"Other Compr. Net Income": "0",
"Other Expenses": "4,702",
"Other Liabilities": "4,647",
"Other Net Income": "-370",
"Other Revenues": "6,411",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "8,084",
"Liabilities": "8,570",
"Expenses": "6,708",
"Revenues": "6,411",
"Stockholders Equity": "-485",
"Net Income": "-667",
"Comprehensive Net Income": "-667",
"BaseVar": "19,253",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "98%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9752808298541917,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001599407.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001599407.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001599407.svg"
},
{
"company_id": "0001574910",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001574910.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001574910.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001574910.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001574910_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001574910_main_keyfigs.svg",
"name": "Renavotio INC",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001574910.svg",
"report_text": "The relative strengths and weaknesses of Renavotio 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 Renavotio INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Renavotio INC is the variable General And Administrative Expense, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 24% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001574910_2018_Renavotio_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-30.8",
"Liabilities": "7.06",
"Stockholders Equity": "-47.7",
"ECR before LimitedLiability": "-80.5",
"Assets, Noncurrent": "-7.96",
"Other Assets": "3.03",
"Intangible Assets": "-12.9",
"Assets, Current": "-9.36",
"Liabilities, Non-Current": "-1.36",
"Liabilities, Current": "7.35",
"General And Administrative Expense": "-31.8",
"Expenses": "-8.02",
"Revenues": "-12.1",
"Net Income": "-30.5",
"Other Expenses": "4.91",
"Labor Expense": "0.522",
"Cost of Revenues": "1.49",
"Other Revenues": "-12.1",
"Other Net Income": "-1.22",
"Comprehensive Net Income": "-30.5",
"Economic Capital Ratio": "-113"
},
"2017": {
"Intangible Assets": "-10.9",
"Assets": "-36.4",
"Liabilities": "-2.00",
"Stockholders Equity": "-67.1",
"Assets, Noncurrent": "-7.35",
"Other Assets": "-0.421",
"Liabilities, Non-Current": "1.41",
"ECR before LimitedLiability": "5.79",
"Other Liabilities": "1.85",
"Liabilities, Current": "-49.5",
"General And Administrative Expense": "-80.9",
"Expenses": "1.11",
"Revenues": "17.1",
"Net Income": "24.4",
"Labor Expense": "0.944",
"Cost of Revenues": "3.04",
"Other Expenses": "19.1",
"Other Revenues": "17.1",
"Other Net Income": "1.15",
"Comprehensive Net Income": "25.9",
"Economic Capital Ratio": "-24.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001574910_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "14",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "73",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "96",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "14",
"Liabilities": "96",
"Expenses": "73",
"Revenues": "0",
"Stockholders Equity": "-83",
"Net Income": "-73",
"Comprehensive Net Income": "-73",
"BaseVar": "114",
"ECR before LimitedLiability": "-396%",
"Economic Capital Ratio": "7.4%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "214",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "277",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "318",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "313",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "214",
"Liabilities": "318",
"Expenses": "277",
"Revenues": "313",
"Stockholders Equity": "-104",
"Net Income": "36",
"Comprehensive Net Income": "36",
"BaseVar": "744",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9719863863013829,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001574910.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001574910.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001574910.svg"
},
{
"company_id": "0001508348",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001508348.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001508348_main_keyfigs.svg",
"name": "Americann Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001508348.svg",
"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 92% points.The greatest weakness of Americann Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 96%, being 25% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001508348_2018_Americann_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Assets, Current": "-6.28",
"Assets": "23.5",
"Liabilities": "-7.48",
"Stockholders Equity": "-2.33",
"ECR before LimitedLiability": "-3.30",
"Other Assets": "73.5",
"Intangible Assets": "-3.37",
"Assets, Noncurrent": "-1.76",
"Liabilities, Non-Current": "2.07",
"Liabilities, Current": "-3.10",
"Other Liabilities": "-7.03",
"Cost of Revenues": "3.32",
"Expenses": "15.2",
"Revenues": "-8.51",
"Net Income": "-7.32",
"General And Administrative Expense": "2.24",
"Other Expenses": "6.36",
"Other Revenues": "-8.51",
"Other Net Income": "-6.27",
"Comprehensive Net Income": "-7.25",
"Economic Capital Ratio": "-29.5"
},
"2017": {
"Intangible Assets": "-1.68",
"Assets": "19.7",
"Liabilities": "-2.00",
"Stockholders Equity": "4.23",
"ECR before LimitedLiability": "4.68",
"Assets, Noncurrent": "-1.55",
"Assets, Current": "-12.6",
"Other Assets": "92.1",
"Liabilities, Non-Current": "0.899",
"Other Liabilities": "-2.88",
"General And Administrative Expense": "-1.64",
"Expenses": "1.76",
"Revenues": "-19.0",
"Net Income": "-10.9",
"Labor Expense": "0.642",
"Cost of Revenues": "1.82",
"Other Expenses": "1.87",
"Other Revenues": "-19.0",
"Other Net Income": "-0.511",
"Comprehensive Net Income": "-8.50",
"Economic Capital Ratio": "-25.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "5,954",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "90%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "65",
"Assets, Noncurrent": "4.2",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,412",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,801",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "5,995",
"Other Compr. Net Income": "0",
"Other Expenses": "1,065",
"Other Liabilities": "1,979",
"Other Net Income": "-334",
"Other Revenues": "40",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,064",
"Liabilities": "3,779",
"Expenses": "2,478",
"Revenues": "40",
"Stockholders Equity": "2,284",
"Net Income": "-2,772",
"Comprehensive Net Income": "-2,772",
"BaseVar": "7,231",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "96%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.9608916151796558,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001508348.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001508348.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001508348.svg"
},
{
"company_id": "0001592782",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001592782.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001592782_main_keyfigs.svg",
"name": "Nukkleus Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001592782.svg",
"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 Assets, Current, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Nukkleus Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 26% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001592782_2018_Nukkleus_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Assets, Current": "-95.8",
"Assets": "-128",
"Liabilities": "29.1",
"Stockholders Equity": "-186",
"Other Assets": "-43.6",
"Intangible Assets": "-54.4",
"Assets, Noncurrent": "-16.4",
"Liabilities, Non-Current": "15.8",
"Economic Capital Ratio": "-25.8",
"Liabilities, Current": "24.4",
"Other Liabilities": "-3.99",
"Cost of Revenues": "38.5",
"Expenses": "-198",
"Revenues": "93.9",
"Net Income": "76.5",
"General And Administrative Expense": "74.4",
"Other Expenses": "-613",
"Labor Expense": "11.0",
"Other Revenues": "93.9",
"Other Net Income": "4.39",
"Comprehensive Net Income": "78.7"
},
"2017": {
"Intangible Assets": "-2.36",
"Assets": "3.35",
"Liabilities": "-37.8",
"Stockholders Equity": "-13.4",
"ECR before LimitedLiability": "3.41",
"Assets, Noncurrent": "-2.16",
"Assets, Current": "20.4",
"Other Assets": "-0.486",
"Liabilities, Non-Current": "1.05",
"Other Liabilities": "-51.6",
"General And Administrative Expense": "-1.33",
"Expenses": "7.57",
"Revenues": "-12.4",
"Net Income": "5.27",
"Labor Expense": "0.798",
"Cost of Revenues": "2.21",
"Other Expenses": "5.58",
"Other Revenues": "-12.4",
"Other Net Income": "9.17",
"Comprehensive Net Income": "5.83",
"Economic Capital Ratio": "-26.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "17,192",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "94%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,105",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "290",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "434",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "147",
"Other Liabilities": "966",
"Other Net Income": "300",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,105",
"Liabilities": "1,401",
"Expenses": "437",
"Revenues": "0",
"Stockholders Equity": "-296",
"Net Income": "-137",
"Comprehensive Net Income": "-137",
"BaseVar": "1,850",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.9482780932939533,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001592782.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001592782.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001592782.svg"
},
{
"company_id": "0001094814",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001094814.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001094814_main_keyfigs.svg",
"name": "Cartesian Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001094814.svg",
"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 73% points.The greatest weakness of Cartesian Inc is the variable Assets, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 94%, being 27% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001094814_2018_Cartesian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.45",
"Assets": "24.8",
"Liabilities": "56.0",
"Stockholders Equity": "94.8",
"ECR before LimitedLiability": "102",
"Assets, Noncurrent": "-3.15",
"Assets, Current": "26.4",
"Intangible Assets": "5.35",
"Other Liabilities": "15.5",
"Liabilities, Non-Current": "32.0",
"Liabilities, Current": "12.9",
"Revenues": "-84.6",
"Net Income": "7.11",
"Other Revenues": "-84.6",
"Cost of Revenues": "32.0",
"Comprehensive Net Income": "8.67",
"Labor Expense": "11.7",
"Other Expenses": "68.6",
"General And Administrative Expense": "-100",
"Other Net Income": "102",
"Economic Capital Ratio": "55.9"
},
"2013": {
"Assets, Noncurrent": "-1.08",
"Assets": "97.5",
"Liabilities": "-24.6",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "106",
"Intangible Assets": "10.2",
"Assets, Current": "74.5",
"Liabilities, Non-Current": "5.22",
"Other Liabilities": "2.10",
"Liabilities, Current": "-33.4",
"Other Expenses": "20.5",
"Expenses": "58.9",
"Revenues": "-30.3",
"Net Income": "6.92",
"Labor Expense": "3.52",
"General And Administrative Expense": "17.0",
"Cost of Revenues": "13.5",
"Other Revenues": "-30.3",
"Comprehensive Net Income": "7.71",
"Other Net Income": "-14.6",
"Economic Capital Ratio": "66.4"
},
"2015": {
"Assets": "-25.6",
"Liabilities": "86.9",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "96.6",
"Assets, Noncurrent": "-17.7",
"Other Assets": "19.4",
"Intangible Assets": "-19.1",
"Liabilities, Non-Current": "45.0",
"Liabilities, Current": "66.2",
"Other Liabilities": "7.65",
"General And Administrative Expense": "-11.7",
"Expenses": "-15.7",
"Revenues": "101",
"Net Income": "88.8",
"Other Expenses": "-41.8",
"Labor Expense": "10.1",
"Cost of Revenues": "32.0",
"Other Revenues": "101",
"Other Net Income": "-26.7",
"Comprehensive Net Income": "88.3",
"Economic Capital Ratio": "64.4"
},
"2016": {
"Assets, Current": "-23.1",
"Assets": "-84.2",
"Liabilities": "16.9",
"Stockholders Equity": "-39.0",
"ECR before LimitedLiability": "-7.76",
"Other Assets": "-11.4",
"Intangible Assets": "-11.9",
"Assets, Noncurrent": "-6.25",
"Liabilities, Non-Current": "9.11",
"Liabilities, Current": "7.99",
"Other Liabilities": "3.54",
"Cost of Revenues": "23.1",
"Expenses": "-80.2",
"Revenues": "64.0",
"Net Income": "16.4",
"General And Administrative Expense": "-10.3",
"Other Expenses": "-114",
"Labor Expense": "7.75",
"Other Revenues": "64.0",
"Comprehensive Net Income": "15.1",
"Economic Capital Ratio": "-34.0"
},
"2017": {
"Intangible Assets": "-23.5",
"Assets": "-87.0",
"Liabilities": "16.8",
"Stockholders Equity": "-56.6",
"Assets, Noncurrent": "-6.67",
"Assets, Current": "-40.1",
"Liabilities, Non-Current": "3.42",
"ECR before LimitedLiability": "2.73",
"Other Liabilities": "6.07",
"Liabilities, Current": "8.77",
"General And Administrative Expense": "-44.2",
"Expenses": "-86.2",
"Revenues": "73.0",
"Net Income": "38.0",
"Labor Expense": "4.09",
"Cost of Revenues": "12.8",
"Other Expenses": "-74.9",
"Other Revenues": "73.0",
"Other Net Income": "4.85",
"Comprehensive Net Income": "41.9",
"Economic Capital Ratio": "-27.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "62,631",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "200%"
}
},
"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": "25,702",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "195%"
}
},
"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": "146,457",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "185%"
}
},
"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": "148,317",
"ECR before LimitedLiability": "-89%",
"Economic Capital Ratio": "86%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "14,969",
"Assets, Noncurrent": "2,311",
"Cost of Revenues": "0",
"General And Administrative Expense": "21,677",
"Intangible Assets": "322",
"Labor Expense": "0",
"Liabilities, Current": "15,013",
"Liabilities, Non-Current": "1,458",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "114",
"Other Expenses": "35,283",
"Other Liabilities": "0",
"Other Net Income": "-62",
"Other Revenues": "50,779",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "17,602",
"Liabilities": "16,471",
"Expenses": "56,960",
"Revenues": "50,779",
"Stockholders Equity": "1,131",
"Net Income": "-6,243",
"Comprehensive Net Income": "-6,129",
"BaseVar": "104,448",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "94%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.9413901704342408,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001094814.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001094814.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001094814.svg"
},
{
"company_id": "0001084554",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001084554.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001084554_main_keyfigs.svg",
"name": "Lightbridge Corp",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/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 Assets, Current, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Lightbridge Corp is the variable Net Income, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 42% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001084554_2018_Lightbridge_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "16.7",
"Liabilities": "20.9",
"Stockholders Equity": "33.7",
"ECR before LimitedLiability": "16.3",
"Assets, Noncurrent": "-9.29",
"Assets, Current": "35.8",
"Intangible Assets": "-26.2",
"Other Liabilities": "-14.5",
"Liabilities, Non-Current": "17.1",
"Liabilities, Current": "18.1",
"Cost of Revenues": "-45.0",
"Expenses": "-65.4",
"Revenues": "14.4",
"Net Income": "-82.3",
"Labor Expense": "16.1",
"General And Administrative Expense": "-78.8",
"Other Expenses": "17.9",
"Other Revenues": "14.4",
"Other Net Income": "-34.3",
"Comprehensive Net Income": "-82.9",
"Economic Capital Ratio": "-30.1"
},
"2012": {
"Assets": "9.77",
"Liabilities": "18.8",
"Stockholders Equity": "43.2",
"ECR before LimitedLiability": "11.1",
"Other Assets": "-4.73",
"Intangible Assets": "-42.2",
"Assets, Current": "44.6",
"Liabilities, Non-Current": "10.4",
"Liabilities, Current": "13.3",
"Other Liabilities": "3.66",
"Other Expenses": "8.54",
"Expenses": "-93.2",
"Revenues": "8.68",
"Net Income": "-98.1",
"General And Administrative Expense": "-92.0",
"Cost of Revenues": "-38.5",
"Labor Expense": "8.89",
"Other Revenues": "8.68",
"Comprehensive Net Income": "-97.5",
"Other Net Income": "-25.3",
"Economic Capital Ratio": "-22.8"
},
"2013": {
"Assets, Noncurrent": "-4.09",
"Assets": "16.4",
"Liabilities": "10.5",
"Stockholders Equity": "35.7",
"ECR before LimitedLiability": "4.51",
"Other Assets": "8.75",
"Intangible Assets": "-4.87",
"Assets, Current": "57.0",
"Liabilities, Non-Current": "4.02",
"Other Liabilities": "-1.57",
"Liabilities, Current": "8.39",
"Other Expenses": "-2.61",
"Expenses": "-64.3",
"Revenues": "-4.36",
"Net Income": "-110",
"Labor Expense": "2.96",
"General And Administrative Expense": "-61.6",
"Other Revenues": "-4.36",
"Comprehensive Net Income": "-111",
"Other Net Income": "-3.45",
"Economic Capital Ratio": "-35.3"
},
"2014": {
"Assets, Current": "38.1",
"Assets": "7.48",
"Liabilities": "8.44",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "-2.76",
"Intangible Assets": "-2.64",
"Assets, Noncurrent": "-2.60",
"Other Assets": "3.44",
"Liabilities, Current": "6.84",
"Liabilities, Non-Current": "3.02",
"Other Liabilities": "-1.26",
"General And Administrative Expense": "-74.1",
"Expenses": "-55.0",
"Revenues": "-10.1",
"Net Income": "-102",
"Labor Expense": "1.50",
"Other Expenses": "2.09",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "-102",
"Other Net Income": "-1.53",
"Economic Capital Ratio": "-40.6"
},
"2015": {
"Assets": "-53.5",
"Stockholders Equity": "-34.3",
"Liabilities, Current": "-2.50",
"ECR before LimitedLiability": "-65.0",
"Assets, Noncurrent": "-25.2",
"Other Assets": "21.1",
"Intangible Assets": "-36.8",
"Assets, Current": "-31.2",
"General And Administrative Expense": "-57.2",
"Expenses": "-35.0",
"Revenues": "-31.3",
"Net Income": "-36.3",
"Other Expenses": "11.4",
"Labor Expense": "2.29",
"Cost of Revenues": "-1.36",
"Other Revenues": "-31.3",
"Other Liabilities": "7.78",
"Liabilities, Non-Current": "-1.99",
"Other Net Income": "16.0",
"Comprehensive Net Income": "-36.2",
"Economic Capital Ratio": "-97.2"
},
"2016": {
"Assets, Current": "23.9",
"Assets": "17.7",
"Liabilities": "9.05",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "-8.19",
"Other Assets": "18.8",
"Intangible Assets": "-8.17",
"Assets, Noncurrent": "-4.66",
"Liabilities, Non-Current": "4.47",
"Liabilities, Current": "4.03",
"Other Liabilities": "1.38",
"Cost of Revenues": "3.38",
"Expenses": "-38.2",
"Revenues": "-44.7",
"Net Income": "-93.7",
"General And Administrative Expense": "-56.3",
"Labor Expense": "3.08",
"Other Revenues": "-44.7",
"Other Net Income": "17.3",
"Comprehensive Net Income": "-91.6",
"Economic Capital Ratio": "-34.4"
},
"2017": {
"Intangible Assets": "-10.9",
"Assets": "33.4",
"Liabilities": "8.92",
"Stockholders Equity": "40.4",
"ECR before LimitedLiability": "-12.2",
"Assets, Noncurrent": "14.1",
"Assets, Current": "42.3",
"Liabilities, Non-Current": "2.22",
"Other Liabilities": "2.78",
"Liabilities, Current": "5.08",
"General And Administrative Expense": "-34.2",
"Expenses": "-18.9",
"Revenues": "-17.7",
"Net Income": "-98.1",
"Labor Expense": "2.71",
"Cost of Revenues": "5.79",
"Other Expenses": "-2.43",
"Other Revenues": "-17.7",
"Other Net Income": "-2.83",
"Comprehensive Net Income": "-94.9",
"Economic Capital Ratio": "-41.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "21,895",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "114%"
}
},
"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": "13,218",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "107%"
}
},
"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": "10,088",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "93%"
}
},
"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": "9,378",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "95%"
}
},
"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": "11,656",
"ECR before LimitedLiability": "-297%",
"Economic Capital Ratio": "23%"
}
},
"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": "12,485",
"ECR before LimitedLiability": "-91%",
"Economic Capital Ratio": "86%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,087",
"Assets, Noncurrent": "1,859",
"Cost of Revenues": "107",
"General And Administrative Expense": "4,383",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,151",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,283",
"Other Liabilities": "0",
"Other Net Income": "-507",
"Other Revenues": "175",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,946",
"Liabilities": "1,151",
"Expenses": "6,773",
"Revenues": "175",
"Stockholders Equity": "5,795",
"Net Income": "-7,105",
"Comprehensive Net Income": "-7,105",
"BaseVar": "10,088",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.7921633146118481,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001084554.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001084554.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001084554.svg"
},
{
"company_id": "0001661600",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001661600.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001661600.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001661600.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001661600_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001661600_main_keyfigs.svg",
"name": "Sativus TECH CORP",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001661600.svg",
"report_text": "The relative strengths and weaknesses of Sativus TECH 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 Sativus TECH CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Sativus TECH CORP is the variable Assets, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 36%, being 85% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001661600_2018_Sativus_TECH_CORP.pdf",
"shrinked_graph_json": {
"2017": {
"Intangible Assets": "-24.0",
"Assets": "-54.6",
"Liabilities": "0.374",
"Stockholders Equity": "-54.1",
"ECR before LimitedLiability": "-55.0",
"Assets, Noncurrent": "-21.4",
"Assets, Current": "-49.7",
"Other Assets": "28.9",
"Liabilities, Current": "1.06",
"General And Administrative Expense": "15.5",
"Expenses": "-27.6",
"Revenues": "11.1",
"Net Income": "-8.89",
"Labor Expense": "3.41",
"Cost of Revenues": "-21.4",
"Other Expenses": "-29.8",
"Other Revenues": "11.1",
"Other Net Income": "4.02",
"Comprehensive Net Income": "-7.08",
"Other Compr. Net Income": "1.64",
"Economic Capital Ratio": "-84.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001661600_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "21",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "52",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "44",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "36",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "19",
"Liabilities": "52",
"Expenses": "65",
"Revenues": "36",
"Stockholders Equity": "-34",
"Net Income": "-29",
"Comprehensive Net Income": "-29",
"BaseVar": "118",
"ECR before LimitedLiability": "-245%",
"Economic Capital Ratio": "36%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.36445130883916876,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001661600.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001661600.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001661600.svg"
},
{
"company_id": "0001620749",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001620749.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001620749_main_keyfigs.svg",
"name": "Panamera Holdings Corp",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001620749.svg",
"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 Liabilities, Current, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Panamera Holdings Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 26%, being 95% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001620749_2018_Panamera_Holdings_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-17.0",
"Liabilities": "-7.16",
"Stockholders Equity": "-28.7",
"ECR before LimitedLiability": "-28.8",
"Assets, Noncurrent": "-14.9",
"Other Assets": "9.82",
"Intangible Assets": "-20.7",
"Assets, Current": "14.6",
"Liabilities, Non-Current": "2.02",
"Liabilities, Current": "-12.4",
"General And Administrative Expense": "-13.4",
"Expenses": "-6.18",
"Revenues": "-29.1",
"Net Income": "-15.5",
"Other Expenses": "-1.37",
"Labor Expense": "2.18",
"Cost of Revenues": "6.60",
"Other Revenues": "-29.1",
"Other Net Income": "21.8",
"Comprehensive Net Income": "-15.4",
"Economic Capital Ratio": "-61.0"
},
"2016": {
"Assets, Current": "44.1",
"Assets": "14.7",
"Liabilities": "-9.72",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-27.9",
"Other Assets": "-7.55",
"Intangible Assets": "-9.02",
"Assets, Noncurrent": "-4.60",
"Liabilities, Non-Current": "1.86",
"Liabilities, Current": "-14.7",
"Cost of Revenues": "5.97",
"Expenses": "-6.47",
"Revenues": "-25.3",
"Net Income": "-29.3",
"General And Administrative Expense": "-1.76",
"Other Expenses": "-12.4",
"Labor Expense": "2.20",
"Other Revenues": "-25.3",
"Other Net Income": "-1.54",
"Comprehensive Net Income": "-29.1",
"Economic Capital Ratio": "-54.1"
},
"2017": {
"Intangible Assets": "-12.8",
"Assets": "-28.0",
"Liabilities": "7.90",
"Stockholders Equity": "-49.7",
"ECR before LimitedLiability": "-65.2",
"Assets, Noncurrent": "-11.2",
"Assets, Current": "-2.50",
"Other Assets": "-1.95",
"Liabilities, Current": "11.2",
"General And Administrative Expense": "5.62",
"Expenses": "-7.66",
"Revenues": "-19.2",
"Net Income": "-31.1",
"Labor Expense": "1.54",
"Cost of Revenues": "3.85",
"Other Expenses": "-22.4",
"Other Revenues": "-19.2",
"Other Net Income": "-1.62",
"Comprehensive Net Income": "-30.0",
"Other Compr. Net Income": "0.740",
"Economic Capital Ratio": "-94.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "147",
"ECR before LimitedLiability": "-175%",
"Economic Capital Ratio": "59%"
}
},
"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": "107",
"ECR before LimitedLiability": "-155%",
"Economic Capital Ratio": "66%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "13",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "1.4",
"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": "24",
"Other Liabilities": "0",
"Other Net Income": "-2.4",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "13",
"Liabilities": "43",
"Expenses": "25",
"Revenues": "0",
"Stockholders Equity": "-29",
"Net Income": "-28",
"Comprehensive Net Income": "-28",
"BaseVar": "50",
"ECR before LimitedLiability": "-283%",
"Economic Capital Ratio": "26%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.2622264499590038,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001620749.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001620749.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001620749.svg"
},
{
"company_id": "0001600347",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001600347.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001600347_main_keyfigs.svg",
"name": "Hapi Metaverse Inc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001600347.svg",
"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 11% points.The greatest weakness of Hapi Metaverse Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 100% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001600347_2018_Hapi_Metaverse_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets, Current": "25.5",
"Assets": "10.00",
"Liabilities": "-77.5",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-1.89",
"Intangible Assets": "-1.24",
"Assets, Noncurrent": "-1.03",
"Liabilities, Current": "-102",
"Liabilities, Non-Current": "1.01",
"Other Liabilities": "0.393",
"General And Administrative Expense": "1.98",
"Expenses": "10.6",
"Revenues": "-12.2",
"Net Income": "0.793",
"Labor Expense": "0.469",
"Other Expenses": "3.25",
"Cost of Revenues": "1.86",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "0.821",
"Other Net Income": "-0.552",
"Economic Capital Ratio": "-39.8"
},
"2016": {
"Assets, Current": "-13.8",
"Assets": "-38.4",
"Liabilities": "3.07",
"Stockholders Equity": "-30.8",
"ECR before LimitedLiability": "-90.1",
"Other Assets": "-5.50",
"Intangible Assets": "-7.08",
"Assets, Noncurrent": "-0.513",
"Liabilities, Non-Current": "-1.46",
"Liabilities, Current": "3.60",
"Other Liabilities": "-0.463",
"Cost of Revenues": "1.38",
"Expenses": "-19.0",
"Revenues": "-10.3",
"Net Income": "-46.7",
"General And Administrative Expense": "-20.4",
"Other Expenses": "-2.48",
"Labor Expense": "0.579",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "-45.7",
"Economic Capital Ratio": "-116"
},
"2017": {
"Intangible Assets": "-16.4",
"Assets": "-47.7",
"Liabilities": "7.01",
"Stockholders Equity": "-56.1",
"ECR before LimitedLiability": "-70.0",
"Assets, Noncurrent": "-12.2",
"Assets, Current": "-19.8",
"Other Assets": "-2.45",
"Other Liabilities": "-1.03",
"Liabilities, Current": "11.1",
"General And Administrative Expense": "-34.9",
"Expenses": "-18.3",
"Revenues": "-7.00",
"Net Income": "-24.4",
"Labor Expense": "1.82",
"Cost of Revenues": "4.46",
"Other Expenses": "3.88",
"Other Revenues": "-7.00",
"Other Net Income": "2.14",
"Comprehensive Net Income": "-23.1",
"Economic Capital Ratio": "-99.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "4,871",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "96%"
}
},
"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": "1,411",
"ECR before LimitedLiability": "-446%",
"Economic Capital Ratio": "3.7%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "253",
"Assets, Noncurrent": "23",
"Cost of Revenues": "0",
"General And Administrative Expense": "668",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,038",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "251",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "248",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "276",
"Liabilities": "1,038",
"Expenses": "920",
"Revenues": "248",
"Stockholders Equity": "-761",
"Net Income": "-672",
"Comprehensive Net Income": "-672",
"BaseVar": "1,603",
"ECR before LimitedLiability": "-304%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.21406520233921647,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001600347.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001600347.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001600347.svg"
},
{
"company_id": "0001602813",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001602813.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001602813_main_keyfigs.svg",
"name": "Frontera Group INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001602813.svg",
"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 8.6% points.The greatest weakness of Frontera Group INC is the variable Net Income, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 11%, being 111% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001602813_2018_Frontera_Group_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-45.0",
"Liabilities": "0.607",
"Stockholders Equity": "-15.7",
"ECR before LimitedLiability": "-86.8",
"Assets, Noncurrent": "-6.75",
"Other Assets": "0.898",
"Intangible Assets": "-13.3",
"Assets, Current": "-10.5",
"Liabilities, Non-Current": "-1.13",
"Liabilities, Current": "1.01",
"General And Administrative Expense": "-2.87",
"Expenses": "-15.9",
"Revenues": "-1.16",
"Net Income": "-31.6",
"Other Expenses": "-10.0",
"Labor Expense": "0.187",
"Cost of Revenues": "0.481",
"Other Revenues": "-1.16",
"Other Net Income": "-0.520",
"Comprehensive Net Income": "-31.6",
"Economic Capital Ratio": "-119"
},
"2016": {
"Assets, Current": "-0.333",
"Assets": "-14.1",
"Liabilities": "-0.0811",
"Stockholders Equity": "-0.480",
"ECR before LimitedLiability": "-93.7",
"Other Assets": "-0.668",
"Intangible Assets": "-1.03",
"Assets, Noncurrent": "-0.240",
"Liabilities, Non-Current": "-0.183",
"Liabilities, Current": "0.0465",
"Other Liabilities": "-0.0406",
"Cost of Revenues": "0.0373",
"Expenses": "-20.1",
"Revenues": "-2.36",
"Net Income": "-77.4",
"General And Administrative Expense": "-0.895",
"Other Expenses": "-8.06",
"Labor Expense": "0.0182",
"Other Revenues": "-2.36",
"Comprehensive Net Income": "-76.1",
"Economic Capital Ratio": "-120"
},
"2017": {
"Intangible Assets": "-11.3",
"Assets": "-33.3",
"Liabilities": "6.38",
"Stockholders Equity": "-37.5",
"ECR before LimitedLiability": "-80.9",
"Assets, Noncurrent": "-9.81",
"Assets, Current": "-6.13",
"Other Assets": "-1.53",
"Other Liabilities": "-1.16",
"Liabilities, Current": "8.57",
"General And Administrative Expense": "1.80",
"Expenses": "-21.0",
"Revenues": "-15.4",
"Net Income": "-44.3",
"Labor Expense": "0.993",
"Cost of Revenues": "2.40",
"Other Expenses": "-34.2",
"Other Revenues": "-15.4",
"Other Net Income": "1.17",
"Comprehensive Net Income": "-43.0",
"Economic Capital Ratio": "-111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "94",
"ECR before LimitedLiability": "-523%",
"Economic Capital Ratio": "1.1%"
}
},
"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": "45",
"ECR before LimitedLiability": "-672%",
"Economic Capital Ratio": "0.057%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7.8",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "2.5",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "23",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "7.8",
"Liabilities": "23",
"Expenses": "24",
"Revenues": "0",
"Stockholders Equity": "-15",
"Net Income": "-24",
"Comprehensive Net Income": "-24",
"BaseVar": "35",
"ECR before LimitedLiability": "-368%",
"Economic Capital Ratio": "11%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.10540349434810135,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001602813.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001602813.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001602813.svg"
},
{
"company_id": "0001632121",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001632121.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001632121.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001632121.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001632121_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001632121_main_keyfigs.svg",
"name": "Balance Labs Inc",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001632121.svg",
"report_text": "The relative strengths and weaknesses of Balance Labs 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 Balance Labs Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 1.4% points.The greatest weakness of Balance Labs Inc is the variable Assets, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 1.4%, being 120% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001632121_2018_Balance_Labs_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-30.0",
"Liabilities": "0.223",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "-87.7",
"Assets, Noncurrent": "-1.95",
"Other Assets": "0.193",
"Intangible Assets": "-4.38",
"Assets, Current": "-7.04",
"Liabilities, Non-Current": "-0.346",
"Liabilities, Current": "0.224",
"General And Administrative Expense": "-0.189",
"Expenses": "-5.44",
"Revenues": "-1.06",
"Net Income": "-21.6",
"Other Expenses": "-5.94",
"Labor Expense": "0.0383",
"Cost of Revenues": "0.0986",
"Other Revenues": "-1.06",
"Other Net Income": "-0.107",
"Comprehensive Net Income": "-21.6",
"Economic Capital Ratio": "-120"
},
"2017": {
"Intangible Assets": "-4.08",
"Assets": "-37.6",
"Liabilities": "1.38",
"Stockholders Equity": "-32.2",
"ECR before LimitedLiability": "-90.0",
"Assets, Noncurrent": "-3.28",
"Assets, Current": "-17.1",
"Other Assets": "0.372",
"Liabilities, Non-Current": "-0.420",
"Other Liabilities": "-0.541",
"Liabilities, Current": "1.39",
"General And Administrative Expense": "0.542",
"Expenses": "0.943",
"Revenues": "-4.37",
"Net Income": "-3.04",
"Cost of Revenues": "0.454",
"Other Revenues": "-4.37",
"Other Net Income": "-1.47",
"Comprehensive Net Income": "-23.4",
"Other Compr. Net Income": "-9.70",
"Economic Capital Ratio": "-120"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001632121_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "22",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "112",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "265",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0.50",
"Other Compr. Net Income": "0",
"Other Expenses": "288",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "39",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "23",
"Liabilities": "265",
"Expenses": "400",
"Revenues": "39",
"Stockholders Equity": "-242",
"Net Income": "-361",
"Comprehensive Net Income": "-361",
"BaseVar": "499",
"ECR before LimitedLiability": "-607%",
"Economic Capital Ratio": "0.22%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "37",
"Assets, Noncurrent": "4.7",
"Cost of Revenues": "0",
"General And Administrative Expense": "95",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,646",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "80",
"Other Compr. Net Income": "-812",
"Other Expenses": "440",
"Other Liabilities": "0",
"Other Net Income": "-304",
"Other Revenues": "0.50",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "121",
"Liabilities": "1,646",
"Expenses": "535",
"Revenues": "0.50",
"Stockholders Equity": "-1,525",
"Net Income": "-839",
"Comprehensive Net Income": "-1,651",
"BaseVar": "2,222",
"ECR before LimitedLiability": "-508%",
"Economic Capital Ratio": "1.4%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.013855198361554143,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001632121.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001632121.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001632121.svg"
},
{
"company_id": "0001533106",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001533106.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/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/2017/plot_over_time/0001533106_main_keyfigs.svg",
"name": "Argentum 47 INC",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001533106.svg",
"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 Expenses, increasing the Economic Capital Ratio by 0.83% points.The greatest weakness of Argentum 47 INC is the variable Other Net Income, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.84%, being 120% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001533106_2018_Argentum_47_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Assets": "-14.4",
"Liabilities": "0",
"ECR before LimitedLiability": "-95.5",
"Other Assets": "0",
"Intangible Assets": "-0.147",
"Assets, Current": "-0.665",
"Assets, Noncurrent": "0",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Other Expenses": "-1.49",
"Expenses": "-2.47",
"Net Income": "-40.0",
"General And Administrative Expense": "0",
"Cost of Revenues": "0",
"Revenues": "0",
"Other Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-39.4",
"Other Net Income": "0",
"Economic Capital Ratio": "-129"
},
"2013": {
"Assets, Noncurrent": "-5.61",
"Assets": "-32.2",
"Liabilities": "4.07",
"Stockholders Equity": "-34.7",
"ECR before LimitedLiability": "-84.3",
"Other Assets": "0.233",
"Intangible Assets": "-10.6",
"Assets, Current": "-7.66",
"Liabilities, Non-Current": "0.305",
"Other Liabilities": "-0.267",
"Liabilities, Current": "4.05",
"Other Expenses": "-26.5",
"Expenses": "-12.7",
"Revenues": "-9.80",
"Net Income": "-48.5",
"Labor Expense": "0.744",
"Cost of Revenues": "2.27",
"Other Revenues": "-9.80",
"Comprehensive Net Income": "-48.7",
"Other Net Income": "-3.23",
"Economic Capital Ratio": "-124"
},
"2015": {
"Assets": "-15.9",
"Liabilities": "6.78",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "47.8",
"Assets, Noncurrent": "-21.6",
"Other Assets": "104",
"Intangible Assets": "-30.4",
"Assets, Current": "-39.5",
"Liabilities, Non-Current": "30.0",
"Liabilities, Current": "-31.8",
"General And Administrative Expense": "37.9",
"Expenses": "44.6",
"Revenues": "41.5",
"Net Income": "44.0",
"Other Expenses": "19.1",
"Labor Expense": "7.18",
"Cost of Revenues": "22.5",
"Other Revenues": "41.5",
"Other Net Income": "-70.9",
"Comprehensive Net Income": "44.0",
"Economic Capital Ratio": "15.6"
},
"2016": {
"Assets, Current": "-23.9",
"Assets": "36.6",
"Liabilities": "-22.1",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "63.3",
"Other Assets": "85.7",
"Intangible Assets": "-10.5",
"Assets, Noncurrent": "-5.09",
"Liabilities, Non-Current": "18.7",
"Liabilities, Current": "-52.5",
"Other Liabilities": "6.20",
"Cost of Revenues": "16.3",
"Expenses": "48.6",
"Revenues": "-1.65",
"Net Income": "37.5",
"General And Administrative Expense": "28.1",
"Other Expenses": "-3.92",
"Labor Expense": "5.92",
"Other Revenues": "-1.65",
"Other Net Income": "-7.68",
"Comprehensive Net Income": "39.1",
"Economic Capital Ratio": "37.1"
},
"2017": {
"Intangible Assets": "-10.1",
"Assets": "-47.0",
"Liabilities": "-3.52",
"Stockholders Equity": "-1.14",
"ECR before LimitedLiability": "-90.6",
"Assets, Noncurrent": "-8.02",
"Assets, Current": "-3.61",
"Other Assets": "-0.644",
"Liabilities, Non-Current": "-0.688",
"Other Liabilities": "-0.905",
"Liabilities, Current": "-1.27",
"General And Administrative Expense": "0.662",
"Expenses": "0.831",
"Revenues": "-10.4",
"Net Income": "-97.3",
"Other Expenses": "0.534",
"Other Revenues": "-10.4",
"Other Net Income": "-119",
"Comprehensive Net Income": "-74.9",
"Other Compr. Net Income": "0.764",
"Economic Capital Ratio": "-120"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/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": "3,762",
"ECR before LimitedLiability": "-1,075%",
"Economic Capital Ratio": "0.00000050%"
}
},
"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": "3,449",
"ECR before LimitedLiability": "-433%",
"Economic Capital Ratio": "4.4%"
}
},
"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": "7,713",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "136%"
}
},
"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": "4,983",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "157%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,078",
"Assets, Noncurrent": "2.1",
"Cost of Revenues": "0",
"General And Administrative Expense": "166",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,371",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0.14",
"Other Compr. Net Income": "1,182",
"Other Expenses": "1,288",
"Other Liabilities": "0",
"Other Net Income": "-6,190",
"Other Revenues": "225",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,080",
"Liabilities": "1,371",
"Expenses": "1,454",
"Revenues": "225",
"Stockholders Equity": "709",
"Net Income": "-7,420",
"Comprehensive Net Income": "-6,238",
"BaseVar": "9,056",
"ECR before LimitedLiability": "-537%",
"Economic Capital Ratio": "0.84%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 0.008430804703316811,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001533106.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001533106.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001533106.svg"
},
{
"company_id": "0001653099",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution_0001653099.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2017/graphs/IME_0001653099.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001653099.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001653099_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001653099_main_keyfigs.svg",
"name": "Vigilant Diversified Holdings INC NV",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_0001653099.svg",
"report_text": "The relative strengths and weaknesses of Vigilant Diversified Holdings INC NV 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 Vigilant Diversified Holdings INC NV compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 0.00066% points.The greatest weakness of Vigilant Diversified Holdings INC NV is the variable Net Income, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00066%, being 121% points below the market average of 121%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2017/report/0001653099_2018_Vigilant_Diversified_Holdings_INC_NV.pdf",
"shrinked_graph_json": {
"2017": {
"Intangible Assets": "-0.115",
"Assets": "-19.6",
"ECR before LimitedLiability": "-91.4",
"Assets, Noncurrent": "-0.0733",
"Assets, Current": "-4.86",
"Other Assets": "0",
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.268",
"Other Liabilities": "0",
"Liabilities, Current": "-0.114",
"Expenses": "-3.37",
"Net Income": "-20.8",
"Labor Expense": "0",
"Cost of Revenues": "0",
"Other Expenses": "-8.48",
"Revenues": "-0.0417",
"Other Revenues": "-0.0417",
"Other Net Income": "0",
"Comprehensive Net Income": "-19.3",
"Economic Capital Ratio": "-121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2017/plot_over_time/0001653099_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "9.6",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "6.5",
"Other Compr. Net Income": "0",
"Other Expenses": "83",
"Other Liabilities": "38",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6.5",
"Liabilities": "38",
"Expenses": "93",
"Revenues": "0",
"Stockholders Equity": "-31",
"Net Income": "-93",
"Comprehensive Net Income": "-93",
"BaseVar": "98",
"ECR before LimitedLiability": "-849%",
"Economic Capital Ratio": "0.00066%"
}
}
},
"top_rated": false,
"trend": null,
"value": 6.6365535328668354e-06,
"company_index": "https://www.realrate-archive.com/us_consulting/2017/industry_indexes/0001653099.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2017/analytics/equity/0001653099.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2017/analytics/profit_loss/0001653099.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2017/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"3.90 B"
],
[
"Assets",
"7.72 B"
],
[
"Expenses",
"3.66 B"
],
[
"Stockholders Equity",
"3.96 B"
]
],
"industry_id": "us_consulting",
"industry_label": "Consulting & Services",
"num_companies": 28,
"num_top_companies": 7,
"ecr_records": {
"2010": {
"0001398659": {
"rank": 1,
"ecr": "233"
},
"0001019737": {
"rank": 2,
"ecr": "177"
},
"0001066104": {
"rank": 3,
"ecr": "131"
}
},
"2011": {
"0001304161": {
"rank": 1,
"ecr": "265"
},
"0001057379": {
"rank": 2,
"ecr": "241"
},
"0000851520": {
"rank": 3,
"ecr": "222"
},
"0001272550": {
"rank": 4,
"ecr": "217"
},
"0001437226": {
"rank": 5,
"ecr": "205"
},
"0001094814": {
"rank": 6,
"ecr": "200"
},
"0001382219": {
"rank": 7,
"ecr": "199"
},
"0001398659": {
"rank": 8,
"ecr": "197"
},
"0001019737": {
"rank": 9,
"ecr": "190"
},
"0001362004": {
"rank": 10,
"ecr": "187"
},
"0001013706": {
"rank": 11,
"ecr": "182"
},
"0001470215": {
"rank": 12,
"ecr": "176"
},
"0001320760": {
"rank": 13,
"ecr": "167"
},
"0001366312": {
"rank": 14,
"ecr": "144"
},
"0001443646": {
"rank": 15,
"ecr": "142"
},
"0001066104": {
"rank": 16,
"ecr": "132"
},
"0001098482": {
"rank": 17,
"ecr": "128"
},
"0001094238": {
"rank": 18,
"ecr": "119"
},
"0001084554": {
"rank": 19,
"ecr": "114"
},
"0001083446": {
"rank": 20,
"ecr": "110"
},
"0001502966": {
"rank": 21,
"ecr": "98"
},
"0001419275": {
"rank": 22,
"ecr": "60"
},
"0001179090": {
"rank": 23,
"ecr": "37"
},
"0001400683": {
"rank": 24,
"ecr": "19"
},
"0000723533": {
"rank": 25,
"ecr": "0.30"
},
"0001439264": {
"rank": 26,
"ecr": "0.0013"
}
},
"2012": {
"0001304161": {
"rank": 1,
"ecr": "282"
},
"0000851520": {
"rank": 2,
"ecr": "220"
},
"0001057379": {
"rank": 3,
"ecr": "206"
},
"0001362004": {
"rank": 4,
"ecr": "194"
},
"0001013706": {
"rank": 5,
"ecr": "192"
},
"0001019737": {
"rank": 6,
"ecr": "191"
},
"0001289848": {
"rank": 7,
"ecr": "186"
},
"0001437226": {
"rank": 8,
"ecr": "176"
},
"0001470215": {
"rank": 9,
"ecr": "159"
},
"0001443646": {
"rank": 10,
"ecr": "157"
},
"0001371489": {
"rank": 11,
"ecr": "136"
},
"0001272550": {
"rank": 12,
"ecr": "131"
},
"0001066104": {
"rank": 13,
"ecr": "117"
},
"0001084554": {
"rank": 14,
"ecr": "107"
},
"0001094238": {
"rank": 15,
"ecr": "105"
},
"0001320760": {
"rank": 16,
"ecr": "98"
},
"0001083446": {
"rank": 17,
"ecr": "82"
},
"0001179090": {
"rank": 18,
"ecr": "67"
},
"0001502966": {
"rank": 19,
"ecr": "59"
},
"0001098482": {
"rank": 20,
"ecr": "55"
},
"0001400683": {
"rank": 21,
"ecr": "34"
},
"0001439264": {
"rank": 22,
"ecr": "22"
},
"0001533106": {
"rank": 23,
"ecr": "0.00000050"
}
},
"2013": {
"0001304161": {
"rank": 1,
"ecr": "278"
},
"0001437226": {
"rank": 2,
"ecr": "212"
},
"0001362004": {
"rank": 3,
"ecr": "208"
},
"0001013706": {
"rank": 4,
"ecr": "207"
},
"0001019737": {
"rank": 5,
"ecr": "205"
},
"0001057379": {
"rank": 6,
"ecr": "198"
},
"0001289848": {
"rank": 7,
"ecr": "197"
},
"0001094814": {
"rank": 8,
"ecr": "195"
},
"0001470215": {
"rank": 9,
"ecr": "182"
},
"0001272550": {
"rank": 10,
"ecr": "155"
},
"0001371489": {
"rank": 11,
"ecr": "144"
},
"0001443646": {
"rank": 12,
"ecr": "118"
},
"0001066104": {
"rank": 13,
"ecr": "116"
},
"0001366312": {
"rank": 14,
"ecr": "109"
},
"0001320760": {
"rank": 15,
"ecr": "98"
},
"0001419275": {
"rank": 16,
"ecr": "96"
},
"0001382219": {
"rank": 17,
"ecr": "93"
},
"0001084554": {
"rank": 18,
"ecr": "93"
},
"0001286345": {
"rank": 19,
"ecr": "72"
},
"0001179090": {
"rank": 20,
"ecr": "57"
},
"0001502966": {
"rank": 21,
"ecr": "43"
},
"0001533106": {
"rank": 22,
"ecr": "4.4"
},
"0001083446": {
"rank": 23,
"ecr": "4.3"
},
"0001567503": {
"rank": 24,
"ecr": "0.000000000000000000078"
}
},
"2014": {
"0001286345": {
"rank": 1,
"ecr": "264"
},
"0001304161": {
"rank": 2,
"ecr": "263"
},
"0001437226": {
"rank": 3,
"ecr": "220"
},
"0000851520": {
"rank": 4,
"ecr": "219"
},
"0001382219": {
"rank": 5,
"ecr": "209"
},
"0001013706": {
"rank": 6,
"ecr": "192"
},
"0001470215": {
"rank": 7,
"ecr": "190"
},
"0001289848": {
"rank": 8,
"ecr": "182"
},
"0001019737": {
"rank": 9,
"ecr": "177"
},
"0001398659": {
"rank": 10,
"ecr": "174"
},
"0001362004": {
"rank": 11,
"ecr": "166"
},
"0001502966": {
"rank": 12,
"ecr": "157"
},
"0001371489": {
"rank": 13,
"ecr": "144"
},
"0001443646": {
"rank": 14,
"ecr": "118"
},
"0001066104": {
"rank": 15,
"ecr": "106"
},
"0001600347": {
"rank": 16,
"ecr": "96"
},
"0001320760": {
"rank": 17,
"ecr": "96"
},
"0001084554": {
"rank": 18,
"ecr": "95"
},
"0000723533": {
"rank": 19,
"ecr": "94"
},
"0001083446": {
"rank": 20,
"ecr": "86"
},
"0001590565": {
"rank": 21,
"ecr": "43"
},
"0001501489": {
"rank": 22,
"ecr": "40"
},
"0001537511": {
"rank": 23,
"ecr": "37"
},
"0001272550": {
"rank": 24,
"ecr": "19"
},
"0001599407": {
"rank": 25,
"ecr": "17"
}
},
"2015": {
"0001622879": {
"rank": 1,
"ecr": "297"
},
"0001286345": {
"rank": 2,
"ecr": "273"
},
"0001304161": {
"rank": 3,
"ecr": "262"
},
"0001604738": {
"rank": 4,
"ecr": "227"
},
"0000851520": {
"rank": 5,
"ecr": "215"
},
"0001013706": {
"rank": 6,
"ecr": "197"
},
"0001057379": {
"rank": 7,
"ecr": "194"
},
"0001019737": {
"rank": 8,
"ecr": "191"
},
"0001094814": {
"rank": 9,
"ecr": "185"
},
"0001398659": {
"rank": 10,
"ecr": "176"
},
"0001362004": {
"rank": 11,
"ecr": "170"
},
"0001437226": {
"rank": 12,
"ecr": "165"
},
"0001272550": {
"rank": 13,
"ecr": "152"
},
"0001371489": {
"rank": 14,
"ecr": "150"
},
"0001533106": {
"rank": 15,
"ecr": "136"
},
"0001443646": {
"rank": 16,
"ecr": "118"
},
"0001501489": {
"rank": 17,
"ecr": "114"
},
"0001066104": {
"rank": 18,
"ecr": "108"
},
"0001083446": {
"rank": 19,
"ecr": "97"
},
"0001320760": {
"rank": 20,
"ecr": "97"
},
"0001419275": {
"rank": 21,
"ecr": "91"
},
"0001104265": {
"rank": 22,
"ecr": "81"
},
"0001382219": {
"rank": 23,
"ecr": "73"
},
"0001620749": {
"rank": 24,
"ecr": "59"
},
"0001537511": {
"rank": 25,
"ecr": "52"
},
"0001599407": {
"rank": 26,
"ecr": "29"
},
"0001084554": {
"rank": 27,
"ecr": "23"
},
"0001567503": {
"rank": 28,
"ecr": "21"
},
"0001574910": {
"rank": 29,
"ecr": "7.4"
},
"0001607450": {
"rank": 30,
"ecr": "2.7"
},
"0001602813": {
"rank": 31,
"ecr": "1.1"
},
"0001632121": {
"rank": 32,
"ecr": "0.22"
},
"0001590565": {
"rank": 33,
"ecr": "0.0000034"
}
},
"2016": {
"0001304161": {
"rank": 1,
"ecr": "248"
},
"0001644378": {
"rank": 2,
"ecr": "228"
},
"0000851520": {
"rank": 3,
"ecr": "218"
},
"0001604738": {
"rank": 4,
"ecr": "201"
},
"0001057379": {
"rank": 5,
"ecr": "193"
},
"0001019737": {
"rank": 6,
"ecr": "193"
},
"0001362004": {
"rank": 7,
"ecr": "178"
},
"0001437226": {
"rank": 8,
"ecr": "175"
},
"0001398659": {
"rank": 9,
"ecr": "174"
},
"0001013706": {
"rank": 10,
"ecr": "170"
},
"0001533106": {
"rank": 11,
"ecr": "157"
},
"0001371489": {
"rank": 12,
"ecr": "125"
},
"0001083446": {
"rank": 13,
"ecr": "98"
},
"0001066104": {
"rank": 14,
"ecr": "97"
},
"0001320760": {
"rank": 15,
"ecr": "96"
},
"0001592782": {
"rank": 16,
"ecr": "94"
},
"0001508348": {
"rank": 17,
"ecr": "90"
},
"0001094814": {
"rank": 18,
"ecr": "86"
},
"0001084554": {
"rank": 19,
"ecr": "86"
},
"0001419275": {
"rank": 20,
"ecr": "68"
},
"0001620749": {
"rank": 21,
"ecr": "66"
},
"0001629606": {
"rank": 22,
"ecr": "38"
},
"0001622879": {
"rank": 23,
"ecr": "21"
},
"0001104265": {
"rank": 24,
"ecr": "18"
},
"0001600347": {
"rank": 25,
"ecr": "3.7"
},
"0001602813": {
"rank": 26,
"ecr": "0.057"
}
},
"2017": {
"0001304161": {
"rank": 1,
"ecr": "245"
},
"0001590565": {
"rank": 2,
"ecr": "239"
},
"0001644378": {
"rank": 3,
"ecr": "233"
},
"0001083446": {
"rank": 4,
"ecr": "216"
},
"0000851520": {
"rank": 5,
"ecr": "211"
},
"0001057379": {
"rank": 6,
"ecr": "207"
},
"0001019737": {
"rank": 7,
"ecr": "203"
},
"0001013706": {
"rank": 8,
"ecr": "187"
},
"0001362004": {
"rank": 9,
"ecr": "187"
},
"0001398659": {
"rank": 10,
"ecr": "166"
},
"0001622879": {
"rank": 11,
"ecr": "161"
},
"0001437226": {
"rank": 12,
"ecr": "137"
},
"0001371489": {
"rank": 13,
"ecr": "135"
},
"0001604738": {
"rank": 14,
"ecr": "111"
},
"0001502966": {
"rank": 15,
"ecr": "98"
},
"0001599407": {
"rank": 16,
"ecr": "98"
},
"0001574910": {
"rank": 17,
"ecr": "97"
},
"0001508348": {
"rank": 18,
"ecr": "96"
},
"0001592782": {
"rank": 19,
"ecr": "95"
},
"0001094814": {
"rank": 20,
"ecr": "94"
},
"0001084554": {
"rank": 21,
"ecr": "79"
},
"0001661600": {
"rank": 22,
"ecr": "36"
},
"0001620749": {
"rank": 23,
"ecr": "26"
},
"0001600347": {
"rank": 24,
"ecr": "21"
},
"0001602813": {
"rank": 25,
"ecr": "11"
},
"0001632121": {
"rank": 26,
"ecr": "1.4"
},
"0001533106": {
"rank": 27,
"ecr": "0.84"
},
"0001653099": {
"rank": 28,
"ecr": "0.00066"
}
}
},
"rating_box": [
[
"Top rated",
"7 of 28"
],
[
"Best, worst rating",
"245 %, < 0.001 %"
],
[
"New companies",
"7"
]
],
"regression_plot": "https://www.realrate-archive.com/us_consulting/2017/backtesting_correlation/regression_2017.svg",
"scentences": [
"Medicine Man Technologies Inc climbed 12 positions from 23 to 11 due to its excellent Assets, Noncurrent.",
"Argentum 47 INC lost 16 positions from 11 to 27 due to its bad Net Income.",
"ASIA Equity Exchange Group INC entered the 2018 ranking at rank 2, making it the best newcomer."
],
"url_segment": "2018-us-consulting",
"year": 2018,
"feature_importance": "https://www.realrate-archive.com/us_consulting/2017/feature_importance/feature_importance.svg",
"obs_ecr": {
"0001398659": {
"2011": {
"obs_EconomicCapitalRatio": 1.539752827949151
},
"2014": {
"obs_EconomicCapitalRatio": 1.7693855436847694
},
"2015": {
"obs_EconomicCapitalRatio": 2.210884637992054
},
"2016": {
"obs_EconomicCapitalRatio": 1.9426086881474436
},
"2017": {
"obs_EconomicCapitalRatio": 2.0688069009180623
},
"2018": {
"obs_EconomicCapitalRatio": 1.655913172904697
},
"2019": {
"obs_EconomicCapitalRatio": 2.0580633235010777
},
"2020": {
"obs_EconomicCapitalRatio": 1.8678578404492665
},
"2021": {
"obs_EconomicCapitalRatio": 2.325513559460721
},
"2022": {
"obs_EconomicCapitalRatio": 2.1781609632289314
},
"2023": {
"obs_EconomicCapitalRatio": 1.651002065940622
},
"2024": {
"obs_EconomicCapitalRatio": 1.9579163347885908
},
"2025": {
"obs_EconomicCapitalRatio": 1.7999649307711558
}
},
"0000723533": {
"2022": {
"obs_EconomicCapitalRatio": 138.9649748113621
},
"2023": {
"obs_EconomicCapitalRatio": 9.956182182834938
},
"2024": {
"obs_EconomicCapitalRatio": 66.51861069485622
}
},
"0000851520": {
"2011": {
"obs_EconomicCapitalRatio": 3.0506835726210886
},
"2012": {
"obs_EconomicCapitalRatio": 2.9225372871715494
},
"2014": {
"obs_EconomicCapitalRatio": 4.1054361609103
},
"2015": {
"obs_EconomicCapitalRatio": 4.75493471400272
},
"2016": {
"obs_EconomicCapitalRatio": 5.248779618730689
},
"2017": {
"obs_EconomicCapitalRatio": 5.724297355313731
},
"2018": {
"obs_EconomicCapitalRatio": 7.547006822451666
},
"2021": {
"obs_EconomicCapitalRatio": 12.146689950054833
},
"2022": {
"obs_EconomicCapitalRatio": 11.395450191948003
}
},
"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": 1.1244688321712049
},
"2012": {
"obs_EconomicCapitalRatio": 0.940857761411535
},
"2013": {
"obs_EconomicCapitalRatio": 1.4360405741085258
},
"2015": {
"obs_EconomicCapitalRatio": 3.6540137468524425
},
"2016": {
"obs_EconomicCapitalRatio": 3.5680016101158643
},
"2017": {
"obs_EconomicCapitalRatio": 2.842219038506586
},
"2018": {
"obs_EconomicCapitalRatio": 3.4032663726142514
},
"2019": {
"obs_EconomicCapitalRatio": 3.3079622257367713
},
"2021": {
"obs_EconomicCapitalRatio": 4.131673681528666
},
"2022": {
"obs_EconomicCapitalRatio": 3.8082963751319627
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 4.311281015009046
}
},
"0001098482": {
"2011": {
"obs_EconomicCapitalRatio": 0.8602525537646785
},
"2012": {
"obs_EconomicCapitalRatio": 0.48115949716030343
}
},
"0001304161": {
"2011": {
"obs_EconomicCapitalRatio": 0.9700649470661199
},
"2012": {
"obs_EconomicCapitalRatio": 0.712661566341175
},
"2013": {
"obs_EconomicCapitalRatio": 1.6861055505137008
},
"2014": {
"obs_EconomicCapitalRatio": 0.9996555030046275
},
"2015": {
"obs_EconomicCapitalRatio": 0.7485743306819859
},
"2016": {
"obs_EconomicCapitalRatio": 0.6873446604340862
},
"2017": {
"obs_EconomicCapitalRatio": 0.4509257751405694
},
"2020": {
"obs_EconomicCapitalRatio": 0.9283531520242134
},
"2021": {
"obs_EconomicCapitalRatio": 0.9436353470239495
},
"2022": {
"obs_EconomicCapitalRatio": 0.8968569844518887
},
"2023": {
"obs_EconomicCapitalRatio": 1.374648004040064
},
"2024": {
"obs_EconomicCapitalRatio": 1.0222115396220242
},
"2025": {
"obs_EconomicCapitalRatio": 1.5076515596655193
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 1.4165039492246052
}
},
"0001362004": {
"2011": {
"obs_EconomicCapitalRatio": 0.9618766341863608
},
"2012": {
"obs_EconomicCapitalRatio": 0.876854925041579
},
"2013": {
"obs_EconomicCapitalRatio": 1.401744078156394
},
"2014": {
"obs_EconomicCapitalRatio": 0.8887720411702392
},
"2015": {
"obs_EconomicCapitalRatio": 0.7849277640057986
},
"2016": {
"obs_EconomicCapitalRatio": 1.2323490993386124
},
"2017": {
"obs_EconomicCapitalRatio": 1.1616115353878438
},
"2018": {
"obs_EconomicCapitalRatio": 1.3108510617955738
},
"2019": {
"obs_EconomicCapitalRatio": 1.6046996155610609
},
"2020": {
"obs_EconomicCapitalRatio": 1.0595500292679412
},
"2021": {
"obs_EconomicCapitalRatio": 1.2979370319800287
},
"2022": {
"obs_EconomicCapitalRatio": 1.1019551809275647
}
},
"0001419275": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 1.8849651413761013
},
"2022": {
"obs_EconomicCapitalRatio": 0.2590145257358275
},
"2023": {
"obs_EconomicCapitalRatio": 0.213918285667703
},
"2024": {
"obs_EconomicCapitalRatio": 0.06678464529108614
}
},
"0001437226": {
"2011": {
"obs_EconomicCapitalRatio": 0.7392319938832651
},
"2012": {
"obs_EconomicCapitalRatio": 1.2685714485129653
},
"2013": {
"obs_EconomicCapitalRatio": 4.021857276195114
},
"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": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.7399973729988439
},
"2025": {
"obs_EconomicCapitalRatio": 1.2943909587253037
}
},
"0001443646": {
"2011": {
"obs_EconomicCapitalRatio": 0.3338697242831444
},
"2012": {
"obs_EconomicCapitalRatio": 0.45715654093443103
},
"2013": {
"obs_EconomicCapitalRatio": 0.6240824367341014
},
"2014": {
"obs_EconomicCapitalRatio": 1.1390963106096939
},
"2015": {
"obs_EconomicCapitalRatio": 1.375284492229565
},
"2022": {
"obs_EconomicCapitalRatio": 2.355859037671739
},
"2023": {
"obs_EconomicCapitalRatio": 2.6071877109203956
},
"2024": {
"obs_EconomicCapitalRatio": 2.6716129149941032
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 3.775068274237165
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 2.4471093741565393
}
},
"0001371489": {
"2012": {
"obs_EconomicCapitalRatio": 0.2779982413376258
},
"2013": {
"obs_EconomicCapitalRatio": 1.0328344262602889
},
"2014": {
"obs_EconomicCapitalRatio": 1.0904680761713388
},
"2015": {
"obs_EconomicCapitalRatio": 0.9826648821776579
},
"2016": {
"obs_EconomicCapitalRatio": 0.5476055970110201
},
"2017": {
"obs_EconomicCapitalRatio": 0.8057203269473748
},
"2018": {
"obs_EconomicCapitalRatio": 0.9109259203070323
},
"2019": {
"obs_EconomicCapitalRatio": 0.5435275616402141
},
"2020": {
"obs_EconomicCapitalRatio": 0.6649897125318329
},
"2021": {
"obs_EconomicCapitalRatio": 1.6940986642682347
},
"2022": {
"obs_EconomicCapitalRatio": 0.976288578471163
},
"2023": {
"obs_EconomicCapitalRatio": 1.0686106115273784
}
},
"0001620749": {
"2022": {
"obs_EconomicCapitalRatio": 1780.1341868543996
},
"2025": {
"obs_EconomicCapitalRatio": 1350.307864522077
}
},
"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": 1.427004157717902
},
"2017": {
"obs_EconomicCapitalRatio": 2.0147636032696288
},
"2018": {
"obs_EconomicCapitalRatio": 1.5507434593486291
},
"2019": {
"obs_EconomicCapitalRatio": 0.9421017567718573
},
"2021": {
"obs_EconomicCapitalRatio": 1.1421339093197826
},
"2022": {
"obs_EconomicCapitalRatio": 0.9143858111406027
},
"2023": {
"obs_EconomicCapitalRatio": 0.921068710725901
},
"2024": {
"obs_EconomicCapitalRatio": 0.5648653713585554
},
"2025": {
"obs_EconomicCapitalRatio": 0.4435737358305811
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 2.1534998236499256
}
},
"0001777319": {
"2022": {
"obs_EconomicCapitalRatio": 6.06575466010769
},
"2023": {
"obs_EconomicCapitalRatio": 0.38221558062013034
},
"2024": {
"obs_EconomicCapitalRatio": 0.8816562724954758
},
"2025": {
"obs_EconomicCapitalRatio": 1.1776031399093185
}
},
"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
},
"2025": {
"obs_EconomicCapitalRatio": 2.0695747601092966
}
},
"0001813603": {
"2021": {
"obs_EconomicCapitalRatio": 93.0295297448428
},
"2022": {
"obs_EconomicCapitalRatio": 39.65982047497421
},
"2023": {
"obs_EconomicCapitalRatio": 59.97827480388
},
"2024": {
"obs_EconomicCapitalRatio": 8.260304157040823
},
"2025": {
"obs_EconomicCapitalRatio": 3.3193056331688537
}
},
"0001847590": {
"2021": {
"obs_EconomicCapitalRatio": 2.4571555980385624
},
"2022": {
"obs_EconomicCapitalRatio": 1.4494349671853077
},
"2023": {
"obs_EconomicCapitalRatio": 1.5654628241480193
},
"2024": {
"obs_EconomicCapitalRatio": 1.1257685328975615
},
"2025": {
"obs_EconomicCapitalRatio": 1.327752165421433
}
},
"0001877939": {
"2022": {
"obs_EconomicCapitalRatio": 2.0275989203398894
},
"2023": {
"obs_EconomicCapitalRatio": 0.47979223620638584
},
"2024": {
"obs_EconomicCapitalRatio": 1.193121683244951
},
"2025": {
"obs_EconomicCapitalRatio": 4.036305182731097
}
},
"0001630212": {
"2023": {
"obs_EconomicCapitalRatio": 0.3179343892305164
}
},
"0001755058": {
"2023": {
"obs_EconomicCapitalRatio": 2.902707612055081
}
}
}
}