{
"company_details": [
{
"company_id": "0001644378",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001644378.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001644378_main_keyfigs.svg",
"name": "RMR Group INC",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 145% points.The greatest weakness of RMR Group INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 55% points.
The company's Economic Capital Ratio, given in the ranking table, is 274%, being 140% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001644378_2019_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"
},
"2018": {
"Assets, Current": "0.676",
"Assets": "0.776",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "176",
"Liabilities, Non-Current": "11.6",
"Liabilities": "106",
"Liabilities, Current": "70.1",
"Other Liabilities": "44.2",
"Cost of Revenues": "35.6",
"Expenses": "53.3",
"Revenues": "66.3",
"Net Income": "145",
"Labor Expense": "-39.4",
"Other Expenses": "30.7",
"General And Administrative Expense": "23.9",
"Other Revenues": "122",
"Revenue from Contract with Customer": "-55.5",
"Comprehensive Net Income": "91.7",
"Other Net Income": "15.2",
"Other Compr. Net Income": "-48.3",
"Economic Capital Ratio": "140"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "296,086",
"Assets, Noncurrent": "165,148",
"Cost of Revenues": "0",
"General And Administrative Expense": "27,149",
"Intangible Assets": "2,234",
"Labor Expense": "122,916",
"Liabilities, Current": "28,307",
"Liabilities, Non-Current": "8,183",
"Operating Lease Assets": "0",
"Other Assets": "40,960",
"Other Compr. Net Income": "-121,387",
"Other Expenses": "66,166",
"Other Liabilities": "33,277",
"Other Net Income": "24,132",
"Other Revenues": "409,525",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "504,428",
"Liabilities": "69,767",
"Expenses": "216,231",
"Revenues": "409,525",
"Stockholders Equity": "434,661",
"Net Income": "217,426",
"Comprehensive Net Income": "96,039",
"BaseVar": "911,830",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "274%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.739886563906042,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001644378.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001644378.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001644378.svg"
},
{
"company_id": "0001622879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001622879.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001622879_main_keyfigs.svg",
"name": "Medicine Man Technologies Inc",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Stockholders Equity, increasing the Economic Capital Ratio by 148% points.The greatest weakness of Medicine Man Technologies Inc is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 268%, being 134% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001622879_2019_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"
},
"2018": {
"Assets": "6.44",
"Liabilities": "93.0",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "170",
"Other Assets": "-3.48",
"Intangible Assets": "9.22",
"Assets, Noncurrent": "16.9",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "52.3",
"Other Liabilities": "45.6",
"Expenses": "18.5",
"Net Income": "51.7",
"Labor Expense": "-3.11",
"General And Administrative Expense": "21.7",
"Revenues": "36.2",
"Other Revenues": "76.1",
"Revenue from Contract with Customer": "-42.4",
"Comprehensive Net Income": "53.2",
"Other Compr. Net Income": "1.47",
"Other Net Income": "-2.69",
"Economic Capital Ratio": "134"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,449",
"Assets, Noncurrent": "14,772",
"Cost of Revenues": "2,578",
"General And Administrative Expense": "452",
"Intangible Assets": "12,386",
"Labor Expense": "985",
"Liabilities, Current": "1,148",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "-12,386",
"Other Compr. Net Income": "0",
"Other Expenses": "3,841",
"Other Liabilities": "0",
"Other Net Income": "-638",
"Other Revenues": "9,443",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "18,222",
"Liabilities": "1,148",
"Expenses": "7,855",
"Revenues": "9,443",
"Stockholders Equity": "17,074",
"Net Income": "949",
"Comprehensive Net Income": "949",
"BaseVar": "24,213",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "268%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 2.6800282638494415,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001622879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001622879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001622879.svg"
},
{
"company_id": "0001019737",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001019737.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001019737_main_keyfigs.svg",
"name": "Navigant Consulting INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Other Revenues, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Navigant Consulting INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 244%, being 110% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001019737_2019_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"
},
"2018": {
"Assets": "5.67",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "146",
"Other Assets": "-2.29",
"Intangible Assets": "9.92",
"Assets, Noncurrent": "-1.77",
"Liabilities": "93.3",
"Liabilities, Current": "51.1",
"Other Liabilities": "53.4",
"Revenues": "52.4",
"Net Income": "80.8",
"Other Revenues": "114",
"Revenue from Contract with Customer": "-53.6",
"Cost of Revenues": "-73.4",
"Comprehensive Net Income": "85.8",
"Other Compr. Net Income": "4.20",
"Other Expenses": "50.2",
"General And Administrative Expense": "8.25",
"Other Net Income": "25.8",
"Labor Expense": "10.4",
"Economic Capital Ratio": "110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "409,355",
"Assets, Noncurrent": "71,669",
"Cost of Revenues": "550,492",
"General And Administrative Expense": "138,571",
"Intangible Assets": "436,523",
"Labor Expense": "0",
"Liabilities, Current": "145,816",
"Liabilities, Non-Current": "59,178",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "12,260",
"Other Expenses": "38,109",
"Other Liabilities": "0",
"Other Net Income": "104,589",
"Other Revenues": "743,614",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "917,547",
"Liabilities": "204,994",
"Expenses": "727,172",
"Revenues": "743,614",
"Stockholders Equity": "712,553",
"Net Income": "121,031",
"Comprehensive Net Income": "133,291",
"BaseVar": "1,847,255",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "244%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 2.437829453355218,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001019737.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001019737.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001019737.svg"
},
{
"company_id": "0001083446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001083446.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001083446_main_keyfigs.svg",
"name": "Astrana Health Inc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001083446.svg",
"report_text": "The relative strengths and weaknesses of Astrana Health Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Astrana Health Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 145% points.The greatest weakness of Astrana Health Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 243%, being 109% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001083446_2019_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"
},
"2018": {
"Assets": "3.96",
"Liabilities": "103",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "145",
"Other Assets": "-11.4",
"Intangible Assets": "12.6",
"Assets, Noncurrent": "23.6",
"Liabilities, Current": "59.3",
"Other Liabilities": "57.0",
"Cost of Revenues": "-93.3",
"Expenses": "-7.33",
"Revenues": "87.2",
"Net Income": "83.6",
"Labor Expense": "11.2",
"Other Expenses": "44.8",
"General And Administrative Expense": "22.5",
"Other Revenues": "145",
"Revenue from Contract with Customer": "-58.1",
"Comprehensive Net Income": "86.1",
"Other Net Income": "4.35",
"Economic Capital Ratio": "109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "172,863",
"Assets, Noncurrent": "340,136",
"Cost of Revenues": "361,132",
"General And Administrative Expense": "43,354",
"Intangible Assets": "272,682",
"Labor Expense": "0",
"Liabilities, Current": "72,020",
"Liabilities, Non-Current": "34,318",
"Operating Lease Assets": "0",
"Other Assets": "-272,682",
"Other Compr. Net Income": "0",
"Other Expenses": "49,349",
"Other Liabilities": "0",
"Other Net Income": "-5,805",
"Other Revenues": "519,908",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "512,999",
"Liabilities": "106,338",
"Expenses": "453,835",
"Revenues": "519,908",
"Stockholders Equity": "406,661",
"Net Income": "60,267",
"Comprehensive Net Income": "60,267",
"BaseVar": "1,103,102",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "243%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.426304520515309,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001083446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001083446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001083446.svg"
},
{
"company_id": "0000851520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0000851520.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0000851520_main_keyfigs.svg",
"name": "Exponent INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Exponent INC is the variable Labor Expense, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 222%, being 89% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0000851520_2019_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"
},
"2018": {
"Assets, Current": "18.7",
"Assets": "12.3",
"Stockholders Equity": "82.6",
"ECR before LimitedLiability": "125",
"Liabilities, Non-Current": "-11.7",
"Liabilities": "62.4",
"Liabilities, Current": "32.4",
"Other Liabilities": "43.9",
"Cost of Revenues": "31.7",
"Expenses": "11.4",
"Revenues": "56.9",
"Net Income": "78.0",
"Labor Expense": "-66.4",
"Other Expenses": "33.5",
"General And Administrative Expense": "13.1",
"Revenue from Reimbursement": "8.28",
"Other Revenues": "-33.1",
"Revenue from Contract with Customer": "87.9",
"Comprehensive Net Income": "79.6",
"Other Net Income": "5.97",
"Economic Capital Ratio": "88.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "326,612",
"Assets, Noncurrent": "47,341",
"Cost of Revenues": "0",
"General And Administrative Expense": "48,131",
"Intangible Assets": "8,607",
"Labor Expense": "215,052",
"Liabilities, Current": "98,304",
"Liabilities, Non-Current": "55,256",
"Operating Lease Assets": "0",
"Other Assets": "86,376",
"Other Compr. Net Income": "-824",
"Other Expenses": "45,947",
"Other Liabilities": "1,467",
"Other Net Income": "2,751",
"Other Revenues": "-890",
"Revenue from Contract with Customer": "354,639",
"Revenue from Reimbursement": "24,884"
},
"output_variables": {
"Assets": "468,936",
"Liabilities": "155,027",
"Expenses": "309,130",
"Revenues": "378,633",
"Stockholders Equity": "313,909",
"Net Income": "72,254",
"Comprehensive Net Income": "71,430",
"BaseVar": "871,965",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "222%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.2222593107285538,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0000851520.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0000851520.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0000851520.svg"
},
{
"company_id": "0001057379",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001057379.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001057379_main_keyfigs.svg",
"name": "Hackett Group INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 143% points.The greatest weakness of Hackett Group INC is the variable Cost of Revenues, reducing the Economic Capital Ratio by 124% points.
The company's Economic Capital Ratio, given in the ranking table, is 219%, being 86% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001057379_2019_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"
},
"2018": {
"Assets, Current": "-7.31",
"Assets": "-9.53",
"Liabilities": "121",
"Stockholders Equity": "82.3",
"ECR before LimitedLiability": "122",
"Other Assets": "-5.67",
"Intangible Assets": "8.92",
"Liabilities, Non-Current": "18.8",
"Liabilities, Current": "67.7",
"Other Liabilities": "60.3",
"Cost of Revenues": "-124",
"Expenses": "-33.2",
"Revenues": "124",
"Net Income": "119",
"Labor Expense": "15.2",
"Other Expenses": "84.2",
"General And Administrative Expense": "-7.62",
"Other Revenues": "-56.3",
"Revenue from Contract with Customer": "143",
"Comprehensive Net Income": "119",
"Economic Capital Ratio": "85.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "73,091",
"Assets, Noncurrent": "23,454",
"Cost of Revenues": "186,285",
"General And Administrative Expense": "64,123",
"Intangible Assets": "84,207",
"Labor Expense": "0",
"Liabilities, Current": "44,227",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2,885",
"Other Expenses": "8,120",
"Other Liabilities": "12,935",
"Other Net Income": "-3,450",
"Other Revenues": "0",
"Revenue from Contract with Customer": "285,887",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "180,752",
"Liabilities": "57,162",
"Expenses": "258,528",
"Revenues": "285,887",
"Stockholders Equity": "123,590",
"Net Income": "23,909",
"Comprehensive Net Income": "21,024",
"BaseVar": "565,064",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "219%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.192059988799655,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001057379.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001057379.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001057379.svg"
},
{
"company_id": "0001604738",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001604738.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001604738_main_keyfigs.svg",
"name": "Ashford Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Stockholders Equity, increasing the Economic Capital Ratio by 99% points.The greatest weakness of Ashford Inc is the variable Labor Expense, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 210%, being 76% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001604738_2019_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"
},
"2018": {
"Assets, Current": "-3.85",
"Assets": "32.1",
"Liabilities": "47.7",
"Stockholders Equity": "99.4",
"ECR before LimitedLiability": "112",
"Other Assets": "-3.32",
"Intangible Assets": "50.8",
"Liabilities, Current": "37.2",
"Other Liabilities": "11.1",
"Cost of Revenues": "26.5",
"Expenses": "13.7",
"Revenues": "24.4",
"Net Income": "44.2",
"Labor Expense": "-27.6",
"Other Expenses": "7.06",
"General And Administrative Expense": "9.03",
"Other Revenues": "-26.8",
"Revenue from Contract with Customer": "55.6",
"Comprehensive Net Income": "46.7",
"Other Net Income": "4.32",
"Economic Capital Ratio": "76.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "76,809",
"Assets, Noncurrent": "48,819",
"Cost of Revenues": "0",
"General And Administrative Expense": "34,796",
"Intangible Assets": "252,877",
"Labor Expense": "79,205",
"Liabilities, Current": "38,246",
"Liabilities, Non-Current": "15,177",
"Operating Lease Assets": "0",
"Other Assets": "500",
"Other Compr. Net Income": "1,999",
"Other Expenses": "74,028",
"Other Liabilities": "55,303",
"Other Net Income": "329",
"Other Revenues": "0",
"Revenue from Contract with Customer": "195,520",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "379,005",
"Liabilities": "108,726",
"Expenses": "188,029",
"Revenues": "195,520",
"Stockholders Equity": "270,279",
"Net Income": "7,820",
"Comprehensive Net Income": "9,819",
"BaseVar": "556,426",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 2.0995522648392284,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001604738.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001604738.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001604738.svg"
},
{
"company_id": "0001013706",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001013706.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001013706_main_keyfigs.svg",
"name": "Wilhelmina International Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 134% points.The greatest weakness of Wilhelmina International Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 149% points.
The company's Economic Capital Ratio, given in the ranking table, is 188%, being 55% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001013706_2019_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"
},
"2018": {
"Assets, Current": "-14.1",
"Assets": "-22.4",
"Stockholders Equity": "72.6",
"ECR before LimitedLiability": "90.7",
"Assets, Noncurrent": "-11.8",
"Liabilities, Non-Current": "9.67",
"Liabilities": "92.1",
"Liabilities, Current": "64.6",
"Other Liabilities": "74.5",
"Cost of Revenues": "-149",
"Expenses": "-56.8",
"Revenues": "104",
"Net Income": "91.1",
"Labor Expense": "-34.5",
"Other Expenses": "90.8",
"General And Administrative Expense": "38.9",
"Other Revenues": "-61.5",
"Revenue from Contract with Customer": "134",
"Comprehensive Net Income": "91.5",
"Other Net Income": "9.40",
"Economic Capital Ratio": "54.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "18,846",
"Assets, Noncurrent": "2,681",
"Cost of Revenues": "55,600",
"General And Administrative Expense": "5,873",
"Intangible Assets": "13,245",
"Labor Expense": "14,015",
"Liabilities, Current": "14,503",
"Liabilities, Non-Current": "2,631",
"Operating Lease Assets": "0",
"Other Assets": "8,467",
"Other Compr. Net Income": "-97",
"Other Expenses": "1,323",
"Other Liabilities": "0",
"Other Net Income": "-184",
"Other Revenues": "0",
"Revenue from Contract with Customer": "77,851",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "43,239",
"Liabilities": "17,134",
"Expenses": "76,811",
"Revenues": "77,851",
"Stockholders Equity": "26,105",
"Net Income": "856",
"Comprehensive Net Income": "759",
"BaseVar": "155,690",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "188%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.8824482720203854,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001013706.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001013706.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001013706.svg"
},
{
"company_id": "0001362004",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001362004.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001362004_main_keyfigs.svg",
"name": "ICF International Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 91% points.The greatest weakness of ICF International Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 49% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001362004_2019_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"
},
"2018": {
"Liabilities, Non-Current": "-17.9",
"Liabilities": "70.7",
"Stockholders Equity": "65.7",
"ECR before LimitedLiability": "84.9",
"Liabilities, Current": "44.7",
"Other Liabilities": "45.6",
"Cost of Revenues": "-67.8",
"Expenses": "-12.6",
"Net Income": "80.9",
"Labor Expense": "12.1",
"Other Expenses": "64.4",
"General And Administrative Expense": "-8.52",
"Revenues": "84.3",
"Other Revenues": "-41.4",
"Revenue from Contract with Customer": "91.1",
"Assets, Current": "-9.39",
"Other Assets": "-7.29",
"Intangible Assets": "39.9",
"Assets, Noncurrent": "-8.01",
"Comprehensive Net Income": "82.6",
"Economic Capital Ratio": "49.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "392,106",
"Assets, Noncurrent": "69,326",
"Cost of Revenues": "857,508",
"General And Administrative Expense": "360,987",
"Intangible Assets": "751,138",
"Labor Expense": "0",
"Liabilities, Current": "278,059",
"Liabilities, Non-Current": "221,283",
"Operating Lease Assets": "0",
"Other Assets": "1,292",
"Other Compr. Net Income": "-6,683",
"Other Expenses": "57,343",
"Other Liabilities": "54,103",
"Other Net Income": "-735",
"Other Revenues": "0",
"Revenue from Contract with Customer": "1,337,973",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,213,862",
"Liabilities": "553,445",
"Expenses": "1,275,838",
"Revenues": "1,337,973",
"Stockholders Equity": "660,417",
"Net Income": "61,400",
"Comprehensive Net Income": "54,717",
"BaseVar": "3,006,849",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "182%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.8247559770376172,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001362004.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001362004.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001362004.svg"
},
{
"company_id": "0001574910",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001574910.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001574910_main_keyfigs.svg",
"name": "Renavotio INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 84% points.The greatest weakness of Renavotio INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 48% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001574910_2019_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"
},
"2018": {
"Assets, Current": "65.3",
"Assets": "14.1",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "84.1",
"Other Assets": "-5.10",
"Intangible Assets": "-9.53",
"Assets, Noncurrent": "-7.85",
"Cost of Revenues": "13.0",
"Expenses": "37.3",
"Net Income": "84.1",
"Labor Expense": "8.03",
"Other Expenses": "37.5",
"General And Administrative Expense": "-20.2",
"Revenues": "50.8",
"Other Revenues": "84.1",
"Revenue from Contract with Customer": "-37.0",
"Liabilities, Non-Current": "8.86",
"Liabilities, Current": "-50.9",
"Other Liabilities": "35.7",
"Comprehensive Net Income": "84.3",
"Economic Capital Ratio": "48.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,998",
"Assets, Noncurrent": "0",
"Cost of Revenues": "218",
"General And Administrative Expense": "691",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "1,456",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.5",
"Other Expenses": "122",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,678",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,998",
"Liabilities": "1,456",
"Expenses": "1,031",
"Revenues": "1,678",
"Stockholders Equity": "542",
"Net Income": "647",
"Comprehensive Net Income": "646",
"BaseVar": "3,922",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "182%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.817230387054006,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001574910.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001574910.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001574910.svg"
},
{
"company_id": "0001320760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001320760.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/graphs/IME_0001320760.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001320760.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001320760_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001320760_main_keyfigs.svg",
"name": "TSS Inc.",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001320760.svg",
"report_text": "The relative strengths and weaknesses of TSS Inc. are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of TSS Inc. compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 137% points.The greatest weakness of TSS Inc. is the variable Other Expenses, reducing the Economic Capital Ratio by 102% points.
The company's Economic Capital Ratio, given in the ranking table, is 174%, being 41% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001320760_2019_TSS_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-5.77",
"Assets": "-25.7",
"Liabilities": "62.3",
"ECR before LimitedLiability": "69.3",
"Assets, Noncurrent": "-13.0",
"Assets, Current": "-4.12",
"Intangible Assets": "-8.41",
"Other Liabilities": "6.59",
"Liabilities, Non-Current": "52.5",
"Liabilities, Current": "5.87",
"Cost of Revenues": "-113",
"Expenses": "-13.2",
"Net Income": "69.2",
"Labor Expense": "20.6",
"General And Administrative Expense": "-13.3",
"Other Expenses": "74.9",
"Revenues": "78.9",
"Other Revenues": "78.9",
"Other Net Income": "-40.1",
"Comprehensive Net Income": "69.2",
"Economic Capital Ratio": "22.9"
},
"2012": {
"Assets": "-85.9",
"Liabilities": "13.9",
"Stockholders Equity": "-18.3",
"Other Assets": "-6.80",
"Intangible Assets": "-56.4",
"Assets, Current": "-32.4",
"Assets, Noncurrent": "-31.9",
"Liabilities, Non-Current": "6.35",
"Liabilities, Current": "3.90",
"Other Liabilities": "0.303",
"Other Expenses": "36.9",
"Expenses": "-92.0",
"Revenues": "72.6",
"Net Income": "11.8",
"Cost of Revenues": "-246",
"Labor Expense": "3.01",
"Other Revenues": "72.6",
"ECR before LimitedLiability": "2.68",
"Comprehensive Net Income": "12.2",
"Other Net Income": "-73.3",
"Economic Capital Ratio": "-31.2"
},
"2013": {
"Assets, Noncurrent": "-34.6",
"Assets": "-85.0",
"Liabilities": "5.02",
"Stockholders Equity": "-90.0",
"Intangible Assets": "-42.2",
"Assets, Current": "-47.5",
"Liabilities, Non-Current": "3.41",
"Other Liabilities": "0.115",
"Liabilities, Current": "0.302",
"Other Expenses": "33.3",
"Expenses": "-66.2",
"Revenues": "56.8",
"Net Income": "15.8",
"Labor Expense": "1.56",
"General And Administrative Expense": "0.305",
"Cost of Revenues": "-199",
"Other Revenues": "56.8",
"ECR before LimitedLiability": "9.42",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-39.2",
"Economic Capital Ratio": "-30.4"
},
"2014": {
"Assets, Current": "-60.9",
"Assets": "-92.2",
"Liabilities": "9.02",
"Stockholders Equity": "-119",
"Intangible Assets": "-3.38",
"Assets, Noncurrent": "-19.8",
"Other Assets": "-1.80",
"ECR before LimitedLiability": "-1.95",
"Liabilities, Non-Current": "6.03",
"Other Liabilities": "1.51",
"General And Administrative Expense": "-9.94",
"Expenses": "-51.5",
"Revenues": "63.8",
"Net Income": "24.1",
"Labor Expense": "3.04",
"Other Expenses": "-93.1",
"Cost of Revenues": "15.8",
"Other Revenues": "63.8",
"Comprehensive Net Income": "24.5",
"Other Net Income": "-1.89",
"Economic Capital Ratio": "-39.8"
},
"2015": {
"Assets": "-57.5",
"Liabilities": "6.14",
"Stockholders Equity": "-38.9",
"Assets, Noncurrent": "-16.2",
"Other Assets": "6.50",
"Intangible Assets": "-23.7",
"Assets, Current": "-13.7",
"Liabilities, Non-Current": "4.25",
"ECR before LimitedLiability": "8.59",
"Liabilities, Current": "0.838",
"General And Administrative Expense": "1.29",
"Expenses": "-1.65",
"Revenues": "46.7",
"Net Income": "26.4",
"Other Expenses": "-54.8",
"Labor Expense": "1.54",
"Cost of Revenues": "6.09",
"Other Revenues": "46.7",
"Other Net Income": "-1.66",
"Comprehensive Net Income": "26.5",
"Economic Capital Ratio": "-23.6"
},
"2016": {
"Assets, Current": "-48.2",
"Assets": "-81.0",
"Liabilities": "7.98",
"Stockholders Equity": "-89.6",
"Other Assets": "-13.0",
"Intangible Assets": "-1.98",
"Assets, Noncurrent": "-1.82",
"Liabilities, Non-Current": "6.58",
"ECR before LimitedLiability": "2.28",
"Other Liabilities": "0.811",
"Cost of Revenues": "11.6",
"Expenses": "-44.5",
"Revenues": "50.2",
"Net Income": "29.1",
"General And Administrative Expense": "-0.681",
"Other Expenses": "-102",
"Labor Expense": "3.23",
"Other Revenues": "50.2",
"Other Net Income": "2.82",
"Comprehensive Net Income": "30.9",
"Economic Capital Ratio": "-23.9"
},
"2018": {
"Assets": "-36.9",
"Liabilities": "78.3",
"Stockholders Equity": "17.6",
"ECR before LimitedLiability": "76.6",
"Other Assets": "-12.5",
"Intangible Assets": "-16.6",
"Assets, Noncurrent": "-16.1",
"Liabilities, Current": "61.8",
"Other Liabilities": "76.0",
"Cost of Revenues": "76.0",
"Expenses": "-52.2",
"Revenues": "104",
"Net Income": "90.6",
"Labor Expense": "20.5",
"Other Expenses": "-102",
"General And Administrative Expense": "-30.9",
"Other Revenues": "-66.8",
"Revenue from Contract with Customer": "137",
"Comprehensive Net Income": "91.9",
"Other Net Income": "23.6",
"Economic Capital Ratio": "40.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001320760_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "17,106",
"Assets, Noncurrent": "326",
"Cost of Revenues": "24,376",
"General And Administrative Expense": "11,235",
"Intangible Assets": "3,900",
"Labor Expense": "0",
"Liabilities, Current": "10,080",
"Liabilities, Non-Current": "76",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "234",
"Other Liabilities": "2,457",
"Other Net Income": "830",
"Other Revenues": "36,855",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "21,333",
"Liabilities": "12,614",
"Expenses": "35,845",
"Revenues": "36,855",
"Stockholders Equity": "8,719",
"Net Income": "1,840",
"Comprehensive Net Income": "1,840",
"BaseVar": "76,533",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "167%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,376",
"Assets, Noncurrent": "293",
"Cost of Revenues": "38,236",
"General And Administrative Expense": "10,456",
"Intangible Assets": "1,829",
"Labor Expense": "0",
"Liabilities, Current": "9,282",
"Liabilities, Non-Current": "53",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,642",
"Other Liabilities": "1,957",
"Other Net Income": "-301",
"Other Revenues": "47,674",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "16,498",
"Liabilities": "11,292",
"Expenses": "51,334",
"Revenues": "47,674",
"Stockholders Equity": "5,206",
"Net Income": "-3,960",
"Comprehensive Net Income": "-3,960",
"BaseVar": "94,335",
"ECR before LimitedLiability": "-1.6%",
"Economic Capital Ratio": "98%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,411",
"Assets, Noncurrent": "591",
"Cost of Revenues": "35,456",
"General And Administrative Expense": "11,192",
"Intangible Assets": "3,023",
"Labor Expense": "0",
"Liabilities, Current": "13,043",
"Liabilities, Non-Current": "9.4",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "358",
"Other Liabilities": "723",
"Other Net Income": "-217",
"Other Revenues": "44,429",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "17,025",
"Liabilities": "13,775",
"Expenses": "47,006",
"Revenues": "44,429",
"Stockholders Equity": "3,250",
"Net Income": "-2,794",
"Comprehensive Net Income": "-2,794",
"BaseVar": "89,639",
"ECR before LimitedLiability": "-4.3%",
"Economic Capital Ratio": "98%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,768",
"Assets, Noncurrent": "761",
"Cost of Revenues": "0",
"General And Administrative Expense": "10,546",
"Intangible Assets": "2,886",
"Labor Expense": "0",
"Liabilities, Current": "8,876",
"Liabilities, Non-Current": "18",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,965",
"Other Liabilities": "575",
"Other Net Income": "-277",
"Other Revenues": "27,985",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "10,415",
"Liabilities": "9,469",
"Expenses": "30,511",
"Revenues": "27,985",
"Stockholders Equity": "946",
"Net Income": "-2,803",
"Comprehensive Net Income": "-2,803",
"BaseVar": "57,548",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "96%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,514",
"Assets, Noncurrent": "765",
"Cost of Revenues": "0",
"General And Administrative Expense": "9,651",
"Intangible Assets": "2,748",
"Labor Expense": "0",
"Liabilities, Current": "12,539",
"Liabilities, Non-Current": "1,088",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21,706",
"Other Liabilities": "0",
"Other Net Income": "-335",
"Other Revenues": "29,487",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "13,027",
"Liabilities": "13,627",
"Expenses": "31,357",
"Revenues": "29,487",
"Stockholders Equity": "-600",
"Net Income": "-2,205",
"Comprehensive Net Income": "-2,205",
"BaseVar": "62,882",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "97%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,391",
"Assets, Noncurrent": "574",
"Cost of Revenues": "0",
"General And Administrative Expense": "8,149",
"Intangible Assets": "2,611",
"Labor Expense": "0",
"Liabilities, Current": "9,120",
"Liabilities, Non-Current": "62",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "20,786",
"Other Liabilities": "825",
"Other Net Income": "539",
"Other Revenues": "27,373",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "8,576",
"Liabilities": "10,007",
"Expenses": "28,935",
"Revenues": "27,373",
"Stockholders Equity": "-1,431",
"Net Income": "-1,023",
"Comprehensive Net Income": "-1,023",
"BaseVar": "55,338",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "96%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,433",
"Assets, Noncurrent": "499",
"Cost of Revenues": "0",
"General And Administrative Expense": "6,372",
"Intangible Assets": "1,178",
"Labor Expense": "0",
"Liabilities, Current": "4,571",
"Liabilities, Non-Current": "1,946",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "14,263",
"Other Liabilities": "112",
"Other Net Income": "737",
"Other Revenues": "0",
"Revenue from Contract with Customer": "22,335",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9,110",
"Liabilities": "6,629",
"Expenses": "20,635",
"Revenues": "22,335",
"Stockholders Equity": "2,481",
"Net Income": "2,437",
"Comprehensive Net Income": "2,437",
"BaseVar": "43,272",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.7414740466384924,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001320760.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001320760.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001320760.svg"
},
{
"company_id": "0001437226",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001437226.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001437226_main_keyfigs.svg",
"name": "Mastech Digital Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 118% points.The greatest weakness of Mastech Digital Inc is the variable Cost of Revenues, reducing the Economic Capital Ratio by 146% points.
The company's Economic Capital Ratio, given in the ranking table, is 159%, being 26% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001437226_2019_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"
},
"2018": {
"Assets, Current": "-20.2",
"Assets": "-32.5",
"Liabilities": "63.0",
"Stockholders Equity": "35.2",
"ECR before LimitedLiability": "61.5",
"Other Assets": "-12.5",
"Intangible Assets": "16.4",
"Assets, Noncurrent": "-18.1",
"Liabilities, Non-Current": "-39.6",
"Liabilities, Current": "61.3",
"Other Liabilities": "60.9",
"Cost of Revenues": "-146",
"Expenses": "-44.3",
"Revenues": "80.4",
"Net Income": "67.2",
"Labor Expense": "18.7",
"Other Expenses": "65.3",
"Other Revenues": "118",
"Revenue from Contract with Customer": "-78.3",
"Comprehensive Net Income": "68.0",
"Economic Capital Ratio": "25.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "40,695",
"Assets, Noncurrent": "2,208",
"Cost of Revenues": "134,636",
"General And Administrative Expense": "32,221",
"Intangible Assets": "48,844",
"Labor Expense": "0",
"Liabilities, Current": "17,906",
"Liabilities, Non-Current": "34,129",
"Operating Lease Assets": "0",
"Other Assets": "837",
"Other Compr. Net Income": "-136",
"Other Expenses": "1,405",
"Other Liabilities": "6,273",
"Other Net Income": "-2,211",
"Other Revenues": "177,164",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "92,584",
"Liabilities": "58,308",
"Expenses": "168,262",
"Revenues": "177,164",
"Stockholders Equity": "34,276",
"Net Income": "6,691",
"Comprehensive Net Income": "6,555",
"BaseVar": "357,142",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "159%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.590614234928596,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001437226.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001437226.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001437226.svg"
},
{
"company_id": "0001398659",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001398659.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001398659_main_keyfigs.svg",
"name": "Genpact LTD",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 62% points.The greatest weakness of Genpact LTD is the variable Cost of Revenues, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 158%, being 24% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001398659_2019_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"
},
"2018": {
"Assets": "12.0",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "60.1",
"Intangible Assets": "26.2",
"Assets, Noncurrent": "-4.61",
"Liabilities, Non-Current": "-42.2",
"Liabilities": "31.6",
"Liabilities, Current": "25.7",
"Other Liabilities": "41.3",
"Cost of Revenues": "-47.7",
"Expenses": "11.7",
"Revenues": "53.4",
"Net Income": "59.9",
"Labor Expense": "10.5",
"Other Expenses": "56.6",
"Other Revenues": "-35.6",
"Revenue from Contract with Customer": "62.3",
"Comprehensive Net Income": "59.7",
"Other Net Income": "6.64",
"Other Compr. Net Income": "-5.14",
"Economic Capital Ratio": "24.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,355,057",
"Assets, Noncurrent": "367,874",
"Cost of Revenues": "1,921,768",
"General And Administrative Expense": "693,865",
"Intangible Assets": "1,570,919",
"Labor Expense": "0",
"Liabilities, Current": "976,312",
"Liabilities, Non-Current": "1,140,871",
"Operating Lease Assets": "0",
"Other Assets": "235,595",
"Other Compr. Net Income": "-153,734",
"Other Expenses": "119,613",
"Other Liabilities": "8,080",
"Other Net Income": "15,714",
"Other Revenues": "0",
"Revenue from Contract with Customer": "3,000,790",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "3,529,445",
"Liabilities": "2,125,263",
"Expenses": "2,735,246",
"Revenues": "3,000,790",
"Stockholders Equity": "1,404,182",
"Net Income": "281,258",
"Comprehensive Net Income": "127,524",
"BaseVar": "7,610,796",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "158%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.5768078405689026,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001398659.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001398659.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001398659.svg"
},
{
"company_id": "0001371489",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001371489.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001371489_main_keyfigs.svg",
"name": "Information Services Group Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Information Services Group Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 150%, being 17% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001371489_2019_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"
},
"2018": {
"Assets": "-13.5",
"Liabilities": "52.1",
"Stockholders Equity": "38.9",
"ECR before LimitedLiability": "52.6",
"Other Assets": "-10.0",
"Intangible Assets": "25.4",
"Assets, Noncurrent": "-14.3",
"Liabilities, Non-Current": "-57.8",
"Liabilities, Current": "52.0",
"Other Liabilities": "52.0",
"Cost of Revenues": "52.0",
"Expenses": "-20.0",
"Revenues": "56.2",
"Net Income": "54.0",
"Labor Expense": "14.3",
"Other Expenses": "-51.7",
"General And Administrative Expense": "-24.9",
"Other Revenues": "-47.1",
"Revenue from Contract with Customer": "71.1",
"Comprehensive Net Income": "54.2",
"Economic Capital Ratio": "16.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "98,190",
"Assets, Noncurrent": "7,497",
"Cost of Revenues": "0",
"General And Administrative Expense": "95,400",
"Intangible Assets": "106,011",
"Labor Expense": "0",
"Liabilities, Current": "40,649",
"Liabilities, Non-Current": "93,705",
"Operating Lease Assets": "0",
"Other Assets": "3,033",
"Other Compr. Net Income": "-1,489",
"Other Expenses": "174,815",
"Other Liabilities": "1,790",
"Other Net Income": "123",
"Other Revenues": "0",
"Revenue from Contract with Customer": "275,769",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "214,731",
"Liabilities": "136,144",
"Expenses": "270,215",
"Revenues": "275,769",
"Stockholders Equity": "78,587",
"Net Income": "5,677",
"Comprehensive Net Income": "4,188",
"BaseVar": "618,990",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.5018317060041109,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001371489.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001371489.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001371489.svg"
},
{
"company_id": "0001084554",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001084554.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001084554_main_keyfigs.svg",
"name": "Lightbridge Corp",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 135% points.The greatest weakness of Lightbridge Corp is the variable Net Income, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 2.2% points above the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001084554_2019_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"
},
"2018": {
"Assets, Current": "135",
"Assets": "98.5",
"Liabilities": "39.3",
"Stockholders Equity": "79.7",
"ECR before LimitedLiability": "38.2",
"Other Assets": "-7.41",
"Intangible Assets": "-13.8",
"Assets, Noncurrent": "-2.31",
"Liabilities, Non-Current": "7.56",
"Liabilities, Current": "37.6",
"Other Liabilities": "30.6",
"Revenues": "-101",
"Net Income": "-103",
"Other Revenues": "-70.2",
"Revenue from Contract with Customer": "-37.2",
"Cost of Revenues": "30.0",
"Comprehensive Net Income": "-101",
"Other Expenses": "8.04",
"General And Administrative Expense": "-40.3",
"Other Net Income": "-3.01",
"Labor Expense": "8.25",
"Economic Capital Ratio": "2.24"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,767",
"Assets, Noncurrent": "1,577",
"Cost of Revenues": "0",
"General And Administrative Expense": "6,715",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "476",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,458",
"Other Liabilities": "0",
"Other Net Income": "-724",
"Other Revenues": "-4,779",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "26,345",
"Liabilities": "476",
"Expenses": "10,174",
"Revenues": "-4,779",
"Stockholders Equity": "25,868",
"Net Income": "-15,676",
"Comprehensive Net Income": "-15,676",
"BaseVar": "26,108",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.3576456759915363,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001084554.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001084554.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001084554.svg"
},
{
"company_id": "0001508348",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001508348.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001508348_main_keyfigs.svg",
"name": "Americann Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Assets, increasing the Economic Capital Ratio by 54% points.The greatest weakness of Americann Inc is the variable Net Income, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 20% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001508348_2019_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"
},
"2018": {
"Assets, Current": "17.2",
"Assets": "53.7",
"Liabilities": "15.3",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "15.9",
"Other Assets": "41.4",
"Intangible Assets": "-14.1",
"Assets, Noncurrent": "-11.5",
"Liabilities, Current": "15.4",
"Other Liabilities": "-9.04",
"Cost of Revenues": "15.5",
"Expenses": "16.8",
"Revenues": "-56.3",
"Net Income": "-66.2",
"Other Expenses": "15.4",
"General And Administrative Expense": "-12.2",
"Other Revenues": "-25.6",
"Revenue from Contract with Customer": "-33.5",
"Comprehensive Net Income": "-65.1",
"Other Net Income": "-51.6",
"Economic Capital Ratio": "-20.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,082",
"Assets, Noncurrent": "5.8",
"Cost of Revenues": "0",
"General And Administrative Expense": "1,438",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "845",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "5,369",
"Other Compr. Net Income": "0",
"Other Expenses": "591",
"Other Liabilities": "1,782",
"Other Net Income": "-2,403",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9,457",
"Liabilities": "2,627",
"Expenses": "2,029",
"Revenues": "0",
"Stockholders Equity": "6,830",
"Net Income": "-4,433",
"Comprehensive Net Income": "-4,433",
"BaseVar": "9,633",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.1344488735691305,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001508348.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001508348.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001508348.svg"
},
{
"company_id": "0001400683",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001400683.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/graphs/IME_0001400683.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001400683_main_keyfigs.svg",
"name": "STWC Holdings Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001400683.svg",
"report_text": "The relative strengths and weaknesses of STWC Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of STWC Holdings Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 90% points.The greatest weakness of STWC Holdings Inc is the variable General And Administrative Expense, reducing the Economic Capital Ratio by 130% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 42% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001400683_2019_STWC_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "12.3",
"Assets": "-24.1",
"Liabilities": "13.2",
"Stockholders Equity": "-54.0",
"ECR before LimitedLiability": "-78.7",
"Assets, Noncurrent": "-6.15",
"Assets, Current": "-24.7",
"Intangible Assets": "-8.99",
"Other Liabilities": "-0.596",
"Liabilities, Non-Current": "10.6",
"Liabilities, Current": "2.06",
"Cost of Revenues": "4.29",
"Expenses": "-6.54",
"Revenues": "-18.7",
"Net Income": "-36.7",
"Labor Expense": "2.00",
"Other Expenses": "-15.6",
"Other Revenues": "-18.7",
"Other Net Income": "-5.65",
"Comprehensive Net Income": "-36.9",
"Economic Capital Ratio": "-125"
},
"2012": {
"Assets": "-20.2",
"Liabilities": "8.02",
"Stockholders Equity": "-58.4",
"ECR before LimitedLiability": "-61.6",
"Other Assets": "15.4",
"Intangible Assets": "-12.1",
"Assets, Current": "-19.1",
"Assets, Noncurrent": "-5.20",
"Liabilities, Non-Current": "6.58",
"Liabilities, Current": "0.358",
"Other Expenses": "-9.19",
"Expenses": "6.47",
"Revenues": "-17.1",
"Net Income": "-14.7",
"General And Administrative Expense": "6.11",
"Cost of Revenues": "6.29",
"Labor Expense": "2.36",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-14.6",
"Other Net Income": "-4.90",
"Economic Capital Ratio": "-95.5"
},
"2018": {
"Assets, Current": "-34.7",
"Assets": "-76.8",
"Liabilities": "4.58",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-5.56",
"Intangible Assets": "-6.10",
"Assets, Noncurrent": "-5.81",
"Liabilities, Current": "-21.5",
"Other Liabilities": "11.4",
"Cost of Revenues": "4.89",
"Expenses": "-5.00",
"Revenues": "-76.6",
"Net Income": "69.5",
"Labor Expense": "-58.0",
"Other Expenses": "77.9",
"General And Administrative Expense": "-130",
"Other Revenues": "-3.20",
"Revenue from Contract with Customer": "-60.4",
"Comprehensive Net Income": "70.5",
"Other Net Income": "89.7",
"Economic Capital Ratio": "-41.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001400683_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1.1",
"Assets, Noncurrent": "0",
"Cost of Revenues": "1.0",
"General And Administrative Expense": "8.9",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "20",
"Liabilities, Non-Current": "46",
"Operating Lease Assets": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "30",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1.0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "14",
"Liabilities": "66",
"Expenses": "40",
"Revenues": "1.0",
"Stockholders Equity": "-53",
"Net Income": "-39",
"Comprehensive Net Income": "-39",
"BaseVar": "73",
"ECR before LimitedLiability": "-314%",
"Economic Capital Ratio": "19%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0.012",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0.12",
"General And Administrative Expense": "1.1",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "19",
"Liabilities, Non-Current": "68",
"Operating Lease Assets": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "22",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0.12",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "12",
"Liabilities": "88",
"Expenses": "23",
"Revenues": "0.12",
"Stockholders Equity": "-76",
"Net Income": "-23",
"Comprehensive Net Income": "-23",
"BaseVar": "69",
"ECR before LimitedLiability": "-254%",
"Economic Capital Ratio": "34%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "62",
"Assets, Noncurrent": "3.8",
"Cost of Revenues": "234",
"General And Administrative Expense": "1,095",
"Intangible Assets": "8.0",
"Labor Expense": "524",
"Liabilities, Current": "1,007",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "94",
"Other Compr. Net Income": "0",
"Other Expenses": "-524",
"Other Liabilities": "0",
"Other Net Income": "1,454",
"Other Revenues": "264",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "168",
"Liabilities": "1,007",
"Expenses": "1,329",
"Revenues": "264",
"Stockholders Equity": "-839",
"Net Income": "389",
"Comprehensive Net Income": "389",
"BaseVar": "3,055",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9201799818086217,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001400683.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001400683.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001400683.svg"
},
{
"company_id": "0001599407",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001599407.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001599407_main_keyfigs.svg",
"name": "1847 Holdings LLC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Other Revenues, increasing the Economic Capital Ratio by 36% points.The greatest weakness of 1847 Holdings LLC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 7.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 43% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001599407_2019_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"
},
"2018": {
"Assets, Current": "-6.47",
"Assets": "-6.15",
"Liabilities": "-0.884",
"Stockholders Equity": "-6.30",
"ECR before LimitedLiability": "-6.93",
"Other Assets": "-3.52",
"Intangible Assets": "-5.62",
"Assets, Noncurrent": "23.6",
"Liabilities, Non-Current": "-5.94",
"Liabilities, Current": "4.98",
"Revenues": "13.0",
"Net Income": "8.80",
"Other Revenues": "35.5",
"Revenue from Contract with Customer": "-7.52",
"Cost of Revenues": "-1.33",
"Comprehensive Net Income": "9.50",
"Other Expenses": "-3.34",
"General And Administrative Expense": "1.67",
"Other Net Income": "-2.08",
"Labor Expense": "3.07",
"Economic Capital Ratio": "-42.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,517",
"Assets, Noncurrent": "4,491",
"Cost of Revenues": "2,371",
"General And Administrative Expense": "1,654",
"Intangible Assets": "44",
"Labor Expense": "0",
"Liabilities, Current": "2,212",
"Liabilities, Non-Current": "3,262",
"Operating Lease Assets": "0",
"Other Assets": "0.38",
"Other Compr. Net Income": "0",
"Other Expenses": "4,047",
"Other Liabilities": "2,605",
"Other Net Income": "-804",
"Other Revenues": "7,334",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "6,052",
"Liabilities": "8,079",
"Expenses": "8,071",
"Revenues": "7,334",
"Stockholders Equity": "-2,027",
"Net Income": "-1,542",
"Comprehensive Net Income": "-1,542",
"BaseVar": "20,196",
"ECR before LimitedLiability": "-69%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.906442655973109,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001599407.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001599407.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001599407.svg"
},
{
"company_id": "0001693687",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001693687.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/graphs/IME_0001693687.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001693687_main_keyfigs.svg",
"name": "Greenlit Ventures INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001693687.svg",
"report_text": "The relative strengths and weaknesses of Greenlit Ventures 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 Greenlit Ventures INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Greenlit Ventures INC is the variable Other Expenses, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 47% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001693687_2019_Greenlit_Ventures_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-8.85",
"Assets": "26.1",
"Liabilities": "-3.31",
"Stockholders Equity": "7.87",
"ECR before LimitedLiability": "-10.6",
"Other Assets": "83.4",
"Intangible Assets": "-5.36",
"Assets, Noncurrent": "-4.50",
"Liabilities, Current": "6.55",
"Other Liabilities": "-10.6",
"Cost of Revenues": "7.67",
"Expenses": "-5.40",
"Revenues": "-10.3",
"Net Income": "-11.0",
"Other Expenses": "-15.8",
"General And Administrative Expense": "7.84",
"Other Revenues": "-5.30",
"Revenue from Contract with Customer": "-7.57",
"Comprehensive Net Income": "-10.9",
"Other Net Income": "3.33",
"Economic Capital Ratio": "-46.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001693687_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "2.5",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "249",
"Other Compr. Net Income": "0",
"Other Expenses": "185",
"Other Liabilities": "187",
"Other Net Income": "11",
"Other Revenues": "10",
"Revenue from Contract with Customer": "5.9",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "249",
"Liabilities": "187",
"Expenses": "187",
"Revenues": "16",
"Stockholders Equity": "62",
"Net Income": "-161",
"Comprehensive Net Income": "-161",
"BaseVar": "392",
"ECR before LimitedLiability": "-86%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.869904011840133,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001693687.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001693687.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001693687.svg"
},
{
"company_id": "0001657045",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001657045.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/graphs/IME_0001657045.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001657045.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001657045_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001657045_main_keyfigs.svg",
"name": "NEXT Chemx Corporation",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001657045.svg",
"report_text": "The relative strengths and weaknesses of NEXT Chemx Corporation 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 NEXT Chemx Corporation compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 69% points.The greatest weakness of NEXT Chemx Corporation is the variable Other Expenses, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 62% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001657045_2019_NEXT_Chemx_Corporation.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-17.7",
"Assets": "12.0",
"Liabilities": "-3.09",
"ECR before LimitedLiability": "-25.7",
"Other Assets": "68.9",
"Intangible Assets": "-10.2",
"Assets, Noncurrent": "-8.45",
"Liabilities, Current": "6.07",
"Other Liabilities": "-15.3",
"Cost of Revenues": "11.8",
"Expenses": "-14.2",
"Net Income": "-24.1",
"Labor Expense": "3.31",
"Other Expenses": "-26.1",
"General And Administrative Expense": "11.3",
"Revenues": "-16.6",
"Other Revenues": "-11.3",
"Revenue from Contract with Customer": "-6.44",
"Comprehensive Net Income": "-22.6",
"Other Compr. Net Income": "3.66",
"Economic Capital Ratio": "-61.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001657045_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0.031",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "84",
"Other Compr. Net Income": "4.7",
"Other Expenses": "92",
"Other Liabilities": "80",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "15",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "84",
"Liabilities": "80",
"Expenses": "92",
"Revenues": "15",
"Stockholders Equity": "3.9",
"Net Income": "-77",
"Comprehensive Net Income": "-72",
"BaseVar": "172",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7187300326148754,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001657045.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001657045.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001657045.svg"
},
{
"company_id": "0001502966",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001502966.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001502966_main_keyfigs.svg",
"name": "Hypha Labs Inc",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Revenue from Contract with Customer, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Hypha Labs Inc is the variable Expenses, reducing the Economic Capital Ratio by 169% points.
The company's Economic Capital Ratio, given in the ranking table, is 63%, being 71% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001502966_2019_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"
},
"2018": {
"Assets, Current": "-34.1",
"Assets": "-50.0",
"Liabilities": "13.9",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "-35.0",
"Other Assets": "-19.9",
"Intangible Assets": "-30.3",
"Assets, Noncurrent": "39.4",
"Liabilities, Current": "9.46",
"Other Liabilities": "8.80",
"Cost of Revenues": "-106",
"Expenses": "-169",
"Revenues": "50.4",
"Net Income": "-30.0",
"Labor Expense": "12.8",
"General And Administrative Expense": "-34.4",
"Other Revenues": "-34.5",
"Revenue from Contract with Customer": "60.9",
"Comprehensive Net Income": "-28.8",
"Other Net Income": "13.7",
"Economic Capital Ratio": "-70.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "442",
"Assets, Noncurrent": "957",
"Cost of Revenues": "2,070",
"General And Administrative Expense": "1,452",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "385",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,077",
"Other Liabilities": "0",
"Other Net Income": "105",
"Other Revenues": "0",
"Revenue from Contract with Customer": "2,840",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "1,399",
"Liabilities": "385",
"Expenses": "4,599",
"Revenues": "2,840",
"Stockholders Equity": "1,015",
"Net Income": "-1,654",
"Comprehensive Net Income": "-1,654",
"BaseVar": "7,002",
"ECR before LimitedLiability": "-165%",
"Economic Capital Ratio": "63%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.6262282916209246,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001502966.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001502966.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001502966.svg"
},
{
"company_id": "0001592782",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001592782.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001592782_main_keyfigs.svg",
"name": "Nukkleus Inc",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Other Net Income, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Nukkleus Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 74% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001592782_2019_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"
},
"2018": {
"Assets, Current": "8.46",
"Assets": "-19.4",
"Liabilities": "-11.1",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-37.6",
"Other Assets": "-6.60",
"Intangible Assets": "-12.3",
"Assets, Noncurrent": "-10.2",
"Liabilities, Current": "-9.87",
"Other Liabilities": "-1.43",
"Cost of Revenues": "12.0",
"Expenses": "-2.23",
"Revenues": "-27.2",
"Net Income": "-2.05",
"Labor Expense": "3.46",
"Other Expenses": "13.4",
"General And Administrative Expense": "-28.1",
"Other Revenues": "-12.6",
"Revenue from Contract with Customer": "-16.6",
"Other Net Income": "28.2",
"Economic Capital Ratio": "-73.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "306",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "456",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "625",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "56",
"Other Liabilities": "244",
"Other Net Income": "300",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "306",
"Liabilities": "869",
"Expenses": "512",
"Revenues": "0",
"Stockholders Equity": "-564",
"Net Income": "-212",
"Comprehensive Net Income": "-212",
"BaseVar": "1,245",
"ECR before LimitedLiability": "-173%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.6000649078908581,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001592782.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001592782.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001592782.svg"
},
{
"company_id": "0001533106",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001533106.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001533106_main_keyfigs.svg",
"name": "Argentum 47 INC",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Assets, Current, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Argentum 47 INC is the variable Net Income, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 37%, being 96% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001533106_2019_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"
},
"2018": {
"Liabilities": "0.198",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "-60.2",
"Liabilities, Current": "0.441",
"Cost of Revenues": "10.00",
"Expenses": "13.7",
"Net Income": "-50.7",
"Labor Expense": "3.03",
"Other Expenses": "-5.21",
"General And Administrative Expense": "6.28",
"Revenues": "-26.5",
"Other Revenues": "-9.10",
"Revenue from Contract with Customer": "-16.5",
"Assets, Current": "18.5",
"Comprehensive Net Income": "-50.1",
"Other Assets": "-20.1",
"Intangible Assets": "-0.429",
"Assets, Noncurrent": "2.50",
"Other Compr. Net Income": "0.821",
"Other Net Income": "-43.1",
"Economic Capital Ratio": "-96.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,675",
"Assets, Noncurrent": "481",
"Cost of Revenues": "0",
"General And Administrative Expense": "191",
"Intangible Assets": "476",
"Labor Expense": "0",
"Liabilities, Current": "2,450",
"Liabilities, Non-Current": "284",
"Operating Lease Assets": "0",
"Other Assets": "-476",
"Other Compr. Net Income": "13",
"Other Expenses": "1,113",
"Other Liabilities": "0",
"Other Net Income": "-2,082",
"Other Revenues": "144",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "2,156",
"Liabilities": "2,734",
"Expenses": "1,303",
"Revenues": "144",
"Stockholders Equity": "-578",
"Net Income": "-3,241",
"Comprehensive Net Income": "-3,228",
"BaseVar": "5,314",
"ECR before LimitedLiability": "-242%",
"Economic Capital Ratio": "37%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.3732721632988566,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001533106.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001533106.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001533106.svg"
},
{
"company_id": "0001661600",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001661600.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001661600_main_keyfigs.svg",
"name": "Sativus TECH CORP",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Expenses, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Sativus TECH CORP is the variable Other Net Income, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 33%, being 100% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001661600_2019_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"
},
"2018": {
"Assets, Current": "2.52",
"Assets": "-7.46",
"Liabilities": "2.35",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "-64.4",
"Other Assets": "-5.26",
"Intangible Assets": "-11.9",
"Assets, Noncurrent": "7.13",
"Liabilities, Current": "4.52",
"Cost of Revenues": "8.10",
"Expenses": "22.7",
"Revenues": "-24.6",
"Net Income": "-41.1",
"Labor Expense": "2.45",
"Other Expenses": "10.5",
"General And Administrative Expense": "7.77",
"Other Revenues": "-9.84",
"Revenue from Contract with Customer": "-13.5",
"Comprehensive Net Income": "-40.6",
"Other Net Income": "-51.3",
"Economic Capital Ratio": "-100"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,904",
"Assets, Noncurrent": "1,174",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "6,528",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "56",
"Other Compr. Net Income": "0",
"Other Expenses": "209",
"Other Liabilities": "0",
"Other Net Income": "-4,949",
"Other Revenues": "10",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "3,134",
"Liabilities": "6,528",
"Expenses": "209",
"Revenues": "10",
"Stockholders Equity": "-3,394",
"Net Income": "-5,148",
"Comprehensive Net Income": "-5,148",
"BaseVar": "9,017",
"ECR before LimitedLiability": "-256%",
"Economic Capital Ratio": "33%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 0.33195331146015916,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001661600.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001661600.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001661600.svg"
},
{
"company_id": "0001632121",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001632121.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001632121_main_keyfigs.svg",
"name": "Balance Labs Inc",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 Other Liabilities, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Balance Labs Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 32%, being 101% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001632121_2019_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"
},
"2018": {
"Assets, Current": "-13.9",
"Assets": "-22.5",
"Liabilities": "8.56",
"Stockholders Equity": "-57.7",
"ECR before LimitedLiability": "-65.1",
"Other Assets": "6.47",
"Intangible Assets": "-8.76",
"Assets, Noncurrent": "-7.06",
"Other Liabilities": "17.3",
"Cost of Revenues": "6.11",
"Expenses": "4.46",
"Revenues": "-17.7",
"Net Income": "-10.6",
"Labor Expense": "1.82",
"Other Expenses": "-7.56",
"General And Administrative Expense": "3.37",
"Other Revenues": "-7.26",
"Revenue from Contract with Customer": "-9.55",
"Comprehensive Net Income": "-11.9",
"Other Net Income": "1.36",
"Economic Capital Ratio": "-101"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "90",
"Assets, Noncurrent": "2.5",
"Cost of Revenues": "0",
"General And Administrative Expense": "83",
"Intangible Assets": "2.8",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "220",
"Other Compr. Net Income": "-45",
"Other Expenses": "527",
"Other Liabilities": "2,428",
"Other Net Income": "10",
"Other Revenues": "0",
"Revenue from Contract with Customer": "6.7",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "315",
"Liabilities": "2,428",
"Expenses": "610",
"Revenues": "6.7",
"Stockholders Equity": "-2,113",
"Net Income": "-593",
"Comprehensive Net Income": "-638",
"BaseVar": "1,916",
"ECR before LimitedLiability": "-259%",
"Economic Capital Ratio": "32%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.3249197930381174,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001632121.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001632121.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001632121.svg"
},
{
"company_id": "0001607450",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001607450.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/graphs/IME_0001607450.svg",
"logo_url": "https://www.realrate-archive.com/us_consulting/logos/0001607450.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_consulting/logos/0001607450_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001607450_main_keyfigs.svg",
"name": "ABV Consulting INC",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_0001607450.svg",
"report_text": "The relative strengths and weaknesses of ABV 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 ABV Consulting INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 21% points.The greatest weakness of ABV Consulting INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 27%, being 106% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001607450_2019_ABV_Consulting_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-26.0",
"Liabilities": "2.56",
"Stockholders Equity": "-25.2",
"ECR before LimitedLiability": "-85.2",
"Assets, Noncurrent": "-5.74",
"Other Assets": "1.57",
"Intangible Assets": "-10.0",
"Assets, Current": "-5.45",
"Liabilities, Non-Current": "2.69",
"Liabilities, Current": "-1.82",
"General And Administrative Expense": "-1.98",
"Expenses": "-11.0",
"Revenues": "-8.24",
"Net Income": "-38.6",
"Other Expenses": "-9.53",
"Labor Expense": "0.272",
"Cost of Revenues": "0.754",
"Other Revenues": "-8.24",
"Other Net Income": "-0.667",
"Comprehensive Net Income": "-38.5",
"Economic Capital Ratio": "-117"
},
"2018": {
"Assets, Current": "-12.7",
"Assets": "-34.3",
"Liabilities": "13.6",
"Stockholders Equity": "-64.2",
"ECR before LimitedLiability": "-70.3",
"Other Assets": "-5.05",
"Intangible Assets": "-10.0",
"Assets, Noncurrent": "-8.08",
"Liabilities, Current": "21.2",
"Other Liabilities": "-1.06",
"Cost of Revenues": "6.35",
"Expenses": "1.23",
"Revenues": "-10.7",
"Net Income": "-7.91",
"Labor Expense": "1.93",
"Other Expenses": "-16.3",
"General And Administrative Expense": "6.09",
"Revenue from Contract with Customer": "-10.7",
"Comprehensive Net Income": "-7.50",
"Other Net Income": "1.10",
"Economic Capital Ratio": "-106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/plot_over_time/0001607450_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "8.5",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "16",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "4.6",
"Liabilities, Non-Current": "35",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "31",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "8.5",
"Liabilities": "40",
"Expenses": "47",
"Revenues": "0",
"Stockholders Equity": "-31",
"Net Income": "-47",
"Comprehensive Net Income": "-47",
"BaseVar": "62",
"ECR before LimitedLiability": "-467%",
"Economic Capital Ratio": "2.7%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "0",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "263",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "86",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "26",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "17",
"Liabilities": "263",
"Expenses": "86",
"Revenues": "26",
"Stockholders Equity": "-246",
"Net Income": "-61",
"Comprehensive Net Income": "-61",
"BaseVar": "231",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "27%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.2724917288986934,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001607450.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001607450.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001607450.svg"
},
{
"company_id": "0001620749",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001620749.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001620749_main_keyfigs.svg",
"name": "Panamera Holdings Corp",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 13% points.The greatest weakness of Panamera Holdings Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 13%, being 121% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001620749_2019_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"
},
"2018": {
"Assets, Current": "-10.2",
"Assets": "-31.2",
"Liabilities": "11.6",
"Stockholders Equity": "-58.6",
"ECR before LimitedLiability": "-85.1",
"Other Assets": "-3.69",
"Intangible Assets": "-7.63",
"Assets, Noncurrent": "-6.05",
"Liabilities, Current": "12.5",
"Other Liabilities": "-1.90",
"Cost of Revenues": "3.69",
"Expenses": "-4.07",
"Revenues": "-14.0",
"Net Income": "-22.0",
"Labor Expense": "1.16",
"Other Expenses": "-17.0",
"General And Administrative Expense": "2.84",
"Other Revenues": "-5.09",
"Revenue from Contract with Customer": "-7.04",
"Comprehensive Net Income": "-21.6",
"Economic Capital Ratio": "-121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4.2",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "1.3",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "64",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "27",
"Other Liabilities": "0",
"Other Net Income": "-2.1",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "4.2",
"Liabilities": "64",
"Expenses": "28",
"Revenues": "0",
"Stockholders Equity": "-60",
"Net Income": "-30",
"Comprehensive Net Income": "-30",
"BaseVar": "59",
"ECR before LimitedLiability": "-353%",
"Economic Capital Ratio": "13%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.12523743186771666,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001620749.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001620749.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001620749.svg"
},
{
"company_id": "0001653099",
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution_0001653099.svg",
"graph_url": "https://www.realrate-archive.com/us_consulting/2018/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/2018/plot_over_time/0001653099_main_keyfigs.svg",
"name": "Vigilant Diversified Holdings INC NV",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/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 9.1% points.The greatest weakness of Vigilant Diversified Holdings INC NV 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 9.1%, being 124% points below the market average of 134%.",
"report_url": "https://www.realrate-archive.com/us_consulting/2018/report/0001653099_2019_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"
},
"2018": {
"Assets, Current": "-16.7",
"Assets": "-30.1",
"Liabilities": "8.52",
"Stockholders Equity": "-50.1",
"ECR before LimitedLiability": "-88.5",
"Other Assets": "2.43",
"Intangible Assets": "-7.21",
"Assets, Noncurrent": "-5.67",
"Liabilities, Current": "-3.03",
"Other Liabilities": "9.12",
"Cost of Revenues": "3.09",
"Expenses": "-8.99",
"Revenues": "-13.0",
"Net Income": "-27.0",
"Labor Expense": "0.992",
"Other Expenses": "-23.9",
"General And Administrative Expense": "2.28",
"Other Revenues": "-4.54",
"Revenue from Contract with Customer": "-6.35",
"Comprehensive Net Income": "-26.5",
"Economic Capital Ratio": "-124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_consulting/2018/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%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "0",
"Assets, Noncurrent": "0",
"Cost of Revenues": "0",
"General And Administrative Expense": "2.8",
"Intangible Assets": "0",
"Labor Expense": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Operating Lease Assets": "0",
"Other Assets": "9.1",
"Other Compr. Net Income": "0",
"Other Expenses": "59",
"Other Liabilities": "102",
"Other Net Income": "0",
"Other Revenues": "0",
"Revenue from Contract with Customer": "0",
"Revenue from Reimbursement": "0"
},
"output_variables": {
"Assets": "9.1",
"Liabilities": "102",
"Expenses": "62",
"Revenues": "0",
"Stockholders Equity": "-93",
"Net Income": "-62",
"Comprehensive Net Income": "-62",
"BaseVar": "106",
"ECR before LimitedLiability": "-379%",
"Economic Capital Ratio": "9.1%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 0.09122938339501889,
"company_index": "https://www.realrate-archive.com/us_consulting/2018/industry_indexes/0001653099.svg",
"analysing_equity": "https://www.realrate-archive.com/us_consulting/2018/analytics/equity/0001653099.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_consulting/2018/analytics/profit_loss/0001653099.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_consulting/2018/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"7.44 B"
],
[
"Assets",
"8.14 B"
],
[
"Expenses",
"6.74 B"
],
[
"Stockholders Equity",
"4.51 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"
}
},
"2018": {
"0001644378": {
"rank": 1,
"ecr": "274"
},
"0001622879": {
"rank": 2,
"ecr": "268"
},
"0001019737": {
"rank": 3,
"ecr": "244"
},
"0001083446": {
"rank": 4,
"ecr": "243"
},
"0000851520": {
"rank": 5,
"ecr": "222"
},
"0001057379": {
"rank": 6,
"ecr": "219"
},
"0001604738": {
"rank": 7,
"ecr": "210"
},
"0001013706": {
"rank": 8,
"ecr": "188"
},
"0001362004": {
"rank": 9,
"ecr": "182"
},
"0001574910": {
"rank": 10,
"ecr": "182"
},
"0001320760": {
"rank": 11,
"ecr": "174"
},
"0001437226": {
"rank": 12,
"ecr": "159"
},
"0001398659": {
"rank": 13,
"ecr": "158"
},
"0001371489": {
"rank": 14,
"ecr": "150"
},
"0001084554": {
"rank": 15,
"ecr": "136"
},
"0001508348": {
"rank": 16,
"ecr": "113"
},
"0001400683": {
"rank": 17,
"ecr": "92"
},
"0001599407": {
"rank": 18,
"ecr": "91"
},
"0001693687": {
"rank": 19,
"ecr": "87"
},
"0001657045": {
"rank": 20,
"ecr": "72"
},
"0001502966": {
"rank": 21,
"ecr": "63"
},
"0001592782": {
"rank": 22,
"ecr": "60"
},
"0001533106": {
"rank": 23,
"ecr": "37"
},
"0001661600": {
"rank": 24,
"ecr": "33"
},
"0001632121": {
"rank": 25,
"ecr": "32"
},
"0001607450": {
"rank": 26,
"ecr": "27"
},
"0001620749": {
"rank": 27,
"ecr": "13"
},
"0001653099": {
"rank": 28,
"ecr": "9.1"
}
}
},
"rating_box": [
[
"Top rated",
"7 of 28"
],
[
"Best, worst rating",
"274 %, 9.12 %"
],
[
"New companies",
"5"
]
],
"regression_plot": "https://www.realrate-archive.com/us_consulting/2018/backtesting_correlation/regression_2018.svg",
"scentences": [
"Medicine Man Technologies Inc climbed 9 positions from 11 to 2 due to its excellent Stockholders Equity.",
"Hypha Labs Inc lost 6 positions from 15 to 21 due to its bad Expenses.",
"TSS Inc. entered the 2019 ranking at rank 11, making it the best newcomer."
],
"url_segment": "2019-us-consulting",
"year": 2019,
"feature_importance": "https://www.realrate-archive.com/us_consulting/2018/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
}
}
}
}