{
"company_details": [
{
"company_id": "0001172358",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001172358.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001172358.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001172358.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001172358_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001172358_main_keyfigs.svg",
"name": "Dorchester Minerals L P",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001172358.svg",
"report_text": "The relative strengths and weaknesses of Dorchester Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Dorchester Minerals L P compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Dorchester Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 241%, being 144% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001172358_2024_Dorchester_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "41.9",
"Assets": "-8.22",
"Stockholders Equity": "29.3",
"ECR before LimitedLiability": "108",
"Long-term Debt": "17.6",
"Liabilities, Current": "21.6",
"Other Liabilities": "12.1",
"Other Assets": "4.66",
"Oil and Gas Property": "-57.9",
"Property, Plant and Equipment": "12.8",
"Revenues": "-34.0",
"Net Income": "64.3",
"Other Revenues": "-33.9",
"Other Expenses": "-19.3",
"Expenses": "17.9",
"General and Administrative Expense": "7.92",
"Depreciation, Depletion, Amortization": "6.65",
"Operating Expenses": "23.6",
"Comprehensive Net Income": "64.4",
"Other Net Income": "75.8",
"Economic Capital Ratio": "91.4"
},
"2012": {
"Other Liabilities": "15.6",
"Liabilities": "47.5",
"Assets": "-10.6",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "24.0",
"Long-term Debt": "20.1",
"Assets, Current": "-6.11",
"Oil and Gas Property": "-47.5",
"Property, Plant and Equipment": "13.6",
"Revenues": "-32.3",
"Net Income": "78.5",
"Other Revenues": "-32.2",
"Expenses": "24.0",
"Operating Expenses": "22.7",
"Other Expenses": "-13.8",
"Depreciation, Depletion, Amortization": "7.90",
"General and Administrative Expense": "8.90",
"Comprehensive Net Income": "78.5",
"Other Net Income": "83.2",
"Economic Capital Ratio": "106"
},
"2013": {
"Liabilities": "56.9",
"Assets": "-8.28",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "28.6",
"Long-term Debt": "24.2",
"Other Liabilities": "20.6",
"Property, Plant and Equipment": "18.1",
"Assets, Current": "-11.1",
"Oil and Gas Property": "-42.0",
"Revenues": "-34.7",
"Net Income": "86.1",
"Other Revenues": "-34.8",
"Expenses": "24.4",
"Operating Expenses": "22.8",
"General and Administrative Expense": "5.95",
"Depreciation, Depletion, Amortization": "9.72",
"Other Expenses": "-11.1",
"Comprehensive Net Income": "85.9",
"Other Net Income": "92.2",
"Economic Capital Ratio": "115"
},
"2020": {
"Liabilities, Current": "21.3",
"Liabilities": "42.1",
"Assets": "-6.97",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "113",
"Long-term Debt": "19.9",
"Other Liabilities": "9.13",
"Property, Plant and Equipment": "9.97",
"Oil and Gas Property": "-34.5",
"Other Revenues": "-15.3",
"Revenues": "50.4",
"Net Income": "73.9",
"Revenue from Contract with Customer": "65.0",
"Depreciation, Depletion, Amortization": "-14.3",
"Expenses": "22.4",
"Operating Expenses": "17.5",
"Cost of Goods and Services Sold": "3.56",
"General and Administrative Expense": "-6.22",
"Other Expenses": "23.2",
"Comprehensive Net Income": "74.2",
"Economic Capital Ratio": "100"
},
"2021": {
"Liabilities": "68.0",
"Assets": "-21.1",
"Stockholders Equity": "46.4",
"ECR before LimitedLiability": "132",
"Liabilities, Current": "45.0",
"Other Liabilities": "11.3",
"Long-term Debt": "28.8",
"Property, Plant and Equipment": "23.3",
"Oil and Gas Property": "-64.5",
"Assets, Current": "-16.4",
"Other Revenues": "-23.1",
"Revenues": "65.4",
"Net Income": "88.5",
"Revenue from Contract with Customer": "79.1",
"Expenses": "23.8",
"Other Expenses": "7.08",
"Depreciation, Depletion, Amortization": "-6.09",
"Operating Expenses": "18.6",
"Comprehensive Net Income": "88.8",
"Other Net Income": "6.06",
"Economic Capital Ratio": "126"
},
"2022": {
"Long-term Debt": "43.3",
"Liabilities": "99.9",
"Stockholders Equity": "42.0",
"ECR before LimitedLiability": "176",
"Liabilities, Current": "61.6",
"Deferred Tax Liab., Net": "5.97",
"Other Liabilities": "20.0",
"Other Revenues": "-30.7",
"Revenues": "113",
"Net Income": "136",
"Revenue from Contract with Customer": "130",
"Expenses": "30.2",
"Depreciation, Depletion, Amortization": "-14.1",
"Other Expenses": "11.1",
"Operating Expenses": "28.1",
"Oil and Gas Property": "-80.4",
"Assets, Current": "-25.9",
"Property, Plant and Equipment": "46.5",
"Other Assets": "6.95",
"Comprehensive Net Income": "135",
"Economic Capital Ratio": "170"
},
"2023": {
"Liabilities, Current": "41.1",
"Liabilities": "77.9",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "153",
"Long-term Debt": "36.9",
"Other Liabilities": "17.2",
"Assets, Current": "-21.6",
"Assets": "7.17",
"Oil and Gas Property": "-65.0",
"Other Assets": "9.51",
"Property, Plant and Equipment": "38.4",
"Other Revenues": "-26.7",
"Revenues": "98.9",
"Net Income": "116",
"Revenue from Contract with Customer": "119",
"Operating Expenses": "29.6",
"Expenses": "20.0",
"Other Expenses": "8.10",
"Depreciation, Depletion, Amortization": "-18.6",
"Comprehensive Net Income": "116",
"Economic Capital Ratio": "144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001172358_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "28,456",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,088",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "114,136",
"Operating Expenses": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "20,793",
"Other Liabilities": "90",
"Other Net Income": "69,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,430"
},
"output_variables": {
"Liabilities": "658",
"Assets": "142,769",
"Revenues": "0",
"Expenses": "27,311",
"Stockholders Equity": "142,111",
"Net Income": "42,215",
"Comprehensive Net Income": "42,215",
"BaseVar": "131,752",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "183%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,070",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,815",
"Liabilities, Current": "487",
"Long-term Debt": "0",
"Oil and Gas Property": "97,601",
"Operating Expenses": "0",
"Other Assets": "129",
"Other Compr. Net Income": "0",
"Other Expenses": "19,364",
"Other Liabilities": "50",
"Other Net Income": "63,215",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,014"
},
"output_variables": {
"Liabilities": "537",
"Assets": "123,800",
"Revenues": "0",
"Expenses": "25,193",
"Stockholders Equity": "123,263",
"Net Income": "38,022",
"Comprehensive Net Income": "38,022",
"BaseVar": "116,981",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "185%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,198",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,196",
"Liabilities, Current": "950",
"Long-term Debt": "0",
"Oil and Gas Property": "84,507",
"Operating Expenses": "0",
"Other Assets": "80",
"Other Compr. Net Income": "0",
"Other Expenses": "15,798",
"Other Liabilities": "11",
"Other Net Income": "66,045",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,475"
},
"output_variables": {
"Liabilities": "961",
"Assets": "112,785",
"Revenues": "0",
"Expenses": "22,469",
"Stockholders Equity": "111,824",
"Net Income": "43,576",
"Comprehensive Net Income": "43,576",
"BaseVar": "111,752",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,221",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,459",
"Liabilities, Current": "1,878",
"Long-term Debt": "1,885",
"Oil and Gas Property": "67,963",
"Operating Expenses": "3,880",
"Other Assets": "2,143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "46,928",
"Taxes": "1,813"
},
"output_variables": {
"Liabilities": "3,763",
"Assets": "88,327",
"Revenues": "46,928",
"Expenses": "25,061",
"Stockholders Equity": "84,564",
"Net Income": "21,867",
"Comprehensive Net Income": "21,867",
"BaseVar": "90,678",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "167%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,661",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,464",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,189",
"Liabilities, Current": "2,803",
"Long-term Debt": "1,594",
"Oil and Gas Property": "98,319",
"Operating Expenses": "3,929",
"Other Assets": "1,827",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "93,423",
"Taxes": "3,667"
},
"output_variables": {
"Liabilities": "4,397",
"Assets": "146,807",
"Revenues": "93,423",
"Expenses": "23,249",
"Stockholders Equity": "142,410",
"Net Income": "70,174",
"Comprehensive Net Income": "70,174",
"BaseVar": "147,939",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "214%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "62,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,221",
"Liabilities, Current": "3,412",
"Long-term Debt": "1,313",
"Oil and Gas Property": "112,250",
"Operating Expenses": "6,307",
"Other Assets": "1,526",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "170,800",
"Taxes": "6,582"
},
"output_variables": {
"Liabilities": "4,725",
"Assets": "176,243",
"Revenues": "170,800",
"Expenses": "40,193",
"Stockholders Equity": "171,518",
"Net Income": "130,607",
"Comprehensive Net Income": "130,607",
"BaseVar": "221,300",
"ECR before LimitedLiability": "274%",
"Economic Capital Ratio": "275%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "69,707",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,307",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,164",
"Liabilities, Current": "4,467",
"Long-term Debt": "1,041",
"Oil and Gas Property": "120,118",
"Operating Expenses": "6,435",
"Other Assets": "1,240",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "163,799",
"Taxes": "5,776"
},
"output_variables": {
"Liabilities": "5,508",
"Assets": "191,065",
"Revenues": "163,799",
"Expenses": "49,682",
"Stockholders Equity": "185,557",
"Net Income": "114,117",
"Comprehensive Net Income": "114,117",
"BaseVar": "230,645",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "241%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.4085069524344997,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001172358.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001172358.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001172358.svg"
},
{
"company_id": "0001621434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001621434.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001621434.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001621434.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001621434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001621434_main_keyfigs.svg",
"name": "Black Stone Minerals L P",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001621434.svg",
"report_text": "The relative strengths and weaknesses of Black Stone Minerals L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Black Stone Minerals L P compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Black Stone Minerals L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 183%, being 86% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001621434_2024_Black_Stone_Minerals_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "10.5",
"Liabilities": "19.7",
"Assets": "7.86",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "76.4",
"Long-term Debt": "4.65",
"Other Liabilities": "5.90",
"Other Assets": "-14.0",
"Oil and Gas Property": "33.4",
"Property, Plant and Equipment": "43.8",
"Other Revenues": "29.9",
"Revenues": "45.9",
"Net Income": "47.8",
"Gains/Losses on Derivatives": "12.8",
"Depreciation, Depletion, Amortization": "-5.16",
"Expenses": "24.4",
"Other Expenses": "54.0",
"Operating Expenses": "-42.9",
"Comprehensive Net Income": "47.9",
"Other Net Income": "-5.76",
"Economic Capital Ratio": "54.7"
},
"2016": {
"Other Assets": "-14.0",
"Assets": "3.49",
"Stockholders Equity": "7.30",
"ECR before LimitedLiability": "43.6",
"Property, Plant and Equipment": "29.3",
"Oil and Gas Property": "28.0",
"Gains/Losses on Derivatives": "-3.84",
"Revenues": "15.7",
"Net Income": "29.1",
"Other Revenues": "20.1",
"Taxes": "-3.64",
"Expenses": "18.1",
"Depreciation, Depletion, Amortization": "-4.81",
"Operating Expenses": "-12.1",
"Other Expenses": "43.0",
"Other Liabilities": "4.47",
"Long-term Debt": "-11.7",
"Liabilities, Current": "7.14",
"Other Net Income": "-5.50",
"Comprehensive Net Income": "29.2",
"Economic Capital Ratio": "25.1"
},
"2017": {
"Long-term Debt": "-10.1",
"Liabilities": "4.57",
"Stockholders Equity": "8.59",
"ECR before LimitedLiability": "38.7",
"Other Liabilities": "3.83",
"Liabilities, Current": "9.41",
"Revenues": "17.3",
"Net Income": "24.6",
"Other Revenues": "15.6",
"Operating Expenses": "-4.98",
"Expenses": "13.3",
"Taxes": "-3.13",
"Other Expenses": "22.1",
"General and Administrative Expense": "3.28",
"Depreciation, Depletion, Amortization": "-3.29",
"Other Assets": "-7.87",
"Property, Plant and Equipment": "14.1",
"Oil and Gas Property": "15.8",
"Comprehensive Net Income": "24.6",
"Other Net Income": "-6.34",
"Economic Capital Ratio": "27.1"
},
"2018": {
"Liabilities": "5.13",
"Stockholders Equity": "7.94",
"ECR before LimitedLiability": "40.6",
"Liabilities, Current": "10.0",
"Other Liabilities": "3.68",
"Long-term Debt": "-10.5",
"Revenues": "13.1",
"Net Income": "27.1",
"Revenue from Contract with Customer": "30.0",
"Other Revenues": "-16.1",
"Expenses": "13.2",
"Depreciation, Depletion, Amortization": "-3.14",
"Taxes": "-3.79",
"Other Expenses": "22.7",
"Operating Expenses": "-4.18",
"General and Administrative Expense": "1.59",
"Other Assets": "-4.17",
"Property, Plant and Equipment": "6.24",
"Oil and Gas Property": "7.32",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "26.2"
},
"2019": {
"Liabilities, Current": "10.8",
"Liabilities": "4.08",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "44.3",
"Long-term Debt": "-11.3",
"Other Liabilities": "2.35",
"Revenues": "10.3",
"Net Income": "28.9",
"Other Revenues": "-13.0",
"Revenue from Contract with Customer": "24.8",
"Taxes": "-4.11",
"Expenses": "19.4",
"Other Expenses": "29.2",
"Depreciation, Depletion, Amortization": "-2.47",
"Cost of Goods and Services Sold": "2.65",
"Operating Expenses": "-4.49",
"Oil and Gas Property": "11.3",
"Property, Plant and Equipment": "8.50",
"Other Assets": "-5.02",
"Comprehensive Net Income": "29.4",
"Economic Capital Ratio": "34.4"
},
"2020": {
"Liabilities, Current": "10.7",
"Liabilities": "16.7",
"Stockholders Equity": "27.9",
"ECR before LimitedLiability": "74.8",
"Long-term Debt": "1.58",
"Other Liabilities": "4.53",
"Other Revenues": "-9.93",
"Revenues": "13.1",
"Net Income": "40.4",
"Revenue from Contract with Customer": "18.5",
"Gains/Losses on Derivatives": "4.69",
"Depreciation, Depletion, Amortization": "-2.71",
"Expenses": "26.1",
"Operating Expenses": "-6.63",
"Cost of Goods and Services Sold": "2.40",
"Other Expenses": "37.8",
"Taxes": "-4.39",
"Property, Plant and Equipment": "3.66",
"Oil and Gas Property": "4.87",
"Comprehensive Net Income": "40.6",
"Economic Capital Ratio": "62.3"
},
"2021": {
"Liabilities": "21.4",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "53.4",
"Liabilities, Current": "14.7",
"Other Liabilities": "3.97",
"Long-term Debt": "3.72",
"Other Revenues": "-12.8",
"Revenues": "6.45",
"Net Income": "22.3",
"Gains/Losses on Derivatives": "-14.6",
"Revenue from Contract with Customer": "34.1",
"Taxes": "-4.67",
"Expenses": "12.9",
"Other Expenses": "22.3",
"Cost of Goods and Services Sold": "3.07",
"Operating Expenses": "-5.83",
"Property, Plant and Equipment": "-4.55",
"Oil and Gas Property": "-5.59",
"Comprehensive Net Income": "22.6",
"Other Net Income": "2.80",
"Economic Capital Ratio": "47.4"
},
"2022": {
"Long-term Debt": "17.8",
"Liabilities": "46.0",
"Assets": "-22.6",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "89.9",
"Liabilities, Current": "27.6",
"Other Liabilities": "8.40",
"Oil and Gas Property": "-108",
"Property, Plant and Equipment": "-80.7",
"Other Assets": "28.0",
"Other Revenues": "-19.4",
"Revenues": "35.4",
"Expenses": "23.1",
"Net Income": "55.8",
"Gains/Losses on Derivatives": "-15.2",
"Revenue from Contract with Customer": "62.9",
"Taxes": "-8.13",
"Other Expenses": "30.3",
"Operating Expenses": "-4.90",
"Comprehensive Net Income": "55.2",
"Economic Capital Ratio": "84.5"
},
"2023": {
"Liabilities, Current": "20.9",
"Liabilities": "40.7",
"Assets": "-15.5",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "95.1",
"Deferred Tax Liab., Net": "3.60",
"Long-term Debt": "17.3",
"Other Liabilities": "8.04",
"Oil and Gas Property": "-98.2",
"Other Assets": "25.2",
"Property, Plant and Equipment": "-58.7",
"Other Revenues": "-16.9",
"Revenues": "36.8",
"Expenses": "22.8",
"Net Income": "58.6",
"Gains/Losses on Derivatives": "11.9",
"Revenue from Contract with Customer": "40.3",
"Other Expenses": "26.6",
"Taxes": "-7.18",
"Comprehensive Net Income": "58.8",
"Economic Capital Ratio": "86.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001621434_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "103,595",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "104,298",
"Gains/Losses on Derivatives": "90,288",
"General and Administrative Expense": "77,175",
"Liabilities, Current": "63,039",
"Long-term Debt": "76,585",
"Oil and Gas Property": "938,415",
"Operating Expenses": "488,779",
"Other Assets": "-919,168",
"Other Compr. Net Income": "0",
"Other Expenses": "-217,240",
"Other Liabilities": "11,159",
"Other Net Income": "-5,450",
"Other Revenues": "302,636",
"Property, Plant and Equipment": "938,594",
"Revenue from Contract with Customer": "0",
"Taxes": "35,767"
},
"output_variables": {
"Liabilities": "150,783",
"Assets": "1,061,436",
"Revenues": "392,924",
"Expenses": "488,779",
"Stockholders Equity": "910,653",
"Net Income": "-101,305",
"Comprehensive Net Income": "-101,305",
"BaseVar": "1,156,144",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "101%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "78,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "102,487",
"Gains/Losses on Derivatives": "-36,464",
"General and Administrative Expense": "73,139",
"Liabilities, Current": "71,331",
"Long-term Debt": "329,832",
"Oil and Gas Property": "1,044,143",
"Operating Expenses": "233,364",
"Other Assets": "-1,038,976",
"Other Compr. Net Income": "0",
"Other Expenses": "-211,090",
"Other Liabilities": "2,003",
"Other Net Income": "-7,281",
"Other Revenues": "297,297",
"Property, Plant and Equipment": "1,044,671",
"Revenue from Contract with Customer": "0",
"Taxes": "35,464"
},
"output_variables": {
"Liabilities": "403,166",
"Assets": "1,128,827",
"Revenues": "260,833",
"Expenses": "233,364",
"Stockholders Equity": "725,661",
"Net Income": "20,188",
"Comprehensive Net Income": "20,188",
"BaseVar": "1,076,913",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,534",
"Gains/Losses on Derivatives": "26,902",
"General and Administrative Expense": "77,574",
"Liabilities, Current": "59,734",
"Long-term Debt": "403,355",
"Oil and Gas Property": "1,480,771",
"Operating Expenses": "257,575",
"Other Assets": "-1,473,293",
"Other Compr. Net Income": "0",
"Other Expenses": "-239,582",
"Other Liabilities": "22,819",
"Other Net Income": "-14,931",
"Other Revenues": "402,757",
"Property, Plant and Equipment": "1,481,330",
"Revenue from Contract with Customer": "0",
"Taxes": "47,474"
},
"output_variables": {
"Liabilities": "485,908",
"Assets": "1,576,451",
"Revenues": "429,659",
"Expenses": "257,575",
"Stockholders Equity": "1,090,543",
"Net Income": "157,153",
"Comprehensive Net Income": "157,153",
"BaseVar": "1,466,522",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "157,533",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,653",
"Gains/Losses on Derivatives": "14,831",
"General and Administrative Expense": "76,712",
"Liabilities, Current": "64,766",
"Long-term Debt": "424,948",
"Oil and Gas Property": "1,575,496",
"Operating Expenses": "291,187",
"Other Assets": "-1,558,786",
"Other Compr. Net Income": "0",
"Other Expenses": "-263,729",
"Other Liabilities": "57,786",
"Other Net Income": "-22,821",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,575,881",
"Revenue from Contract with Customer": "594,737",
"Taxes": "64,364"
},
"output_variables": {
"Liabilities": "547,500",
"Assets": "1,750,124",
"Revenues": "609,568",
"Expenses": "291,187",
"Stockholders Equity": "1,202,624",
"Net Income": "295,560",
"Comprehensive Net Income": "295,560",
"BaseVar": "1,721,429",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "102,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "109,584",
"Gains/Losses on Derivatives": "-4,955",
"General and Administrative Expense": "63,353",
"Liabilities, Current": "29,803",
"Long-term Debt": "409,671",
"Oil and Gas Property": "1,431,928",
"Operating Expenses": "252,649",
"Other Assets": "-1,423,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-233,470",
"Other Liabilities": "8,930",
"Other Net Income": "-20,804",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,434,228",
"Revenue from Contract with Customer": "492,776",
"Taxes": "60,533"
},
"output_variables": {
"Liabilities": "448,404",
"Assets": "1,545,208",
"Revenues": "487,821",
"Expenses": "252,649",
"Stockholders Equity": "1,096,804",
"Net Income": "214,368",
"Comprehensive Net Income": "214,368",
"BaseVar": "1,468,796",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "66,521",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "82,018",
"Gains/Losses on Derivatives": "46,111",
"General and Administrative Expense": "42,983",
"Liabilities, Current": "39,947",
"Long-term Debt": "140,225",
"Oil and Gas Property": "1,170,486",
"Operating Expenses": "210,642",
"Other Assets": "-1,165,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,474",
"Other Liabilities": "4,839",
"Other Net Income": "-10,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,172,136",
"Revenue from Contract with Customer": "296,640",
"Taxes": "43,473"
},
"output_variables": {
"Liabilities": "185,011",
"Assets": "1,243,978",
"Revenues": "342,751",
"Expenses": "210,642",
"Stockholders Equity": "1,058,967",
"Net Income": "121,819",
"Comprehensive Net Income": "121,819",
"BaseVar": "1,063,978",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "107,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "61,019",
"Gains/Losses on Derivatives": "-146,474",
"General and Administrative Expense": "48,746",
"Liabilities, Current": "77,140",
"Long-term Debt": "103,562",
"Oil and Gas Property": "1,131,896",
"Operating Expenses": "171,935",
"Other Assets": "-1,125,285",
"Other Compr. Net Income": "0",
"Other Expenses": "-159,574",
"Other Liabilities": "3,590",
"Other Net Income": "-5,338",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,133,336",
"Revenue from Contract with Customer": "505,734",
"Taxes": "49,809"
},
"output_variables": {
"Liabilities": "184,292",
"Assets": "1,247,921",
"Revenues": "359,260",
"Expenses": "171,935",
"Stockholders Equity": "1,063,629",
"Net Income": "181,987",
"Comprehensive Net Income": "181,987",
"BaseVar": "1,048,757",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "135%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "173,381",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,804",
"Gains/Losses on Derivatives": "-120,680",
"General and Administrative Expense": "53,652",
"Liabilities, Current": "30,734",
"Long-term Debt": "25,046",
"Oil and Gas Property": "1,086,988",
"Operating Expenses": "181,106",
"Other Assets": "-1,077,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-167,689",
"Other Liabilities": "5,490",
"Other Net Income": "-6,018",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,088,247",
"Revenue from Contract with Customer": "784,284",
"Taxes": "66,233"
},
"output_variables": {
"Liabilities": "61,270",
"Assets": "1,271,082",
"Revenues": "663,604",
"Expenses": "181,106",
"Stockholders Equity": "1,209,812",
"Net Income": "476,480",
"Comprehensive Net Income": "476,480",
"BaseVar": "1,193,627",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "189%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "193,127",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "45,683",
"Gains/Losses on Derivatives": "91,117",
"General and Administrative Expense": "51,455",
"Liabilities, Current": "25,836",
"Long-term Debt": "19,111",
"Oil and Gas Property": "1,064,495",
"Operating Expenses": "168,620",
"Other Assets": "-1,056,240",
"Other Compr. Net Income": "0",
"Other Expenses": "-154,117",
"Other Liabilities": "4,592",
"Other Net Income": "-1,047",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,065,502",
"Revenue from Contract with Customer": "501,099",
"Taxes": "56,979"
},
"output_variables": {
"Liabilities": "49,539",
"Assets": "1,266,884",
"Revenues": "592,216",
"Expenses": "168,620",
"Stockholders Equity": "1,217,345",
"Net Income": "422,549",
"Comprehensive Net Income": "422,549",
"BaseVar": "1,130,579",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "183%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 1.8294193636996992,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001621434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001621434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001621434.svg"
},
{
"company_id": "0000066418",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000066418.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000066418.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000066418.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000066418_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000066418_main_keyfigs.svg",
"name": "Mexco Energy CORP",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000066418.svg",
"report_text": "The relative strengths and weaknesses of Mexco Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Mexco Energy CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Mexco Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 167%, being 70% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000066418_2024_Mexco_Energy_CORP.pdf",
"shrinked_graph_json": {
"2017": {
"Long-term Debt": "-6.62",
"Liabilities": "3.98",
"Assets": "3.84",
"Stockholders Equity": "9.17",
"ECR before LimitedLiability": "17.0",
"Other Liabilities": "-1.47",
"Liabilities, Current": "11.0",
"Assets, Current": "-3.07",
"Oil and Gas Property": "-9.50",
"Property, Plant and Equipment": "36.9",
"Revenues": "8.02",
"Net Income": "3.62",
"Other Revenues": "8.84",
"Operating Expenses": "19.7",
"Expenses": "3.52",
"Taxes": "0.850",
"Other Expenses": "-8.92",
"Depreciation, Depletion, Amortization": "-6.47",
"Comprehensive Net Income": "3.62",
"Other Net Income": "-7.49",
"Economic Capital Ratio": "5.41"
},
"2018": {
"Liabilities": "14.1",
"Expenses": "-3.68",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "25.0",
"Liabilities, Current": "9.28",
"Other Liabilities": "6.46",
"Long-term Debt": "-1.67",
"Other Assets": "0.633",
"Assets": "3.68",
"Property, Plant and Equipment": "18.2",
"Oil and Gas Property": "-6.04",
"Revenues": "3.84",
"Revenue from Contract with Customer": "23.9",
"Other Revenues": "-17.4",
"Cost of Goods and Services Sold": "0.897",
"Depreciation, Depletion, Amortization": "-6.04",
"Taxes": "0.898",
"Other Expenses": "-12.0",
"Operating Expenses": "19.8",
"General and Administrative Expense": "-5.50",
"Economic Capital Ratio": "10.6"
},
"2019": {
"Liabilities, Current": "11.9",
"Liabilities": "20.2",
"Assets": "2.86",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "43.3",
"Long-term Debt": "5.90",
"Other Liabilities": "3.17",
"Oil and Gas Property": "-2.80",
"Property, Plant and Equipment": "13.0",
"Revenues": "8.87",
"Net Income": "10.4",
"Other Revenues": "-14.4",
"Revenue from Contract with Customer": "24.5",
"Expenses": "1.77",
"Other Expenses": "39.9",
"Depreciation, Depletion, Amortization": "-5.30",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "-8.63",
"Operating Expenses": "-23.9",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "33.4"
},
"2020": {
"Liabilities, Current": "11.9",
"Liabilities": "15.8",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "57.3",
"Other Liabilities": "4.79",
"Property, Plant and Equipment": "23.3",
"Assets": "5.63",
"Assets, Current": "-1.76",
"Oil and Gas Property": "-3.87",
"Other Revenues": "-10.8",
"Revenues": "10.9",
"Net Income": "27.3",
"Revenue from Contract with Customer": "23.8",
"Depreciation, Depletion, Amortization": "-4.89",
"Expenses": "15.0",
"Operating Expenses": "-20.5",
"Cost of Goods and Services Sold": "2.69",
"General and Administrative Expense": "-7.89",
"Other Expenses": "53.4",
"Comprehensive Net Income": "27.5",
"Economic Capital Ratio": "44.7"
},
"2021": {
"Liabilities": "18.0",
"Assets": "5.61",
"Stockholders Equity": "29.3",
"ECR before LimitedLiability": "30.8",
"Liabilities, Current": "18.0",
"Other Liabilities": "3.88",
"Long-term Debt": "-4.94",
"Property, Plant and Equipment": "20.5",
"Oil and Gas Property": "-3.26",
"Net Income": "3.56",
"Comprehensive Net Income": "3.85",
"Other Expenses": "29.6",
"Other Revenues": "-13.2",
"Gains/Losses on Derivatives": "2.67",
"Other Net Income": "3.66",
"General and Administrative Expense": "-5.02",
"Cost of Goods and Services Sold": "3.33",
"Depreciation, Depletion, Amortization": "-6.36",
"Revenue from Contract with Customer": "10.7",
"Operating Expenses": "-19.3",
"Economic Capital Ratio": "24.8"
},
"2022": {
"Long-term Debt": "8.84",
"Liabilities": "34.2",
"Assets": "-5.54",
"Stockholders Equity": "31.0",
"ECR before LimitedLiability": "55.9",
"Liabilities, Current": "22.1",
"Other Liabilities": "7.07",
"Oil and Gas Property": "4.56",
"Property, Plant and Equipment": "-17.0",
"Other Revenues": "-17.7",
"Revenues": "22.2",
"Net Income": "24.9",
"Gains/Losses on Derivatives": "3.24",
"Revenue from Contract with Customer": "35.2",
"Comprehensive Net Income": "24.4",
"Depreciation, Depletion, Amortization": "-10.2",
"Other Expenses": "31.4",
"Operating Expenses": "-24.5",
"General and Administrative Expense": "-2.47",
"Cost of Goods and Services Sold": "2.91",
"Economic Capital Ratio": "50.4"
},
"2023": {
"Liabilities, Current": "21.2",
"Liabilities": "38.2",
"Assets": "-3.75",
"Stockholders Equity": "26.2",
"ECR before LimitedLiability": "78.9",
"Deferred Tax Liab., Net": "3.50",
"Long-term Debt": "13.4",
"Other Liabilities": "8.45",
"Oil and Gas Property": "7.13",
"Property, Plant and Equipment": "-19.9",
"Other Revenues": "-18.0",
"Revenues": "38.6",
"Net Income": "44.6",
"Revenue from Contract with Customer": "55.6",
"Operating Expenses": "-22.2",
"Expenses": "4.27",
"Other Expenses": "30.8",
"Depreciation, Depletion, Amortization": "-10.0",
"Cost of Goods and Services Sold": "3.31",
"Comprehensive Net Income": "44.8",
"Economic Capital Ratio": "70.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000066418_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "976",
"Liabilities, Current": "137",
"Long-term Debt": "2,900",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "28",
"Other Compr. Net Income": "0",
"Other Expenses": "914",
"Other Liabilities": "968",
"Other Net Income": "-152",
"Other Revenues": "2,525",
"Property, Plant and Equipment": "12,175",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,006",
"Assets": "12,708",
"Revenues": "2,525",
"Expenses": "3,068",
"Stockholders Equity": "8,702",
"Net Income": "-695",
"Comprehensive Net Income": "-695",
"BaseVar": "11,919",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "955",
"Liabilities, Current": "447",
"Long-term Debt": "1,553",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "149",
"Other Compr. Net Income": "0",
"Other Expenses": "1,102",
"Other Liabilities": "0",
"Other Net Income": "-89",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,879",
"Revenue from Contract with Customer": "2,705",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,999",
"Assets": "10,401",
"Revenues": "2,705",
"Expenses": "2,937",
"Stockholders Equity": "8,402",
"Net Income": "-321",
"Comprehensive Net Income": "-321",
"BaseVar": "9,754",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "802",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "912",
"Liabilities, Current": "166",
"Long-term Debt": "854",
"Oil and Gas Property": "0",
"Operating Expenses": "2,679",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,714",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,765",
"Revenue from Contract with Customer": "2,687",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,020",
"Assets": "9,450",
"Revenues": "2,687",
"Expenses": "2,679",
"Stockholders Equity": "8,430",
"Net Income": "-13",
"Comprehensive Net Income": "-13",
"BaseVar": "8,575",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,007",
"Liabilities, Current": "182",
"Long-term Debt": "1,524",
"Oil and Gas Property": "0",
"Operating Expenses": "2,802",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,860",
"Other Liabilities": "0",
"Other Net Income": "-36",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,473",
"Revenue from Contract with Customer": "2,739",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,706",
"Assets": "10,071",
"Revenues": "2,739",
"Expenses": "2,802",
"Stockholders Equity": "8,364",
"Net Income": "-99",
"Comprehensive Net Income": "-99",
"BaseVar": "9,346",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "757",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "906",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "833",
"Liabilities, Current": "139",
"Long-term Debt": "1,869",
"Oil and Gas Property": "0",
"Operating Expenses": "2,640",
"Other Assets": "304",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,740",
"Other Liabilities": "0",
"Other Net Income": "-2.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,769",
"Revenue from Contract with Customer": "2,799",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,007",
"Assets": "10,831",
"Revenues": "2,799",
"Expenses": "2,640",
"Stockholders Equity": "8,823",
"Net Income": "156",
"Comprehensive Net Income": "156",
"BaseVar": "9,793",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,345",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "949",
"Liabilities, Current": "264",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "3,604",
"Other Assets": "418",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,192",
"Other Liabilities": "0",
"Other Net Income": "-26",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,133",
"Revenue from Contract with Customer": "6,588",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,060",
"Assets": "13,285",
"Revenues": "6,588",
"Expenses": "3,707",
"Stockholders Equity": "12,225",
"Net Income": "2,855",
"Comprehensive Net Income": "2,855",
"BaseVar": "13,571",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "155%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "3,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,854",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,121",
"Liabilities, Current": "258",
"Long-term Debt": "730",
"Oil and Gas Property": "0",
"Operating Expenses": "4,725",
"Other Assets": "788",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,810",
"Other Liabilities": "0",
"Other Net Income": "-5.1",
"Other Revenues": "0",
"Property, Plant and Equipment": "13,298",
"Revenue from Contract with Customer": "9,557",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "988",
"Assets": "17,820",
"Revenues": "9,557",
"Expenses": "4,889",
"Stockholders Equity": "16,832",
"Net Income": "4,663",
"Comprehensive Net Income": "4,663",
"BaseVar": "18,364",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "167%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 1.6670355747362045,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000066418.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000066418.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000066418.svg"
},
{
"company_id": "0000874499",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000874499.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000874499.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000874499.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000874499_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000874499_main_keyfigs.svg",
"name": "Gulfport Energy CORP",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000874499.svg",
"report_text": "The relative strengths and weaknesses of Gulfport Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Gulfport Energy CORP compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Gulfport Energy CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 59% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000874499_2024_Gulfport_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "19.8",
"Assets": "-2.86",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "70.2",
"Long-term Debt": "8.34",
"Liabilities, Current": "6.21",
"Other Liabilities": "7.39",
"Oil and Gas Property": "2.91",
"Property, Plant and Equipment": "-8.10",
"Revenues": "27.4",
"Net Income": "34.5",
"Other Revenues": "27.4",
"Other Expenses": "28.4",
"Expenses": "14.4",
"General and Administrative Expense": "8.09",
"Depreciation, Depletion, Amortization": "-9.19",
"Operating Expenses": "-8.51",
"Taxes": "-5.30",
"Comprehensive Net Income": "34.6",
"Other Net Income": "-7.61",
"Economic Capital Ratio": "53.4"
},
"2015": {
"Assets, Current": "-0.568",
"Assets": "2.32",
"Stockholders Equity": "1.75",
"Liabilities, Current": "0.702",
"ECR before LimitedLiability": "28.5",
"Other Assets": "1.27",
"Oil and Gas Property": "-4.66",
"Property, Plant and Equipment": "17.5",
"Other Revenues": "2.70",
"Revenues": "2.39",
"Net Income": "4.11",
"Depreciation, Depletion, Amortization": "-0.630",
"Expenses": "4.09",
"Other Expenses": "26.1",
"Operating Expenses": "-47.4",
"General and Administrative Expense": "2.01",
"Long-term Debt": "-1.05",
"Other Liabilities": "0.594",
"Comprehensive Net Income": "3.96",
"Other Net Income": "-1.31",
"Economic Capital Ratio": "6.82"
},
"2016": {
"Long-term Debt": "-12.9",
"Liabilities": "-2.75",
"Stockholders Equity": "-0.0246",
"Other Liabilities": "0.126",
"Liabilities, Current": "0.152",
"Other Assets": "0.234",
"Assets": "0.216",
"Property, Plant and Equipment": "0.959",
"Assets, Current": "1.10",
"Oil and Gas Property": "-16.7",
"Gains/Losses on Derivatives": "-2.47",
"Revenues": "-2.17",
"Net Income": "-4.14",
"Expenses": "0.412",
"General and Administrative Expense": "0.578",
"Operating Expenses": "-23.9",
"Other Expenses": "2.73",
"ECR before LimitedLiability": "-0.0403",
"Other Net Income": "-6.72",
"Comprehensive Net Income": "-3.90",
"Economic Capital Ratio": "-18.6"
},
"2017": {
"Long-term Debt": "-17.5",
"Liabilities": "-7.10",
"ECR before LimitedLiability": "22.9",
"Other Liabilities": "4.51",
"Liabilities, Current": "4.07",
"Other Assets": "1.72",
"Assets": "1.93",
"Assets, Current": "-1.90",
"Oil and Gas Property": "-7.52",
"Property, Plant and Equipment": "18.6",
"Gains/Losses on Derivatives": "4.62",
"Revenues": "10.0",
"Net Income": "21.3",
"Other Revenues": "5.86",
"Expenses": "19.0",
"Other Expenses": "11.1",
"General and Administrative Expense": "8.91",
"Depreciation, Depletion, Amortization": "-1.72",
"Comprehensive Net Income": "21.6",
"Other Net Income": "-7.52",
"Economic Capital Ratio": "11.3"
},
"2018": {
"Liabilities": "-6.87",
"ECR before LimitedLiability": "16.5",
"Liabilities, Current": "4.57",
"Other Liabilities": "5.40",
"Long-term Debt": "-19.2",
"Assets": "3.19",
"Property, Plant and Equipment": "21.3",
"Oil and Gas Property": "-7.23",
"Gains/Losses on Derivatives": "-2.74",
"Revenues": "-2.26",
"Net Income": "14.2",
"Revenue from Contract with Customer": "-13.8",
"Other Revenues": "15.8",
"Expenses": "14.2",
"Depreciation, Depletion, Amortization": "-4.54",
"Other Expenses": "15.8",
"Operating Expenses": "-3.57",
"General and Administrative Expense": "6.01",
"Other Net Income": "2.30",
"Comprehensive Net Income": "13.9",
"Economic Capital Ratio": "2.12"
},
"2020": {
"Liabilities": "-1.61",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-15.3",
"Long-term Debt": "0.730",
"Other Liabilities": "-3.88",
"Property, Plant and Equipment": "3.36",
"Assets": "-10.6",
"Assets, Current": "-3.32",
"Oil and Gas Property": "-10.5",
"Other Revenues": "6.45",
"Revenues": "-2.41",
"Net Income": "-9.47",
"Revenue from Contract with Customer": "-8.60",
"Expenses": "-4.41",
"Operating Expenses": "9.87",
"Cost of Goods and Services Sold": "1.46",
"General and Administrative Expense": "2.67",
"Other Expenses": "-14.3",
"Comprehensive Net Income": "-9.34",
"Other Net Income": "-3.44",
"Economic Capital Ratio": "-27.9"
},
"2022": {
"Long-term Debt": "10.3",
"Liabilities": "-10.6",
"Stockholders Equity": "-9.29",
"Economic Capital Ratio": "-6.86",
"Liabilities, Current": "15.9",
"Other Liabilities": "-56.4",
"Other Revenues": "55.0",
"Revenues": "6.45",
"Net Income": "14.5",
"Gains/Losses on Derivatives": "-37.6",
"Revenue from Contract with Customer": "-36.4",
"Expenses": "8.76",
"Depreciation, Depletion, Amortization": "-5.81",
"Other Expenses": "-9.82",
"Operating Expenses": "17.0",
"General and Administrative Expense": "6.94",
"Cost of Goods and Services Sold": "2.70",
"Oil and Gas Property": "-6.08",
"Assets, Current": "-1.65",
"Property, Plant and Equipment": "11.3",
"Comprehensive Net Income": "13.9"
},
"2023": {
"Liabilities, Current": "17.6",
"Liabilities": "4.96",
"Stockholders Equity": "5.63",
"ECR before LimitedLiability": "67.5",
"Long-term Debt": "14.4",
"Other Liabilities": "-47.4",
"Other Revenues": "27.7",
"Revenues": "30.4",
"Net Income": "59.6",
"Gains/Losses on Derivatives": "27.4",
"Revenue from Contract with Customer": "-27.4",
"Operating Expenses": "16.3",
"Expenses": "27.7",
"Other Expenses": "10.8",
"General and Administrative Expense": "4.98",
"Depreciation, Depletion, Amortization": "-6.48",
"Cost of Goods and Services Sold": "2.59",
"Oil and Gas Property": "4.01",
"Property, Plant and Equipment": "-6.89",
"Comprehensive Net Income": "59.8",
"Economic Capital Ratio": "58.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000874499_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "129,575",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,320",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,074",
"Liabilities, Current": "44,633",
"Long-term Debt": "14,175",
"Oil and Gas Property": "0",
"Operating Expenses": "118,290",
"Other Assets": "92,947",
"Other Compr. Net Income": "0",
"Other Expenses": "-96,817",
"Other Liabilities": "0",
"Other Net Income": "-2,632",
"Other Revenues": "229,254",
"Property, Plant and Equipment": "468,636",
"Revenue from Contract with Customer": "0",
"Taxes": "26,333"
},
"output_variables": {
"Liabilities": "58,808",
"Assets": "691,158",
"Revenues": "229,254",
"Expenses": "118,200",
"Stockholders Equity": "632,350",
"Net Income": "108,422",
"Comprehensive Net Income": "108,422",
"BaseVar": "592,036",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "145%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "331,561",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "337,694",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,967",
"Liabilities, Current": "316,516",
"Long-term Debt": "979,381",
"Oil and Gas Property": "0",
"Operating Expenses": "2,043,704",
"Other Assets": "374,770",
"Other Compr. Net Income": "-28,502",
"Other Expenses": "-650,402",
"Other Liabilities": "0",
"Other Net Income": "-146,656",
"Other Revenues": "709,475",
"Property, Plant and Equipment": "2,628,403",
"Revenue from Contract with Customer": "0",
"Taxes": "14,740"
},
"output_variables": {
"Liabilities": "1,295,897",
"Assets": "3,334,734",
"Revenues": "709,475",
"Expenses": "1,787,703",
"Stockholders Equity": "2,038,837",
"Net Income": "-1,224,884",
"Comprehensive Net Income": "-1,253,386",
"BaseVar": "3,972,164",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "53%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,608,779",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "245,974",
"Gains/Losses on Derivatives": "-174,506",
"General and Administrative Expense": "43,409",
"Liabilities, Current": "384,814",
"Long-term Debt": "1,654,439",
"Oil and Gas Property": "0",
"Operating Expenses": "1,254,060",
"Other Assets": "263,240",
"Other Compr. Net Income": "2,119",
"Other Expenses": "-305,572",
"Other Liabilities": "0",
"Other Net Income": "-114,472",
"Other Revenues": "560,416",
"Property, Plant and Equipment": "2,351,126",
"Revenue from Contract with Customer": "0",
"Taxes": "13,276"
},
"output_variables": {
"Liabilities": "2,039,253",
"Assets": "4,223,145",
"Revenues": "385,910",
"Expenses": "1,251,147",
"Stockholders Equity": "2,183,892",
"Net Income": "-979,709",
"Comprehensive Net Income": "-977,590",
"BaseVar": "4,218,461",
"ECR before LimitedLiability": "-3.8%",
"Economic Capital Ratio": "54%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "365,529",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "364,629",
"Gains/Losses on Derivatives": "213,679",
"General and Administrative Expense": "52,938",
"Liabilities, Current": "586,885",
"Long-term Debt": "2,119,253",
"Oil and Gas Property": "0",
"Operating Expenses": "771,937",
"Other Assets": "340,046",
"Other Compr. Net Income": "12,519",
"Other Expenses": "-436,884",
"Other Liabilities": "0",
"Other Net Income": "-111,405",
"Other Revenues": "1,106,624",
"Property, Plant and Equipment": "5,102,177",
"Revenue from Contract with Customer": "0",
"Taxes": "21,126"
},
"output_variables": {
"Liabilities": "2,706,138",
"Assets": "5,807,752",
"Revenues": "1,320,303",
"Expenses": "773,746",
"Stockholders Equity": "3,101,614",
"Net Income": "435,152",
"Comprehensive Net Income": "447,671",
"BaseVar": "5,632,088",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "316,953",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,127",
"Depreciation, Depletion, Amortization": "486,664",
"Gains/Losses on Derivatives": "-123,479",
"General and Administrative Expense": "56,633",
"Liabilities, Current": "539,432",
"Long-term Debt": "2,180,709",
"Oil and Gas Property": "0",
"Operating Expenses": "962,724",
"Other Assets": "254,678",
"Other Compr. Net Income": "-15,487",
"Other Expenses": "-576,846",
"Other Liabilities": "0",
"Other Net Income": "38,171",
"Other Revenues": "1,478,523",
"Property, Plant and Equipment": "5,479,405",
"Revenue from Contract with Customer": "0",
"Taxes": "33,480"
},
"output_variables": {
"Liabilities": "2,723,268",
"Assets": "6,051,036",
"Revenues": "1,355,044",
"Expenses": "962,655",
"Stockholders Equity": "3,327,768",
"Net Income": "430,560",
"Comprehensive Net Income": "415,073",
"BaseVar": "5,857,393",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "409,750",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "239,744",
"Gains/Losses on Derivatives": "65,291",
"General and Administrative Expense": "59,329",
"Liabilities, Current": "510,287",
"Long-term Debt": "36,604",
"Oil and Gas Property": "0",
"Operating Expenses": "54,235",
"Other Assets": "43,852",
"Other Compr. Net Income": "3,833",
"Other Expenses": "1,854,620",
"Other Liabilities": "2,293,480",
"Other Net Income": "-255,238",
"Other Revenues": "801,251",
"Property, Plant and Equipment": "2,086,269",
"Revenue from Contract with Customer": "0",
"Taxes": "28,509"
},
"output_variables": {
"Liabilities": "2,840,371",
"Assets": "2,539,871",
"Revenues": "866,542",
"Expenses": "2,236,437",
"Stockholders Equity": "-300,500",
"Net Income": "-1,625,133",
"Comprehensive Net Income": "-1,621,300",
"BaseVar": "4,774,592",
"ECR before LimitedLiability": "-80%",
"Economic Capital Ratio": "38%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "402,270",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "267,761",
"Gains/Losses on Derivatives": "-999,747",
"General and Administrative Expense": "35,304",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "64,790",
"Other Assets": "74,479",
"Other Compr. Net Income": "0",
"Other Expenses": "359,992",
"Other Liabilities": "1,653,349",
"Other Net Income": "-48,425",
"Other Revenues": "2,330,859",
"Property, Plant and Equipment": "2,057,730",
"Revenue from Contract with Customer": "0",
"Taxes": "60,139"
},
"output_variables": {
"Liabilities": "1,653,349",
"Assets": "2,534,479",
"Revenues": "1,331,112",
"Expenses": "787,986",
"Stockholders Equity": "881,130",
"Net Income": "494,701",
"Comprehensive Net Income": "494,701",
"BaseVar": "3,437,778",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "98%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "396,806",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "319,715",
"Gains/Losses on Derivatives": "740,319",
"General and Administrative Expense": "38,600",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "68,648",
"Other Assets": "618,508",
"Other Compr. Net Income": "0",
"Other Expenses": "-168,981",
"Other Liabilities": "1,061,719",
"Other Net Income": "-29,087",
"Other Revenues": "1,051,383",
"Property, Plant and Equipment": "2,252,299",
"Revenue from Contract with Customer": "0",
"Taxes": "33,717"
},
"output_variables": {
"Liabilities": "1,061,719",
"Assets": "3,267,613",
"Revenues": "1,791,702",
"Expenses": "291,699",
"Stockholders Equity": "2,205,894",
"Net Income": "1,470,916",
"Comprehensive Net Income": "1,470,916",
"BaseVar": "3,474,409",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": true,
"trend": 49.0,
"value": 1.552994879152041,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000874499.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000874499.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000874499.svg"
},
{
"company_id": "0001581552",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001581552.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001581552.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001581552.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001581552_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001581552_main_keyfigs.svg",
"name": "Energy 11 L P",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001581552.svg",
"report_text": "The relative strengths and weaknesses of Energy 11 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy 11 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Energy 11 L P is the variable Oil and Gas Property, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 144%, being 47% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001581552_2024_Energy_11_L_P.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "-35.6",
"Liabilities": "-22.2",
"Assets": "25.7",
"Stockholders Equity": "8.68",
"ECR before LimitedLiability": "55.8",
"Long-term Debt": "5.84",
"Other Liabilities": "3.56",
"Assets, Current": "-2.39",
"Oil and Gas Property": "29.1",
"Property, Plant and Equipment": "-6.74",
"Other Revenues": "-10.7",
"Revenues": "-11.3",
"Net Income": "27.2",
"Depreciation, Depletion, Amortization": "6.12",
"Expenses": "30.1",
"Other Expenses": "25.9",
"Operating Expenses": "15.5",
"General and Administrative Expense": "6.76",
"Comprehensive Net Income": "27.2",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "34.1"
},
"2016": {
"Long-term Debt": "11.4",
"Liabilities": "23.2",
"Assets": "3.91",
"Stockholders Equity": "48.4",
"ECR before LimitedLiability": "72.6",
"Other Liabilities": "4.31",
"Liabilities, Current": "9.81",
"Property, Plant and Equipment": "-0.849",
"Assets, Current": "1.90",
"Oil and Gas Property": "2.82",
"Revenues": "-12.1",
"Net Income": "14.4",
"Other Revenues": "-12.5",
"Taxes": "-0.784",
"Expenses": "21.1",
"General and Administrative Expense": "6.28",
"Operating Expenses": "11.5",
"Other Expenses": "4.28",
"Other Net Income": "5.69",
"Comprehensive Net Income": "14.5",
"Economic Capital Ratio": "54.1"
},
"2017": {
"Long-term Debt": "11.3",
"Liabilities": "19.0",
"Assets": "2.80",
"Stockholders Equity": "35.8",
"ECR before LimitedLiability": "52.0",
"Other Liabilities": "-2.05",
"Liabilities, Current": "10.4",
"Oil and Gas Property": "9.93",
"Property, Plant and Equipment": "-1.15",
"Revenues": "-15.8",
"Net Income": "12.2",
"Other Revenues": "-15.2",
"Operating Expenses": "13.7",
"Expenses": "14.8",
"Taxes": "-0.902",
"Other Expenses": "-4.41",
"General and Administrative Expense": "7.74",
"Depreciation, Depletion, Amortization": "-1.64",
"Comprehensive Net Income": "12.2",
"Other Net Income": "13.4",
"Economic Capital Ratio": "40.4"
},
"2018": {
"Liabilities": "22.4",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "53.1",
"Liabilities, Current": "7.04",
"Other Liabilities": "6.35",
"Long-term Debt": "11.0",
"Assets": "-1.11",
"Oil and Gas Property": "-4.48",
"Revenues": "-0.909",
"Net Income": "12.9",
"Revenue from Contract with Customer": "-12.9",
"Other Revenues": "12.0",
"Cost of Goods and Services Sold": "-4.98",
"Expenses": "13.7",
"Depreciation, Depletion, Amortization": "-2.68",
"Taxes": "-1.44",
"Other Expenses": "2.49",
"Operating Expenses": "14.7",
"General and Administrative Expense": "5.58",
"Comprehensive Net Income": "12.9",
"Economic Capital Ratio": "38.7"
},
"2019": {
"Liabilities, Current": "4.42",
"Liabilities": "10.4",
"Assets": "6.55",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "44.2",
"Long-term Debt": "10.6",
"Other Liabilities": "-5.47",
"Assets, Current": "-0.804",
"Oil and Gas Property": "25.7",
"Property, Plant and Equipment": "-2.50",
"Revenues": "-9.06",
"Net Income": "11.6",
"Other Revenues": "5.00",
"Revenue from Contract with Customer": "-14.1",
"Expenses": "21.9",
"Other Expenses": "6.56",
"Cost of Goods and Services Sold": "-2.13",
"General and Administrative Expense": "3.65",
"Operating Expenses": "13.8",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "34.3"
},
"2020": {
"Liabilities, Current": "-3.74",
"Liabilities": "10.6",
"Assets": "11.2",
"Stockholders Equity": "34.2",
"ECR before LimitedLiability": "58.9",
"Long-term Debt": "9.72",
"Other Liabilities": "3.80",
"Property, Plant and Equipment": "-3.70",
"Oil and Gas Property": "45.0",
"Other Revenues": "7.68",
"Revenues": "-6.44",
"Net Income": "20.6",
"Revenue from Contract with Customer": "-13.3",
"Depreciation, Depletion, Amortization": "-4.19",
"Expenses": "28.7",
"Operating Expenses": "15.7",
"Cost of Goods and Services Sold": "-2.25",
"General and Administrative Expense": "4.45",
"Other Expenses": "14.8",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "46.3"
},
"2021": {
"Liabilities": "22.3",
"Stockholders Equity": "37.1",
"Oil and Gas Property": "1.57",
"ECR before LimitedLiability": "48.8",
"Liabilities, Current": "15.9",
"Other Liabilities": "-4.01",
"Long-term Debt": "10.6",
"Taxes": "-1.46",
"Expenses": "13.2",
"Other Revenues": "20.3",
"Net Income": "13.5",
"Other Expenses": "3.78",
"Cost of Goods and Services Sold": "-2.09",
"Depreciation, Depletion, Amortization": "-4.85",
"General and Administrative Expense": "4.55",
"Operating Expenses": "13.2",
"Comprehensive Net Income": "13.7",
"Gains/Losses on Derivatives": "2.34",
"Other Net Income": "1.19",
"Revenue from Contract with Customer": "-23.9",
"Economic Capital Ratio": "42.8"
},
"2022": {
"Long-term Debt": "11.0",
"Liabilities": "21.0",
"Assets": "-3.29",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "39.9",
"Liabilities, Current": "12.6",
"Other Liabilities": "-2.59",
"Oil and Gas Property": "-14.9",
"Expenses": "15.6",
"Other Net Income": "-2.58",
"Net Income": "14.5",
"Depreciation, Depletion, Amortization": "-3.50",
"Other Expenses": "4.66",
"Operating Expenses": "15.4",
"General and Administrative Expense": "6.00",
"Cost of Goods and Services Sold": "-4.84",
"Comprehensive Net Income": "14.0",
"Revenue from Contract with Customer": "-34.7",
"Other Revenues": "31.6",
"Gains/Losses on Derivatives": "2.45",
"Economic Capital Ratio": "34.5"
},
"2023": {
"Liabilities, Current": "12.5",
"Liabilities": "27.8",
"Assets": "-5.06",
"Stockholders Equity": "34.8",
"ECR before LimitedLiability": "56.1",
"Long-term Debt": "11.9",
"Other Liabilities": "5.46",
"Oil and Gas Property": "-40.0",
"Property, Plant and Equipment": "2.88",
"Other Revenues": "33.0",
"Revenues": "8.32",
"Net Income": "18.5",
"Revenue from Contract with Customer": "-25.2",
"Operating Expenses": "17.9",
"Expenses": "8.52",
"Other Expenses": "3.88",
"General and Administrative Expense": "5.30",
"Depreciation, Depletion, Amortization": "-6.56",
"Cost of Goods and Services Sold": "-10.0",
"Comprehensive Net Income": "18.7",
"Economic Capital Ratio": "47.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001581552_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "6,261",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "392",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "746",
"Liabilities, Current": "89,878",
"Long-term Debt": "0",
"Oil and Gas Property": "158,895",
"Operating Expenses": "1,946",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,212",
"Other Liabilities": "0",
"Other Net Income": "383",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "74"
},
"output_variables": {
"Liabilities": "89,878",
"Assets": "165,157",
"Revenues": "0",
"Expenses": "1,946",
"Stockholders Equity": "75,279",
"Net Income": "-1,563",
"Comprehensive Net Income": "-1,563",
"BaseVar": "128,961",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "99,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,291",
"Liabilities, Current": "2,693",
"Long-term Debt": "0",
"Oil and Gas Property": "151,555",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,775",
"Other Liabilities": "0",
"Other Net Income": "14,233",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "1,870"
},
"output_variables": {
"Liabilities": "2,693",
"Assets": "251,112",
"Revenues": "0",
"Expenses": "19,463",
"Stockholders Equity": "248,419",
"Net Income": "-5,231",
"Comprehensive Net Income": "-5,231",
"BaseVar": "147,794",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,473",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,085",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "909",
"Liabilities, Current": "3,760",
"Long-term Debt": "1,227",
"Oil and Gas Property": "321,767",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "12,035",
"Other Liabilities": "20,000",
"Other Net Income": "39,331",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,406"
},
"output_variables": {
"Liabilities": "24,987",
"Assets": "339,240",
"Revenues": "0",
"Expenses": "31,435",
"Stockholders Equity": "314,253",
"Net Income": "7,896",
"Comprehensive Net Income": "7,896",
"BaseVar": "225,988",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,153",
"Cost of Goods and Services Sold": "11,810",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,939",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,365",
"Liabilities, Current": "16,231",
"Long-term Debt": "1,294",
"Oil and Gas Property": "313,117",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,512",
"Other Revenues": "54,732",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,468"
},
"output_variables": {
"Liabilities": "17,525",
"Assets": "323,270",
"Revenues": "54,732",
"Expenses": "33,582",
"Stockholders Equity": "305,746",
"Net Income": "18,638",
"Comprehensive Net Income": "18,638",
"BaseVar": "226,710",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,491",
"Cost of Goods and Services Sold": "9,874",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12,451",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,304",
"Liabilities, Current": "20,061",
"Long-term Debt": "1,453",
"Oil and Gas Property": "326,759",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "24,000",
"Other Net Income": "-1,049",
"Other Revenues": "36,020",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,862"
},
"output_variables": {
"Liabilities": "45,514",
"Assets": "333,250",
"Revenues": "36,020",
"Expenses": "26,491",
"Stockholders Equity": "287,736",
"Net Income": "8,480",
"Comprehensive Net Income": "8,480",
"BaseVar": "228,788",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,612",
"Cost of Goods and Services Sold": "9,840",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,577",
"Liabilities, Current": "49,903",
"Long-term Debt": "1,564",
"Oil and Gas Property": "323,200",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,181",
"Other Revenues": "36,522",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "3,075"
},
"output_variables": {
"Liabilities": "51,467",
"Assets": "331,812",
"Revenues": "36,522",
"Expenses": "37,147",
"Stockholders Equity": "280,346",
"Net Income": "-2,805",
"Comprehensive Net Income": "-2,805",
"BaseVar": "238,666",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "16,349",
"Cost of Goods and Services Sold": "11,619",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "22,473",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,516",
"Liabilities, Current": "11,113",
"Long-term Debt": "2,891",
"Oil and Gas Property": "325,032",
"Operating Expenses": "0",
"Other Assets": "166",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "23,000",
"Other Net Income": "-4,739",
"Other Revenues": "74,098",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,701"
},
"output_variables": {
"Liabilities": "37,004",
"Assets": "341,547",
"Revenues": "74,098",
"Expenses": "41,310",
"Stockholders Equity": "304,543",
"Net Income": "28,050",
"Comprehensive Net Income": "28,050",
"BaseVar": "263,766",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,544",
"Cost of Goods and Services Sold": "17,707",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,974",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,074",
"Liabilities, Current": "18,344",
"Long-term Debt": "1,967",
"Oil and Gas Property": "353,519",
"Operating Expenses": "0",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "22,600",
"Other Net Income": "-8,729",
"Other Revenues": "112,031",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,108"
},
"output_variables": {
"Liabilities": "42,911",
"Assets": "374,087",
"Revenues": "112,031",
"Expenses": "49,864",
"Stockholders Equity": "331,176",
"Net Income": "53,438",
"Comprehensive Net Income": "53,438",
"BaseVar": "314,286",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "139%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "12,789",
"Cost of Goods and Services Sold": "26,529",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "27,205",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,687",
"Liabilities, Current": "9,285",
"Long-term Debt": "2,061",
"Oil and Gas Property": "338,546",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "67",
"Other Revenues": "99,793",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "7,924"
},
"output_variables": {
"Liabilities": "11,346",
"Assets": "351,335",
"Revenues": "99,793",
"Expenses": "63,345",
"Stockholders Equity": "339,989",
"Net Income": "36,515",
"Comprehensive Net Income": "36,515",
"BaseVar": "282,527",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "144%"
}
}
},
"top_rated": true,
"trend": 13.0,
"value": 1.4392658579809705,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001581552.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001581552.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001581552.svg"
},
{
"company_id": "0001038357",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001038357.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001038357.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001038357.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001038357_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001038357_main_keyfigs.svg",
"name": "Pioneer Natural Resources Co",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001038357.svg",
"report_text": "The relative strengths and weaknesses of Pioneer Natural Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pioneer Natural Resources Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Pioneer Natural Resources Co is the variable Other Expenses, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 45% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001038357_2024_Pioneer_Natural_Resources_Co.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "17.2",
"Assets": "2.63",
"Stockholders Equity": "26.1",
"ECR before LimitedLiability": "27.6",
"Liabilities, Current": "1.56",
"Long-term Debt": "11.2",
"Other Liabilities": "5.51",
"Property, Plant and Equipment": "-2.92",
"Oil and Gas Property": "21.7",
"Revenues": "1.16",
"Net Income": "4.20",
"Other Revenues": "1.25",
"Depreciation, Depletion, Amortization": "-6.11",
"Expenses": "5.34",
"Other Expenses": "5.57",
"Taxes": "-0.873",
"Operating Expenses": "7.17",
"General and Administrative Expense": "-0.336",
"Comprehensive Net Income": "4.05",
"Other Net Income": "-2.28",
"Economic Capital Ratio": "26.8"
},
"2010": {
"Liabilities": "19.7",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "26.4",
"Long-term Debt": "9.73",
"Other Liabilities": "8.62",
"Liabilities, Current": "3.02",
"Gains/Losses on Derivatives": "6.93",
"Revenues": "9.65",
"Net Income": "6.06",
"Other Revenues": "2.70",
"Operating Expenses": "5.84",
"Expenses": "0.823",
"Taxes": "-1.03",
"Depreciation, Depletion, Amortization": "-3.30",
"Other Expenses": "-0.723",
"Property, Plant and Equipment": "-0.305",
"Oil and Gas Property": "1.36",
"Comprehensive Net Income": "4.84",
"Other Net Income": "-4.40",
"Other Compr. Net Income": "-1.22",
"Economic Capital Ratio": "27.3"
},
"2011": {
"Liabilities": "17.4",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "9.50",
"Liabilities, Current": "2.71",
"Other Liabilities": "6.50",
"Gains/Losses on Derivatives": "5.06",
"Revenues": "14.0",
"Net Income": "22.1",
"Other Revenues": "8.87",
"Other Expenses": "-11.0",
"Expenses": "8.99",
"General and Administrative Expense": "7.04",
"Depreciation, Depletion, Amortization": "-3.21",
"Operating Expenses": "17.5",
"Taxes": "-1.31",
"Oil and Gas Property": "-0.0753",
"Comprehensive Net Income": "21.4",
"Other Net Income": "-1.10",
"Other Compr. Net Income": "-0.667",
"Economic Capital Ratio": "40.1"
},
"2012": {
"Other Liabilities": "7.69",
"Liabilities": "20.4",
"Assets": "2.13",
"Stockholders Equity": "28.6",
"ECR before LimitedLiability": "69.9",
"Liabilities, Current": "4.43",
"Long-term Debt": "10.1",
"Oil and Gas Property": "5.25",
"Gains/Losses on Derivatives": "3.73",
"Revenues": "17.1",
"Net Income": "23.4",
"Other Revenues": "13.2",
"Taxes": "-1.60",
"Expenses": "9.49",
"Operating Expenses": "16.6",
"Other Expenses": "-8.80",
"Depreciation, Depletion, Amortization": "-3.93",
"General and Administrative Expense": "7.50",
"Comprehensive Net Income": "22.7",
"Other Net Income": "-3.54",
"Economic Capital Ratio": "44.4"
},
"2013": {
"Liabilities": "22.5",
"Assets": "2.74",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "39.7",
"Liabilities, Current": "4.27",
"Long-term Debt": "10.9",
"Other Liabilities": "9.15",
"Other Assets": "2.50",
"Property, Plant and Equipment": "-5.01",
"Oil and Gas Property": "8.92",
"Revenues": "24.9",
"Net Income": "4.91",
"Other Revenues": "24.8",
"Expenses": "-2.64",
"Operating Expenses": "18.3",
"General and Administrative Expense": "6.42",
"Depreciation, Depletion, Amortization": "-4.26",
"Other Expenses": "-19.7",
"Comprehensive Net Income": "4.19",
"Other Net Income": "-15.1",
"Economic Capital Ratio": "23.0"
},
"2014": {
"Other Liabilities": "9.01",
"Liabilities": "20.5",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "74.0",
"Long-term Debt": "10.3",
"Liabilities, Current": "3.04",
"Gains/Losses on Derivatives": "6.30",
"Revenues": "29.7",
"Net Income": "33.4",
"Other Revenues": "22.8",
"Operating Expenses": "17.9",
"Expenses": "11.4",
"General and Administrative Expense": "4.84",
"Depreciation, Depletion, Amortization": "-3.92",
"Taxes": "-1.50",
"Other Expenses": "-5.73",
"Property, Plant and Equipment": "-0.726",
"Oil and Gas Property": "1.76",
"Comprehensive Net Income": "33.5",
"Other Net Income": "-8.11",
"Economic Capital Ratio": "49.0"
},
"2015": {
"Liabilities, Current": "5.71",
"Liabilities": "21.3",
"Assets": "5.82",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "93.1",
"Long-term Debt": "10.7",
"Other Liabilities": "6.62",
"Oil and Gas Property": "7.19",
"Property, Plant and Equipment": "-1.66",
"Other Revenues": "25.9",
"Revenues": "35.2",
"Net Income": "63.1",
"Gains/Losses on Derivatives": "7.89",
"Depreciation, Depletion, Amortization": "-5.17",
"Expenses": "31.5",
"Other Expenses": "6.28",
"Operating Expenses": "23.5",
"General and Administrative Expense": "6.69",
"Comprehensive Net Income": "63.2",
"Other Net Income": "-4.29",
"Economic Capital Ratio": "71.4"
},
"2016": {
"Long-term Debt": "14.1",
"Liabilities": "22.3",
"Assets": "3.97",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "60.7",
"Other Liabilities": "5.37",
"Liabilities, Current": "4.48",
"Other Assets": "1.03",
"Property, Plant and Equipment": "-2.88",
"Oil and Gas Property": "7.33",
"Revenues": "19.8",
"Net Income": "20.0",
"Other Revenues": "20.9",
"Expenses": "4.98",
"General and Administrative Expense": "6.85",
"Depreciation, Depletion, Amortization": "-6.17",
"Operating Expenses": "16.3",
"Other Expenses": "-10.6",
"Other Net Income": "-4.76",
"Comprehensive Net Income": "20.1",
"Economic Capital Ratio": "42.2"
},
"2017": {
"Long-term Debt": "15.0",
"Liabilities": "22.3",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "49.9",
"Other Liabilities": "6.17",
"Liabilities, Current": "2.64",
"Gains/Losses on Derivatives": "-0.956",
"Revenues": "26.9",
"Net Income": "19.1",
"Other Revenues": "28.8",
"Operating Expenses": "18.6",
"Expenses": "-1.30",
"Taxes": "-1.00",
"Other Expenses": "-21.7",
"General and Administrative Expense": "8.10",
"Depreciation, Depletion, Amortization": "-5.13",
"Property, Plant and Equipment": "-1.57",
"Oil and Gas Property": "3.14",
"Comprehensive Net Income": "19.1",
"Other Net Income": "-5.84",
"Economic Capital Ratio": "38.3"
},
"2018": {
"Liabilities": "31.4",
"Stockholders Equity": "16.1",
"ECR before LimitedLiability": "46.9",
"Liabilities, Current": "8.66",
"Other Liabilities": "9.44",
"Long-term Debt": "16.8",
"Gains/Losses on Derivatives": "-2.65",
"Revenues": "36.8",
"Net Income": "14.5",
"Revenue from Contract with Customer": "66.7",
"Other Revenues": "-20.3",
"Expenses": "-22.7",
"Depreciation, Depletion, Amortization": "-4.78",
"Taxes": "1.13",
"Other Expenses": "-53.7",
"Operating Expenses": "24.1",
"General and Administrative Expense": "6.81",
"Oil and Gas Property": "1.71",
"Other Net Income": "2.07",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "32.5"
},
"2019": {
"Liabilities, Current": "4.33",
"Liabilities": "25.1",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "46.9",
"Long-term Debt": "17.8",
"Other Liabilities": "3.98",
"Revenues": "31.4",
"Net Income": "19.1",
"Other Revenues": "-21.0",
"Revenue from Contract with Customer": "58.0",
"Taxes": "1.21",
"Expenses": "-10.9",
"Other Expenses": "-39.7",
"Depreciation, Depletion, Amortization": "-3.99",
"Cost of Goods and Services Sold": "3.63",
"General and Administrative Expense": "4.56",
"Operating Expenses": "23.5",
"Oil and Gas Property": "4.87",
"Property, Plant and Equipment": "-2.50",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "36.9"
},
"2020": {
"Liabilities, Current": "6.06",
"Liabilities": "24.9",
"Stockholders Equity": "30.2",
"ECR before LimitedLiability": "64.5",
"Long-term Debt": "14.6",
"Other Liabilities": "5.56",
"Assets": "2.92",
"Oil and Gas Property": "10.5",
"Other Revenues": "-12.4",
"Revenues": "21.4",
"Net Income": "29.8",
"Revenue from Contract with Customer": "39.9",
"Gains/Losses on Derivatives": "-2.90",
"Depreciation, Depletion, Amortization": "-4.67",
"Expenses": "6.53",
"Operating Expenses": "22.5",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "5.34",
"Other Expenses": "-18.9",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "51.9"
},
"2021": {
"Liabilities": "30.1",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "44.9",
"Liabilities, Current": "13.6",
"Other Liabilities": "4.98",
"Long-term Debt": "14.3",
"Other Revenues": "-20.0",
"Revenues": "15.7",
"Net Income": "10.2",
"Gains/Losses on Derivatives": "-5.65",
"Revenue from Contract with Customer": "44.6",
"Expenses": "-9.57",
"Other Expenses": "-32.2",
"Cost of Goods and Services Sold": "3.83",
"Depreciation, Depletion, Amortization": "-3.63",
"General and Administrative Expense": "5.66",
"Operating Expenses": "17.5",
"Oil and Gas Property": "3.71",
"Comprehensive Net Income": "10.6",
"Other Net Income": "4.24",
"Economic Capital Ratio": "38.9"
},
"2022": {
"Long-term Debt": "18.5",
"Liabilities": "37.6",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "52.3",
"Liabilities, Current": "16.4",
"Other Liabilities": "8.11",
"Other Revenues": "-20.1",
"Revenues": "36.5",
"Net Income": "22.9",
"Gains/Losses on Derivatives": "2.48",
"Revenue from Contract with Customer": "53.4",
"Expenses": "-16.1",
"Depreciation, Depletion, Amortization": "-3.43",
"Other Expenses": "-53.0",
"Operating Expenses": "23.6",
"General and Administrative Expense": "9.17",
"Cost of Goods and Services Sold": "3.44",
"Oil and Gas Property": "-18.7",
"Property, Plant and Equipment": "4.96",
"Comprehensive Net Income": "22.2",
"Economic Capital Ratio": "46.9"
},
"2023": {
"Liabilities, Current": "10.9",
"Liabilities": "31.4",
"Stockholders Equity": "19.8",
"ECR before LimitedLiability": "54.0",
"Deferred Tax Liab., Net": "2.88",
"Long-term Debt": "15.9",
"Other Liabilities": "6.98",
"Other Revenues": "-16.7",
"Revenues": "31.7",
"Net Income": "22.9",
"Revenue from Contract with Customer": "51.3",
"Operating Expenses": "23.6",
"Expenses": "-11.3",
"Other Expenses": "-41.7",
"General and Administrative Expense": "6.06",
"Depreciation, Depletion, Amortization": "-4.08",
"Cost of Goods and Services Sold": "3.16",
"Oil and Gas Property": "-12.9",
"Property, Plant and Equipment": "2.71",
"Comprehensive Net Income": "23.1",
"Economic Capital Ratio": "45.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001038357_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "616,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,560",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,323",
"Liabilities, Current": "571,191",
"Long-term Debt": "0",
"Oil and Gas Property": "7,566,856",
"Operating Expenses": "0",
"Other Assets": "684,291",
"Other Compr. Net Income": "-41,774",
"Other Expenses": "953,609",
"Other Liabilities": "0",
"Other Net Income": "90,080",
"Other Revenues": "1,711,516",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "98,371"
},
"output_variables": {
"Liabilities": "571,191",
"Assets": "8,867,265",
"Revenues": "1,711,516",
"Expenses": "1,843,863",
"Stockholders Equity": "8,296,074",
"Net Income": "-42,267",
"Comprehensive Net Income": "-84,041",
"BaseVar": "7,005,312",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "122%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,197,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "574,170",
"Gains/Losses on Derivatives": "448,434",
"General and Administrative Expense": "165,301",
"Liabilities, Current": "769,220",
"Long-term Debt": "0",
"Oil and Gas Property": "7,563,786",
"Operating Expenses": "0",
"Other Assets": "918,133",
"Other Compr. Net Income": "-84,435",
"Other Expenses": "1,103,812",
"Other Liabilities": "0",
"Other Net Income": "129,829",
"Other Revenues": "2,023,156",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "112,141"
},
"output_variables": {
"Liabilities": "769,220",
"Assets": "9,679,102",
"Revenues": "2,471,590",
"Expenses": "1,955,424",
"Stockholders Equity": "8,909,882",
"Net Income": "645,995",
"Comprehensive Net Income": "561,560",
"BaseVar": "8,101,753",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,479,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "607,405",
"Gains/Losses on Derivatives": "392,752",
"General and Administrative Expense": "193,215",
"Liabilities, Current": "1,011,798",
"Long-term Debt": "0",
"Oil and Gas Property": "8,600,867",
"Operating Expenses": "0",
"Other Assets": "1,443,997",
"Other Compr. Net Income": "-57,916",
"Other Expenses": "1,379,539",
"Other Liabilities": "0",
"Other Net Income": "423,152",
"Other Revenues": "2,393,833",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "147,664"
},
"output_variables": {
"Liabilities": "1,011,798",
"Assets": "11,524,161",
"Revenues": "2,786,585",
"Expenses": "2,327,823",
"Stockholders Equity": "10,512,363",
"Net Income": "881,914",
"Comprehensive Net Income": "823,998",
"BaseVar": "9,737,175",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,050,355",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "810,191",
"Gains/Losses on Derivatives": "330,251",
"General and Administrative Expense": "248,282",
"Liabilities, Current": "1,034,790",
"Long-term Debt": "0",
"Oil and Gas Property": "10,078,350",
"Operating Expenses": "0",
"Other Assets": "1,940,325",
"Other Compr. Net Income": "-47,407",
"Other Expenses": "1,794,405",
"Other Liabilities": "0",
"Other Net Income": "55,149",
"Other Revenues": "2,898,057",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "187,757"
},
"output_variables": {
"Liabilities": "1,034,790",
"Assets": "13,069,030",
"Revenues": "3,228,308",
"Expenses": "3,040,635",
"Stockholders Equity": "12,034,240",
"Net Income": "242,822",
"Comprehensive Net Income": "195,415",
"BaseVar": "11,002,239",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,728,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "907,077",
"Gains/Losses on Derivatives": "4,010",
"General and Administrative Expense": "295,868",
"Liabilities, Current": "1,250,106",
"Long-term Debt": "0",
"Oil and Gas Property": "8,626,395",
"Operating Expenses": "0",
"Other Assets": "1,937,959",
"Other Compr. Net Income": "-38,865",
"Other Expenses": "2,665,323",
"Other Liabilities": "0",
"Other Net Income": "-449,605",
"Other Revenues": "3,715,500",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "201,186"
},
"output_variables": {
"Liabilities": "1,250,106",
"Assets": "12,292,788",
"Revenues": "3,719,510",
"Expenses": "4,069,454",
"Stockholders Equity": "11,042,682",
"Net Income": "-799,549",
"Comprehensive Net Income": "-838,414",
"BaseVar": "11,903,456",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "109%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,359,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,047,000",
"Gains/Losses on Derivatives": "712,000",
"General and Administrative Expense": "333,000",
"Liabilities, Current": "1,580,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,390,000",
"Operating Expenses": "0",
"Other Assets": "2,177,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,414,000",
"Other Liabilities": "0",
"Other Net Income": "-111,000",
"Other Revenues": "4,343,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "220,000"
},
"output_variables": {
"Liabilities": "1,580,000",
"Assets": "14,926,000",
"Revenues": "5,055,000",
"Expenses": "4,014,000",
"Stockholders Equity": "13,346,000",
"Net Income": "930,000",
"Comprehensive Net Income": "930,000",
"BaseVar": "13,944,600",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,194,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,385,000",
"Gains/Losses on Derivatives": "879,000",
"General and Administrative Expense": "327,000",
"Liabilities, Current": "1,462,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,022,000",
"Operating Expenses": "0",
"Other Assets": "415,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,234,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "3,946,000",
"Property, Plant and Equipment": "1,523,000",
"Revenue from Contract with Customer": "0",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "1,462,000",
"Assets": "15,154,000",
"Revenues": "4,825,000",
"Expenses": "5,091,000",
"Stockholders Equity": "13,692,000",
"Net Income": "-273,000",
"Comprehensive Net Income": "-273,000",
"BaseVar": "14,460,260",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "117%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,298,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,480,000",
"Gains/Losses on Derivatives": "-161,000",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "1,566,000",
"Long-term Debt": "0",
"Oil and Gas Property": "10,841,000",
"Operating Expenses": "0",
"Other Assets": "791,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,439,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,985,000",
"Property, Plant and Equipment": "1,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "1,566,000",
"Assets": "16,459,000",
"Revenues": "3,824,000",
"Expenses": "4,380,000",
"Stockholders Equity": "14,893,000",
"Net Income": "-556,000",
"Comprehensive Net Income": "-556,000",
"BaseVar": "14,098,980",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,010,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,400,000",
"Gains/Losses on Derivatives": "-100,000",
"General and Administrative Expense": "326,000",
"Liabilities, Current": "2,128,000",
"Long-term Debt": "0",
"Oil and Gas Property": "11,766,000",
"Operating Expenses": "0",
"Other Assets": "468,000",
"Other Compr. Net Income": "0",
"Other Expenses": "2,681,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,555,000",
"Property, Plant and Equipment": "1,759,000",
"Revenue from Contract with Customer": "0",
"Taxes": "215,000"
},
"output_variables": {
"Liabilities": "2,128,000",
"Assets": "17,003,000",
"Revenues": "5,455,000",
"Expenses": "4,622,000",
"Stockholders Equity": "14,875,000",
"Net Income": "833,000",
"Comprehensive Net Income": "833,000",
"BaseVar": "15,813,240",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,580,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,534,000",
"Gains/Losses on Derivatives": "-292,000",
"General and Administrative Expense": "381,000",
"Liabilities, Current": "1,818,000",
"Long-term Debt": "0",
"Oil and Gas Property": "13,548,000",
"Operating Expenses": "0",
"Other Assets": "484,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,525,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "328,000",
"Property, Plant and Equipment": "1,291,000",
"Revenue from Contract with Customer": "9,379,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,818,000",
"Assets": "17,903,000",
"Revenues": "9,415,000",
"Expenses": "8,440,000",
"Stockholders Equity": "16,085,000",
"Net Income": "975,000",
"Comprehensive Net Income": "975,000",
"BaseVar": "20,930,600",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,191,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,711,000",
"Gains/Losses on Derivatives": "34,000",
"General and Administrative Expense": "324,000",
"Liabilities, Current": "2,496,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,445,000",
"Operating Expenses": "0",
"Other Assets": "799,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,513,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-401,000",
"Property, Plant and Equipment": "1,632,000",
"Revenue from Contract with Customer": "9,671,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,496,000",
"Assets": "19,067,000",
"Revenues": "9,304,000",
"Expenses": "8,548,000",
"Stockholders Equity": "16,571,000",
"Net Income": "756,000",
"Comprehensive Net Income": "756,000",
"BaseVar": "21,849,740",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "122%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,595,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,639,000",
"Gains/Losses on Derivatives": "-281,000",
"General and Administrative Expense": "244,000",
"Liabilities, Current": "1,906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,439,000",
"Operating Expenses": "0",
"Other Assets": "611,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,002,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-58,000",
"Property, Plant and Equipment": "1,584,000",
"Revenue from Contract with Customer": "7,024,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,906,000",
"Assets": "19,229,000",
"Revenues": "6,685,000",
"Expenses": "6,885,000",
"Stockholders Equity": "17,323,000",
"Net Income": "-200,000",
"Comprehensive Net Income": "-200,000",
"BaseVar": "18,980,900",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "6,173,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,498,000",
"Gains/Losses on Derivatives": "-2,183,000",
"General and Administrative Expense": "292,000",
"Liabilities, Current": "4,073,000",
"Long-term Debt": "0",
"Oil and Gas Property": "28,182,000",
"Operating Expenses": "0",
"Other Assets": "762,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,084,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "-1,044,000",
"Property, Plant and Equipment": "1,694,000",
"Revenue from Contract with Customer": "17,870,000",
"Taxes": "651,000"
},
"output_variables": {
"Liabilities": "4,073,000",
"Assets": "36,811,000",
"Revenues": "14,643,000",
"Expenses": "12,525,000",
"Stockholders Equity": "32,738,000",
"Net Income": "2,118,000",
"Comprehensive Net Income": "2,118,000",
"BaseVar": "37,286,160",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,726,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,530,000",
"Gains/Losses on Derivatives": "-315,000",
"General and Administrative Expense": "334,000",
"Liabilities, Current": "3,887,000",
"Long-term Debt": "0",
"Oil and Gas Property": "29,630,000",
"Operating Expenses": "0",
"Other Assets": "726,000",
"Other Compr. Net Income": "0",
"Other Expenses": "12,620,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "225,000",
"Property, Plant and Equipment": "1,658,000",
"Revenue from Contract with Customer": "24,384,000",
"Taxes": "965,000"
},
"output_variables": {
"Liabilities": "3,887,000",
"Assets": "35,740,000",
"Revenues": "24,294,000",
"Expenses": "16,449,000",
"Stockholders Equity": "31,853,000",
"Net Income": "7,845,000",
"Comprehensive Net Income": "7,845,000",
"BaseVar": "45,074,160",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "151%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,605,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,862,000",
"Gains/Losses on Derivatives": "-75,000",
"General and Administrative Expense": "461,000",
"Liabilities, Current": "2,974,000",
"Long-term Debt": "0",
"Oil and Gas Property": "31,533,000",
"Operating Expenses": "0",
"Other Assets": "819,000",
"Other Compr. Net Income": "0",
"Other Expenses": "10,360,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "63,000",
"Property, Plant and Equipment": "1,656,000",
"Revenue from Contract with Customer": "19,374,000",
"Taxes": "785,000"
},
"output_variables": {
"Liabilities": "2,974,000",
"Assets": "36,613,000",
"Revenues": "19,362,000",
"Expenses": "14,468,000",
"Stockholders Equity": "33,639,000",
"Net Income": "4,894,000",
"Comprehensive Net Income": "4,894,000",
"BaseVar": "40,768,100",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 1.418548198356251,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001038357.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001038357.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001038357.svg"
},
{
"company_id": "0001609253",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001609253.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001609253.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001609253.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001609253_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001609253_main_keyfigs.svg",
"name": "California Resources Corp",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001609253.svg",
"report_text": "The relative strengths and weaknesses of California Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of California Resources Corp compared to the market average is the variable Revenues, increasing the Economic Capital Ratio by 46% points.The greatest weakness of California Resources Corp is the variable Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 134%, being 37% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001609253_2024_California_Resources_Corp.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "9.14",
"Liabilities": "24.7",
"Assets": "3.27",
"Stockholders Equity": "27.4",
"ECR before LimitedLiability": "50.5",
"Long-term Debt": "10.5",
"Liabilities, Current": "7.37",
"Property, Plant and Equipment": "42.8",
"Oil and Gas Property": "-6.86",
"Assets, Current": "-2.41",
"Revenues": "32.0",
"Net Income": "8.88",
"Other Revenues": "33.1",
"Operating Expenses": "16.0",
"Expenses": "-11.3",
"General and Administrative Expense": "10.2",
"Depreciation, Depletion, Amortization": "-7.76",
"Other Expenses": "-25.4",
"Comprehensive Net Income": "8.95",
"Other Net Income": "-8.33",
"Economic Capital Ratio": "25.4"
},
"2015": {
"Liabilities, Current": "1.26",
"Liabilities": "3.50",
"Assets": "1.96",
"Stockholders Equity": "9.75",
"ECR before LimitedLiability": "27.4",
"Long-term Debt": "1.52",
"Other Liabilities": "0.925",
"Assets, Current": "-1.53",
"Oil and Gas Property": "-7.42",
"Property, Plant and Equipment": "41.2",
"Other Revenues": "12.5",
"Revenues": "11.8",
"Net Income": "0.944",
"Depreciation, Depletion, Amortization": "-1.98",
"Expenses": "-3.48",
"Other Expenses": "-33.0",
"Operating Expenses": "7.77",
"General and Administrative Expense": "4.33",
"Comprehensive Net Income": "1.25",
"Other Net Income": "-1.28",
"Economic Capital Ratio": "5.68"
},
"2016": {
"Long-term Debt": "16.6",
"Liabilities": "25.6",
"Stockholders Equity": "21.5",
"ECR before LimitedLiability": "70.3",
"Other Liabilities": "6.41",
"Liabilities, Current": "4.96",
"Gains/Losses on Derivatives": "-4.20",
"Revenues": "17.6",
"Net Income": "35.8",
"Other Revenues": "22.1",
"Taxes": "-2.68",
"Expenses": "2.28",
"General and Administrative Expense": "5.18",
"Depreciation, Depletion, Amortization": "-4.53",
"Operating Expenses": "17.4",
"Other Expenses": "-12.8",
"Oil and Gas Property": "-1.81",
"Property, Plant and Equipment": "7.05",
"Other Net Income": "14.2",
"Comprehensive Net Income": "36.0",
"Economic Capital Ratio": "51.8"
},
"2017": {
"Long-term Debt": "2.45",
"Liabilities": "2.49",
"Assets": "-53.9",
"Stockholders Equity": "-91.3",
"ECR before LimitedLiability": "-34.4",
"Other Liabilities": "1.16",
"Liabilities, Current": "-1.56",
"Oil and Gas Property": "-28.4",
"Property, Plant and Equipment": "-32.2",
"Gains/Losses on Derivatives": "-5.77",
"Revenues": "39.6",
"Net Income": "1.05",
"Other Revenues": "39.6",
"Revenue from Contract with Customer": "-1.05",
"Operating Expenses": "-31.1",
"Expenses": "-168",
"Taxes": "-7.07",
"Other Expenses": "-24.9",
"Depreciation, Depletion, Amortization": "-15.7",
"Other Net Income": "-7.16",
"Economic Capital Ratio": "-46.0"
},
"2018": {
"Liabilities": "29.8",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "47.9",
"Liabilities, Current": "8.72",
"Other Liabilities": "8.75",
"Long-term Debt": "15.6",
"Revenues": "25.5",
"Net Income": "14.9",
"Revenue from Contract with Customer": "38.1",
"Other Revenues": "-10.9",
"Expenses": "-13.3",
"Depreciation, Depletion, Amortization": "-3.30",
"Taxes": "-2.10",
"Other Expenses": "-13.3",
"Operating Expenses": "1.54",
"General and Administrative Expense": "2.82",
"Property, Plant and Equipment": "2.24",
"Other Net Income": "3.20",
"Comprehensive Net Income": "13.2",
"Other Compr. Net Income": "-1.70",
"Economic Capital Ratio": "33.5"
},
"2019": {
"Liabilities, Current": "5.79",
"Liabilities": "24.8",
"Stockholders Equity": "21.6",
"ECR before LimitedLiability": "43.2",
"Long-term Debt": "16.6",
"Other Liabilities": "3.66",
"Revenues": "18.4",
"Net Income": "14.6",
"Other Revenues": "-7.75",
"Revenue from Contract with Customer": "28.5",
"Taxes": "-2.24",
"Expenses": "-6.24",
"Other Expenses": "-7.39",
"Depreciation, Depletion, Amortization": "-1.63",
"Cost of Goods and Services Sold": "3.44",
"Oil and Gas Property": "-3.16",
"Property, Plant and Equipment": "10.1",
"Comprehensive Net Income": "11.8",
"Other Net Income": "2.75",
"Other Compr. Net Income": "-2.64",
"Economic Capital Ratio": "33.3"
},
"2021": {
"Deferred Tax Liab., Net": "1.11",
"Liabilities": "25.1",
"Stockholders Equity": "17.9",
"ECR before LimitedLiability": "49.7",
"Liabilities, Current": "5.96",
"Other Liabilities": "5.39",
"Long-term Debt": "15.4",
"Other Revenues": "1.61",
"Revenues": "20.8",
"Net Income": "23.9",
"Gains/Losses on Derivatives": "-20.7",
"Revenue from Contract with Customer": "41.4",
"Taxes": "-3.67",
"Expenses": "-5.71",
"Other Expenses": "1.17",
"Cost of Goods and Services Sold": "4.01",
"Operating Expenses": "-6.69",
"Other Compr. Net Income": "2.67",
"Comprehensive Net Income": "26.8",
"Other Net Income": "8.68",
"Economic Capital Ratio": "43.7"
},
"2022": {
"Long-term Debt": "15.3",
"Liabilities": "25.2",
"Stockholders Equity": "10.7",
"Property, Plant and Equipment": "1.64",
"ECR before LimitedLiability": "26.2",
"Liabilities, Current": "4.03",
"Deferred Tax Liab., Net": "1.93",
"Other Liabilities": "6.55",
"Revenues": "27.9",
"Net Income": "7.82",
"Gains/Losses on Derivatives": "-14.9",
"Revenue from Contract with Customer": "43.9",
"Taxes": "-3.33",
"Expenses": "-22.5",
"Other Expenses": "-22.6",
"Operating Expenses": "-3.23",
"General and Administrative Expense": "2.81",
"Cost of Goods and Services Sold": "3.31",
"Comprehensive Net Income": "7.45",
"Other Net Income": "3.38",
"Economic Capital Ratio": "20.8"
},
"2023": {
"Liabilities, Current": "6.13",
"Liabilities": "29.5",
"Stockholders Equity": "6.56",
"ECR before LimitedLiability": "45.8",
"Deferred Tax Liab., Net": "3.07",
"Long-term Debt": "17.0",
"Other Liabilities": "7.44",
"Other Revenues": "4.65",
"Revenues": "45.9",
"Net Income": "23.2",
"Gains/Losses on Derivatives": "-2.12",
"Revenue from Contract with Customer": "42.9",
"Operating Expenses": "-2.18",
"Expenses": "-24.8",
"Other Expenses": "-22.6",
"Depreciation, Depletion, Amortization": "1.05",
"Taxes": "-4.18",
"Cost of Goods and Services Sold": "3.59",
"Comprehensive Net Income": "23.2",
"Other Net Income": "3.71",
"Economic Capital Ratio": "37.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001609253_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "701,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,198,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "906,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "475,000",
"Other Assets": "111,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,717,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,173,000",
"Property, Plant and Equipment": "11,685,000",
"Revenue from Contract with Customer": "0",
"Taxes": "217,000"
},
"output_variables": {
"Liabilities": "906,000",
"Assets": "12,497,000",
"Revenues": "4,173,000",
"Expenses": "5,607,000",
"Stockholders Equity": "11,591,000",
"Net Income": "-1,434,000",
"Comprehensive Net Income": "-1,434,000",
"BaseVar": "12,765,100",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "105%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "497,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,004,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "605,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "390,000",
"Other Assets": "244,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "4,383,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,403,000",
"Property, Plant and Equipment": "6,312,000",
"Revenue from Contract with Customer": "0",
"Taxes": "180,000"
},
"output_variables": {
"Liabilities": "605,000",
"Assets": "7,053,000",
"Revenues": "2,403,000",
"Expenses": "5,957,000",
"Stockholders Equity": "6,448,000",
"Net Income": "-3,554,000",
"Comprehensive Net Income": "-3,545,000",
"BaseVar": "9,017,780",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "425,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "559,000",
"Gains/Losses on Derivatives": "-206,000",
"General and Administrative Expense": "248,000",
"Liabilities, Current": "726,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "23,000",
"Other Assets": "44,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "1,129,000",
"Other Liabilities": "0",
"Other Net Income": "835,000",
"Other Revenues": "1,753,000",
"Property, Plant and Equipment": "5,885,000",
"Revenue from Contract with Customer": "0",
"Taxes": "144,000"
},
"output_variables": {
"Liabilities": "726,000",
"Assets": "6,354,000",
"Revenues": "1,547,000",
"Expenses": "2,103,000",
"Stockholders Equity": "5,628,000",
"Net Income": "279,000",
"Comprehensive Net Income": "280,000",
"BaseVar": "6,321,320",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "483,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "544,000",
"Gains/Losses on Derivatives": "-90,000",
"General and Administrative Expense": "259,000",
"Liabilities, Current": "732,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "898,000",
"Other Assets": "0",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "456,000",
"Other Liabilities": "0",
"Other Net Income": "25,000",
"Other Revenues": "2,096,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "136,000"
},
"output_variables": {
"Liabilities": "732,000",
"Assets": "483,000",
"Revenues": "2,006,000",
"Expenses": "2,293,000",
"Stockholders Equity": "-249,000",
"Net Income": "-262,000",
"Comprehensive Net Income": "-271,000",
"BaseVar": "3,293,960",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "40%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "640,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "502,000",
"Gains/Losses on Derivatives": "1,000",
"General and Administrative Expense": "299,000",
"Liabilities, Current": "607,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "946,000",
"Other Assets": "63,000",
"Other Compr. Net Income": "-84,000",
"Other Expenses": "801,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "473,000",
"Property, Plant and Equipment": "6,455,000",
"Revenue from Contract with Customer": "2,590,000",
"Taxes": "149,000"
},
"output_variables": {
"Liabilities": "607,000",
"Assets": "7,158,000",
"Revenues": "3,064,000",
"Expenses": "2,697,000",
"Stockholders Equity": "6,551,000",
"Net Income": "429,000",
"Comprehensive Net Income": "345,000",
"BaseVar": "7,544,840",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "491,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "471,000",
"Gains/Losses on Derivatives": "-59,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "709,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "924,000",
"Other Assets": "115,000",
"Other Compr. Net Income": "-144,000",
"Other Expenses": "819,000",
"Other Liabilities": "0",
"Other Net Income": "126,000",
"Other Revenues": "423,000",
"Property, Plant and Equipment": "6,352,000",
"Revenue from Contract with Customer": "2,270,000",
"Taxes": "157,000"
},
"output_variables": {
"Liabilities": "709,000",
"Assets": "6,958,000",
"Revenues": "2,634,000",
"Expenses": "2,661,000",
"Stockholders Equity": "6,249,000",
"Net Income": "99,000",
"Comprehensive Net Income": "-45,000",
"BaseVar": "7,283,800",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "753,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "213,000",
"Gains/Losses on Derivatives": "-676,000",
"General and Administrative Expense": "200,000",
"Liabilities, Current": "854,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "712,000",
"Other Assets": "494,000",
"Other Compr. Net Income": "67,000",
"Other Expenses": "116,000",
"Other Liabilities": "0",
"Other Net Income": "122,000",
"Other Revenues": "517,000",
"Property, Plant and Equipment": "2,599,000",
"Revenue from Contract with Customer": "2,048,000",
"Taxes": "145,000"
},
"output_variables": {
"Liabilities": "854,000",
"Assets": "3,846,000",
"Revenues": "1,889,000",
"Expenses": "1,386,000",
"Stockholders Equity": "2,992,000",
"Net Income": "625,000",
"Comprehensive Net Income": "692,000",
"BaseVar": "4,497,680",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "132%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "864,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,000",
"Gains/Losses on Derivatives": "-551,000",
"General and Administrative Expense": "222,000",
"Liabilities, Current": "894,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "789,000",
"Other Assets": "317,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "873,000",
"Other Liabilities": "0",
"Other Net Income": "61,000",
"Other Revenues": "615,000",
"Property, Plant and Equipment": "2,786,000",
"Revenue from Contract with Customer": "2,643,000",
"Taxes": "162,000"
},
"output_variables": {
"Liabilities": "894,000",
"Assets": "3,967,000",
"Revenues": "2,707,000",
"Expenses": "2,244,000",
"Stockholders Equity": "3,073,000",
"Net Income": "524,000",
"Comprehensive Net Income": "533,000",
"BaseVar": "5,543,520",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "929,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "225,000",
"Gains/Losses on Derivatives": "-12,000",
"General and Administrative Expense": "267,000",
"Liabilities, Current": "616,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "825,000",
"Other Assets": "299,000",
"Other Compr. Net Income": "-7,000",
"Other Expenses": "783,000",
"Other Liabilities": "0",
"Other Net Income": "28,000",
"Other Revenues": "658,000",
"Property, Plant and Equipment": "2,770,000",
"Revenue from Contract with Customer": "2,155,000",
"Taxes": "165,000"
},
"output_variables": {
"Liabilities": "616,000",
"Assets": "3,998,000",
"Revenues": "2,801,000",
"Expenses": "2,265,000",
"Stockholders Equity": "3,382,000",
"Net Income": "564,000",
"Comprehensive Net Income": "557,000",
"BaseVar": "5,469,620",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": true,
"trend": 16.0,
"value": 1.336162138570138,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001609253.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001609253.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001609253.svg"
},
{
"company_id": "0001696088",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001696088.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001696088.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001696088.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001696088_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001696088_main_keyfigs.svg",
"name": "Energy Resources 12 L P",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001696088.svg",
"report_text": "The relative strengths and weaknesses of Energy Resources 12 L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Energy Resources 12 L P compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Energy Resources 12 L P is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 132%, being 36% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001696088_2024_Energy_Resources_12_L_P.pdf",
"shrinked_graph_json": {
"2017": {
"Long-term Debt": "9.32",
"Liabilities": "12.7",
"Stockholders Equity": "40.3",
"ECR before LimitedLiability": "45.3",
"Other Liabilities": "-6.43",
"Liabilities, Current": "9.25",
"Other Assets": "97.9",
"Assets": "9.48",
"Assets, Current": "-0.843",
"Oil and Gas Property": "-2.02",
"Property, Plant and Equipment": "-2.19",
"Revenues": "-12.9",
"Net Income": "5.83",
"Other Revenues": "-12.4",
"Operating Expenses": "11.4",
"Expenses": "23.2",
"General and Administrative Expense": "6.51",
"Depreciation, Depletion, Amortization": "4.26",
"Comprehensive Net Income": "5.83",
"Other Net Income": "-3.32",
"Economic Capital Ratio": "33.7"
},
"2018": {
"Liabilities": "2.23",
"Assets": "6.90",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "30.3",
"Liabilities, Current": "5.22",
"Other Liabilities": "-14.5",
"Long-term Debt": "9.13",
"Property, Plant and Equipment": "-4.26",
"Oil and Gas Property": "23.7",
"Revenues": "-7.91",
"Net Income": "11.1",
"Revenue from Contract with Customer": "-11.7",
"Other Revenues": "4.16",
"Cost of Goods and Services Sold": "-3.20",
"Expenses": "19.2",
"Depreciation, Depletion, Amortization": "1.32",
"Other Expenses": "2.37",
"Operating Expenses": "14.4",
"General and Administrative Expense": "4.85",
"Comprehensive Net Income": "11.2",
"Economic Capital Ratio": "15.9"
},
"2019": {
"Liabilities, Current": "10.3",
"Liabilities": "27.0",
"Stockholders Equity": "32.7",
"ECR before LimitedLiability": "63.8",
"Long-term Debt": "15.7",
"Other Liabilities": "3.58",
"Revenues": "13.3",
"Net Income": "23.1",
"Other Revenues": "32.1",
"Revenue from Contract with Customer": "-19.4",
"Taxes": "-3.20",
"Expenses": "12.4",
"Other Expenses": "8.51",
"Depreciation, Depletion, Amortization": "-5.22",
"Cost of Goods and Services Sold": "-9.47",
"General and Administrative Expense": "3.87",
"Operating Expenses": "17.6",
"Oil and Gas Property": "-11.1",
"Comprehensive Net Income": "23.5",
"Other Net Income": "-2.69",
"Economic Capital Ratio": "53.9"
},
"2020": {
"Liabilities, Current": "11.0",
"Liabilities": "25.8",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "75.4",
"Long-term Debt": "12.1",
"Other Liabilities": "4.75",
"Assets": "1.66",
"Oil and Gas Property": "7.02",
"Other Revenues": "18.5",
"Revenues": "2.69",
"Net Income": "24.0",
"Revenue from Contract with Customer": "-15.1",
"Depreciation, Depletion, Amortization": "-4.89",
"Expenses": "19.8",
"Operating Expenses": "16.9",
"Cost of Goods and Services Sold": "-10.00",
"General and Administrative Expense": "3.75",
"Other Expenses": "15.9",
"Taxes": "-1.77",
"Comprehensive Net Income": "24.2",
"Economic Capital Ratio": "62.9"
},
"2021": {
"Liabilities": "35.6",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "60.7",
"Liabilities, Current": "21.5",
"Other Liabilities": "4.99",
"Long-term Debt": "13.8",
"Assets": "-5.63",
"Oil and Gas Property": "-24.2",
"Other Revenues": "33.0",
"Revenues": "8.64",
"Net Income": "15.1",
"Gains/Losses on Derivatives": "2.74",
"Revenue from Contract with Customer": "-28.9",
"Expenses": "3.88",
"Other Expenses": "4.41",
"Cost of Goods and Services Sold": "-11.1",
"Depreciation, Depletion, Amortization": "-6.87",
"General and Administrative Expense": "4.14",
"Operating Expenses": "15.2",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "54.7"
},
"2022": {
"Long-term Debt": "12.1",
"Liabilities": "30.6",
"Assets": "-7.80",
"Stockholders Equity": "42.4",
"ECR before LimitedLiability": "45.7",
"Liabilities, Current": "16.5",
"Other Liabilities": "5.32",
"Oil and Gas Property": "-26.6",
"Property, Plant and Equipment": "2.68",
"Expenses": "7.84",
"Net Income": "9.66",
"Revenue from Contract with Customer": "-36.9",
"Depreciation, Depletion, Amortization": "-5.84",
"Other Expenses": "4.89",
"Operating Expenses": "16.0",
"General and Administrative Expense": "5.27",
"Cost of Goods and Services Sold": "-10.8",
"Comprehensive Net Income": "9.20",
"Other Revenues": "31.9",
"Gains/Losses on Derivatives": "2.57",
"Economic Capital Ratio": "40.3"
},
"2023": {
"Liabilities, Current": "13.0",
"Liabilities": "28.1",
"Oil and Gas Property": "-1.98",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "44.3",
"Deferred Tax Liab., Net": "2.12",
"Long-term Debt": "11.6",
"Other Liabilities": "5.19",
"Other Revenues": "31.9",
"Revenues": "5.15",
"Net Income": "5.52",
"Revenue from Contract with Customer": "-25.5",
"Operating Expenses": "18.9",
"Comprehensive Net Income": "5.68",
"Other Net Income": "2.12",
"Other Expenses": "4.02",
"General and Administrative Expense": "4.22",
"Depreciation, Depletion, Amortization": "-10.3",
"Taxes": "-2.55",
"Cost of Goods and Services Sold": "-16.2",
"Economic Capital Ratio": "35.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001696088_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "60,494",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "5,448",
"Other Net Income": "114",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,448",
"Assets": "60,494",
"Revenues": "0",
"Expenses": "624",
"Stockholders Equity": "55,046",
"Net Income": "-510",
"Comprehensive Net Income": "-510",
"BaseVar": "33,429",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,758",
"Cost of Goods and Services Sold": "5,694",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,928",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,615",
"Liabilities, Current": "11,700",
"Long-term Debt": "383",
"Oil and Gas Property": "182,079",
"Operating Expenses": "0",
"Other Assets": "1,748",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "39,500",
"Other Net Income": "-824",
"Other Revenues": "25,721",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,294"
},
"output_variables": {
"Liabilities": "51,584",
"Assets": "197,585",
"Revenues": "25,721",
"Expenses": "14,531",
"Stockholders Equity": "146,001",
"Net Income": "10,366",
"Comprehensive Net Income": "10,366",
"BaseVar": "150,051",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,021",
"Cost of Goods and Services Sold": "17,028",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,323",
"Liabilities, Current": "9,260",
"Long-term Debt": "571",
"Oil and Gas Property": "197,499",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,763",
"Other Revenues": "64,431",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "5,772"
},
"output_variables": {
"Liabilities": "9,831",
"Assets": "220,520",
"Revenues": "64,431",
"Expenses": "42,327",
"Stockholders Equity": "210,689",
"Net Income": "18,341",
"Comprehensive Net Income": "18,341",
"BaseVar": "183,698",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,706",
"Cost of Goods and Services Sold": "15,456",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "14,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,377",
"Liabilities, Current": "4,253",
"Long-term Debt": "624",
"Oil and Gas Property": "192,170",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "759",
"Other Revenues": "34,915",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "2,925"
},
"output_variables": {
"Liabilities": "4,878",
"Assets": "200,876",
"Revenues": "34,915",
"Expenses": "34,962",
"Stockholders Equity": "195,998",
"Net Income": "711",
"Comprehensive Net Income": "711",
"BaseVar": "146,671",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "129%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "19,166",
"Cost of Goods and Services Sold": "17,594",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,384",
"Liabilities, Current": "3,033",
"Long-term Debt": "744",
"Oil and Gas Property": "181,409",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,383",
"Other Revenues": "57,910",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,401"
},
"output_variables": {
"Liabilities": "3,777",
"Assets": "200,575",
"Revenues": "57,910",
"Expenses": "39,664",
"Stockholders Equity": "196,798",
"Net Income": "16,863",
"Comprehensive Net Income": "16,863",
"BaseVar": "163,529",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "143%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,803",
"Cost of Goods and Services Sold": "16,368",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "13,720",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,393",
"Liabilities, Current": "4,449",
"Long-term Debt": "696",
"Oil and Gas Property": "179,376",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "149",
"Other Revenues": "58,148",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,699"
},
"output_variables": {
"Liabilities": "5,145",
"Assets": "207,180",
"Revenues": "58,148",
"Expenses": "37,180",
"Stockholders Equity": "202,034",
"Net Income": "21,117",
"Comprehensive Net Income": "21,117",
"BaseVar": "165,358",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "145%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "5,928",
"Cost of Goods and Services Sold": "20,399",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "18,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,307",
"Liabilities, Current": "3,059",
"Long-term Debt": "729",
"Oil and Gas Property": "171,101",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "257",
"Other Revenues": "48,627",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,114"
},
"output_variables": {
"Liabilities": "3,788",
"Assets": "177,029",
"Revenues": "48,627",
"Expenses": "45,089",
"Stockholders Equity": "173,241",
"Net Income": "3,795",
"Comprehensive Net Income": "3,795",
"BaseVar": "148,672",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 1.3215156393645653,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001696088.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001696088.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001696088.svg"
},
{
"company_id": "0000352955",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000352955.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000352955.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000352955.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000352955_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000352955_main_keyfigs.svg",
"name": "CKX Lands INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000352955.svg",
"report_text": "The relative strengths and weaknesses of CKX Lands INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CKX Lands INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 44% points.The greatest weakness of CKX Lands INC is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 33% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000352955_2024_CKX_Lands_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "6.19",
"Liabilities": "24.6",
"Stockholders Equity": "40.0",
"ECR before LimitedLiability": "89.8",
"Long-term Debt": "9.44",
"Liabilities, Current": "12.2",
"Other Assets": "-9.96",
"Assets": "-8.15",
"Property, Plant and Equipment": "2.22",
"Oil and Gas Property": "2.34",
"Assets, Current": "-8.46",
"Revenues": "13.3",
"Net Income": "33.3",
"Other Revenues": "13.9",
"Operating Expenses": "14.2",
"Expenses": "25.3",
"Depreciation, Depletion, Amortization": "4.44",
"Other Expenses": "5.79",
"Comprehensive Net Income": "33.4",
"Other Net Income": "-5.58",
"Economic Capital Ratio": "64.7"
},
"2015": {
"Liabilities, Current": "10.7",
"Liabilities": "19.4",
"Assets": "-2.66",
"Stockholders Equity": "51.9",
"ECR before LimitedLiability": "109",
"Long-term Debt": "7.98",
"Other Liabilities": "2.36",
"Assets, Current": "-1.13",
"Other Assets": "-2.39",
"Other Revenues": "2.14",
"Revenues": "1.48",
"Net Income": "46.5",
"Gains/Losses on Derivatives": "-0.658",
"Depreciation, Depletion, Amortization": "5.59",
"Expenses": "47.7",
"Other Expenses": "23.9",
"Operating Expenses": "14.4",
"General and Administrative Expense": "0.749",
"Comprehensive Net Income": "47.0",
"Other Net Income": "-2.50",
"Economic Capital Ratio": "87.7"
},
"2016": {
"Long-term Debt": "11.3",
"Liabilities": "21.2",
"Assets": "1.56",
"Stockholders Equity": "45.2",
"ECR before LimitedLiability": "75.4",
"Other Liabilities": "1.80",
"Liabilities, Current": "9.91",
"Property, Plant and Equipment": "1.33",
"Assets, Current": "0.491",
"Oil and Gas Property": "-0.350",
"Revenues": "-2.31",
"Net Income": "19.2",
"Other Revenues": "-2.65",
"Taxes": "0.408",
"Expenses": "24.9",
"Depreciation, Depletion, Amortization": "5.32",
"Operating Expenses": "11.1",
"Other Expenses": "7.20",
"Other Net Income": "-3.01",
"Comprehensive Net Income": "19.3",
"Economic Capital Ratio": "56.9"
},
"2017": {
"Long-term Debt": "11.4",
"Liabilities": "22.2",
"Assets": "-1.53",
"Stockholders Equity": "42.8",
"ECR before LimitedLiability": "59.5",
"Other Liabilities": "3.10",
"Liabilities, Current": "9.68",
"Assets, Current": "-0.564",
"Property, Plant and Equipment": "-1.22",
"Revenues": "-2.25",
"Net Income": "13.6",
"Other Revenues": "-1.72",
"Operating Expenses": "12.1",
"Expenses": "19.5",
"Taxes": "0.581",
"Other Expenses": "-0.466",
"General and Administrative Expense": "2.18",
"Depreciation, Depletion, Amortization": "4.76",
"Comprehensive Net Income": "13.6",
"Other Net Income": "-3.60",
"Economic Capital Ratio": "48.0"
},
"2018": {
"Liabilities": "21.8",
"Assets": "-7.13",
"Stockholders Equity": "44.2",
"ECR before LimitedLiability": "59.1",
"Liabilities, Current": "9.53",
"Other Liabilities": "4.10",
"Long-term Debt": "10.2",
"Property, Plant and Equipment": "-4.31",
"Assets, Current": "-3.06",
"Oil and Gas Property": "1.39",
"Revenues": "-10.8",
"Net Income": "14.7",
"Revenue from Contract with Customer": "-11.0",
"Expenses": "23.2",
"Depreciation, Depletion, Amortization": "4.19",
"Taxes": "0.598",
"Operating Expenses": "12.3",
"General and Administrative Expense": "5.26",
"Other Net Income": "2.10",
"Comprehensive Net Income": "14.8",
"Economic Capital Ratio": "44.7"
},
"2019": {
"Liabilities, Current": "8.58",
"Liabilities": "19.4",
"Assets": "0.778",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "55.5",
"Long-term Debt": "10.9",
"Other Liabilities": "2.37",
"Deferred Tax Liab., Net": "-0.963",
"Revenues": "-14.8",
"Net Income": "9.53",
"Other Revenues": "-1.72",
"Revenue from Contract with Customer": "-13.2",
"Expenses": "23.5",
"Other Expenses": "-0.770",
"Depreciation, Depletion, Amortization": "4.96",
"Cost of Goods and Services Sold": "1.99",
"General and Administrative Expense": "3.85",
"Operating Expenses": "12.4",
"Comprehensive Net Income": "9.80",
"Other Net Income": "1.11",
"Economic Capital Ratio": "45.6"
},
"2020": {
"Liabilities, Current": "8.07",
"Liabilities": "19.2",
"Assets": "0.945",
"Stockholders Equity": "49.8",
"ECR before LimitedLiability": "77.1",
"Long-term Debt": "9.75",
"Other Liabilities": "3.68",
"Deferred Tax Liab., Net": "-0.749",
"Other Revenues": "-0.687",
"Revenues": "-12.6",
"Net Income": "20.9",
"Revenue from Contract with Customer": "-11.5",
"Depreciation, Depletion, Amortization": "4.84",
"Expenses": "33.4",
"Operating Expenses": "12.7",
"Cost of Goods and Services Sold": "1.75",
"General and Administrative Expense": "-1.59",
"Other Expenses": "14.1",
"Comprehensive Net Income": "21.1",
"Other Net Income": "1.04",
"Economic Capital Ratio": "64.6"
},
"2022": {
"Long-term Debt": "8.45",
"Liabilities": "22.5",
"Assets": "14.3",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "18.5",
"Liabilities, Current": "11.5",
"Other Liabilities": "3.50",
"Oil and Gas Property": "-1.89",
"Assets, Current": "7.88",
"Property, Plant and Equipment": "6.28",
"Revenues": "-25.3",
"Net Income": "-17.4",
"Gains/Losses on Derivatives": "2.05",
"Revenue from Contract with Customer": "-26.9",
"Expenses": "6.93",
"Depreciation, Depletion, Amortization": "4.04",
"Other Expenses": "7.86",
"Operating Expenses": "13.3",
"General and Administrative Expense": "-20.6",
"Comprehensive Net Income": "-17.8",
"Economic Capital Ratio": "13.1"
},
"2023": {
"Liabilities, Current": "8.08",
"Liabilities": "20.2",
"Assets": "1.75",
"Stockholders Equity": "44.5",
"ECR before LimitedLiability": "41.5",
"Deferred Tax Liab., Net": "1.52",
"Long-term Debt": "8.86",
"Other Liabilities": "3.75",
"Other Revenues": "3.11",
"Revenues": "-15.9",
"Net Income": "2.74",
"Revenue from Contract with Customer": "-18.3",
"Operating Expenses": "13.8",
"Expenses": "15.9",
"Other Expenses": "2.49",
"General and Administrative Expense": "-7.67",
"Depreciation, Depletion, Amortization": "4.57",
"Cost of Goods and Services Sold": "1.82",
"Comprehensive Net Income": "2.85",
"Other Net Income": "2.73",
"Economic Capital Ratio": "32.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000352955_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "7,102",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "521",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1.3",
"Other Assets": "6,725",
"Other Compr. Net Income": "0",
"Other Expenses": "762",
"Other Liabilities": "224",
"Other Net Income": "17",
"Other Revenues": "2,619",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "286",
"Assets": "13,827",
"Revenues": "2,619",
"Expenses": "1,351",
"Stockholders Equity": "13,541",
"Net Income": "1,285",
"Comprehensive Net Income": "1,285",
"BaseVar": "9,528",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "144%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,201",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "501",
"Liabilities, Current": "54",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4.3",
"Other Assets": "7,956",
"Other Compr. Net Income": "0",
"Other Expenses": "117",
"Other Liabilities": "293",
"Other Net Income": "23",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "347",
"Assets": "14,157",
"Revenues": "1,062",
"Expenses": "622",
"Stockholders Equity": "13,810",
"Net Income": "463",
"Comprehensive Net Income": "463",
"BaseVar": "8,311",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,537",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "614",
"Liabilities, Current": "132",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2.6",
"Other Assets": "720",
"Other Compr. Net Income": "0",
"Other Expenses": "111",
"Other Liabilities": "299",
"Other Net Income": "35",
"Other Revenues": "863",
"Property, Plant and Equipment": "9,161",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "431",
"Assets": "14,418",
"Revenues": "863",
"Expenses": "728",
"Stockholders Equity": "13,987",
"Net Income": "171",
"Comprehensive Net Income": "171",
"BaseVar": "8,433",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "130%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "495",
"Liabilities, Current": "221",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "44",
"Other Assets": "950",
"Other Compr. Net Income": "0",
"Other Expenses": "128",
"Other Liabilities": "188",
"Other Net Income": "45",
"Other Revenues": "1,145",
"Property, Plant and Equipment": "9,295",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "408",
"Assets": "14,724",
"Revenues": "1,145",
"Expenses": "667",
"Stockholders Equity": "14,316",
"Net Income": "523",
"Comprehensive Net Income": "523",
"BaseVar": "8,717",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "217",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "725",
"Other Compr. Net Income": "0",
"Other Expenses": "177",
"Other Liabilities": "188",
"Other Net Income": "98",
"Other Revenues": "1,195",
"Property, Plant and Equipment": "9,246",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "404",
"Assets": "15,602",
"Revenues": "1,195",
"Expenses": "177",
"Stockholders Equity": "15,198",
"Net Income": "1,115",
"Comprehensive Net Income": "1,115",
"BaseVar": "8,914",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,620",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "227",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "671",
"Other Liabilities": "0",
"Other Net Income": "110",
"Other Revenues": "811",
"Property, Plant and Equipment": "9,242",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "415",
"Assets": "15,863",
"Revenues": "811",
"Expenses": "671",
"Stockholders Equity": "15,447",
"Net Income": "250",
"Comprehensive Net Income": "250",
"BaseVar": "9,126",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,073",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "605",
"Liabilities, Current": "342",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-213",
"Other Liabilities": "0",
"Other Net Income": "59",
"Other Revenues": "672",
"Property, Plant and Equipment": "9,244",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "530",
"Assets": "16,317",
"Revenues": "672",
"Expenses": "392",
"Stockholders Equity": "15,787",
"Net Income": "339",
"Comprehensive Net Income": "339",
"BaseVar": "9,119",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,308",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,876",
"Liabilities, Current": "267",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-415",
"Other Liabilities": "0",
"Other Net Income": "35",
"Other Revenues": "1,107",
"Property, Plant and Equipment": "9,080",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "267",
"Assets": "17,688",
"Revenues": "1,107",
"Expenses": "2,460",
"Stockholders Equity": "17,420",
"Net Income": "-1,318",
"Comprehensive Net Income": "-1,318",
"BaseVar": "11,211",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "117%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,389",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,450",
"Liabilities, Current": "495",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "329",
"Other Compr. Net Income": "0",
"Other Expenses": "53",
"Other Liabilities": "0",
"Other Net Income": "160",
"Other Revenues": "1,486",
"Property, Plant and Equipment": "9,095",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "495",
"Assets": "18,813",
"Revenues": "1,486",
"Expenses": "1,503",
"Stockholders Equity": "18,318",
"Net Income": "143",
"Comprehensive Net Income": "143",
"BaseVar": "11,607",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "129%"
}
}
},
"top_rated": true,
"trend": 23.0,
"value": 1.2931503039830348,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000352955.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000352955.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000352955.svg"
},
{
"company_id": "0000797468",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000797468.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000797468.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000797468.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000797468_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000797468_main_keyfigs.svg",
"name": "Occidental Petroleum CORP DE",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000797468.svg",
"report_text": "The relative strengths and weaknesses of Occidental Petroleum CORP DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Occidental Petroleum CORP DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Occidental Petroleum CORP DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 30% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000797468_2024_Occidental_Petroleum_CORP_DE.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "14.6",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "30.4",
"Liabilities, Current": "-4.77",
"Long-term Debt": "12.9",
"Other Liabilities": "6.40",
"Revenues": "18.1",
"Net Income": "15.6",
"Other Revenues": "18.2",
"Depreciation, Depletion, Amortization": "-4.17",
"Expenses": "1.25",
"Other Expenses": "0.577",
"Taxes": "-0.449",
"Operating Expenses": "2.89",
"General and Administrative Expense": "2.41",
"Assets, Current": "0.510",
"Oil and Gas Property": "-0.765",
"Property, Plant and Equipment": "1.21",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-3.67",
"Economic Capital Ratio": "29.6"
},
"2010": {
"Liabilities": "16.1",
"Stockholders Equity": "9.92",
"ECR before LimitedLiability": "22.7",
"Long-term Debt": "10.4",
"Other Liabilities": "9.18",
"Liabilities, Current": "-2.99",
"Revenues": "20.5",
"Net Income": "8.08",
"Other Revenues": "20.6",
"Operating Expenses": "1.99",
"Expenses": "-5.61",
"Taxes": "-0.523",
"Depreciation, Depletion, Amortization": "-2.31",
"Other Expenses": "-7.65",
"General and Administrative Expense": "2.88",
"Assets, Current": "0.653",
"Property, Plant and Equipment": "0.296",
"Oil and Gas Property": "-0.569",
"Comprehensive Net Income": "8.18",
"Other Net Income": "-6.41",
"Economic Capital Ratio": "23.6"
},
"2011": {
"Liabilities": "17.1",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "57.7",
"Long-term Debt": "10.8",
"Liabilities, Current": "-0.0829",
"Other Liabilities": "7.43",
"Revenues": "33.4",
"Net Income": "28.7",
"Other Revenues": "33.5",
"Other Expenses": "-21.0",
"Expenses": "2.03",
"General and Administrative Expense": "10.9",
"Depreciation, Depletion, Amortization": "-3.25",
"Operating Expenses": "15.6",
"Taxes": "-0.749",
"Oil and Gas Property": "0.227",
"Property, Plant and Equipment": "-0.604",
"Comprehensive Net Income": "28.9",
"Other Net Income": "-6.32",
"Other Compr. Net Income": "0.199",
"Economic Capital Ratio": "40.9"
},
"2012": {
"Other Liabilities": "8.92",
"Liabilities": "21.6",
"Assets": "0.323",
"Stockholders Equity": "19.7",
"ECR before LimitedLiability": "74.4",
"Liabilities, Current": "2.92",
"Long-term Debt": "11.6",
"Oil and Gas Property": "-0.756",
"Property, Plant and Equipment": "2.36",
"Revenues": "33.3",
"Net Income": "34.5",
"Other Revenues": "33.5",
"Taxes": "-0.902",
"Expenses": "5.03",
"Operating Expenses": "14.0",
"Other Expenses": "-15.8",
"Depreciation, Depletion, Amortization": "-4.11",
"General and Administrative Expense": "11.8",
"Comprehensive Net Income": "34.4",
"Other Net Income": "-4.00",
"Economic Capital Ratio": "48.8"
},
"2013": {
"Liabilities": "22.5",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "60.8",
"Liabilities, Current": "2.65",
"Long-term Debt": "11.9",
"Other Liabilities": "10.0",
"Revenues": "29.8",
"Net Income": "27.2",
"Other Revenues": "29.7",
"Taxes": "-0.784",
"Expenses": "3.71",
"Operating Expenses": "12.0",
"General and Administrative Expense": "9.48",
"Depreciation, Depletion, Amortization": "-4.44",
"Other Expenses": "-12.8",
"Property, Plant and Equipment": "1.17",
"Oil and Gas Property": "-0.390",
"Comprehensive Net Income": "27.4",
"Other Net Income": "-6.04",
"Other Compr. Net Income": "0.217",
"Economic Capital Ratio": "44.1"
},
"2014": {
"Other Liabilities": "9.33",
"Liabilities": "19.4",
"Stockholders Equity": "16.8",
"ECR before LimitedLiability": "62.0",
"Long-term Debt": "10.7",
"Assets": "0.916",
"Property, Plant and Equipment": "7.35",
"Oil and Gas Property": "-3.80",
"Assets, Current": "1.22",
"Gains/Losses on Derivatives": "-0.852",
"Revenues": "27.9",
"Net Income": "29.4",
"Other Revenues": "28.9",
"Operating Expenses": "16.3",
"Comprehensive Net Income": "29.3",
"General and Administrative Expense": "9.40",
"Other Net Income": "1.36",
"Depreciation, Depletion, Amortization": "-3.71",
"Taxes": "-0.660",
"Other Expenses": "-20.3",
"Economic Capital Ratio": "36.9"
},
"2015": {
"Liabilities": "17.1",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "10.5",
"Other Liabilities": "6.46",
"Assets, Current": "3.84",
"Assets": "13.8",
"Other Assets": "1.55",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "31.2",
"Other Revenues": "-18.2",
"Revenues": "-19.4",
"Net Income": "32.4",
"Depreciation, Depletion, Amortization": "-6.90",
"Expenses": "19.8",
"Other Expenses": "-9.59",
"Operating Expenses": "25.5",
"General and Administrative Expense": "13.3",
"Comprehensive Net Income": "32.5",
"Other Net Income": "32.7",
"Economic Capital Ratio": "39.4"
},
"2016": {
"Long-term Debt": "14.0",
"Liabilities": "18.4",
"Stockholders Equity": "23.4",
"ECR before LimitedLiability": "58.5",
"Other Liabilities": "5.33",
"Other Assets": "1.26",
"Assets": "3.33",
"Property, Plant and Equipment": "11.3",
"Assets, Current": "0.531",
"Oil and Gas Property": "-4.46",
"Revenues": "18.9",
"Net Income": "24.0",
"Other Revenues": "18.4",
"Expenses": "6.66",
"General and Administrative Expense": "10.1",
"Depreciation, Depletion, Amortization": "-6.89",
"Operating Expenses": "16.3",
"Other Expenses": "-11.6",
"Other Net Income": "-2.07",
"Comprehensive Net Income": "24.3",
"Economic Capital Ratio": "39.9"
},
"2017": {
"Long-term Debt": "14.5",
"Liabilities": "18.1",
"Assets": "0.993",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "42.0",
"Other Liabilities": "5.92",
"Liabilities, Current": "-2.05",
"Other Assets": "0.944",
"Oil and Gas Property": "-3.79",
"Property, Plant and Equipment": "6.08",
"Revenues": "22.4",
"Net Income": "16.7",
"Other Revenues": "23.3",
"Operating Expenses": "19.0",
"Expenses": "-2.64",
"Other Expenses": "-25.0",
"General and Administrative Expense": "11.3",
"Depreciation, Depletion, Amortization": "-6.48",
"Comprehensive Net Income": "16.7",
"Other Net Income": "-2.49",
"Economic Capital Ratio": "30.4"
},
"2018": {
"Deferred Tax Liab., Net": "0.633",
"Liabilities": "21.7",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "45.5",
"Other Liabilities": "8.17",
"Long-term Debt": "14.7",
"Revenues": "20.3",
"Net Income": "19.0",
"Revenue from Contract with Customer": "42.7",
"Other Revenues": "-19.4",
"Cost of Goods and Services Sold": "0.974",
"Expenses": "-7.12",
"Depreciation, Depletion, Amortization": "-5.81",
"Other Expenses": "-31.1",
"Operating Expenses": "20.4",
"General and Administrative Expense": "8.66",
"Property, Plant and Equipment": "1.61",
"Oil and Gas Property": "-1.37",
"Other Net Income": "5.97",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "31.1"
},
"2019": {
"Liabilities": "14.4",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "39.5",
"Long-term Debt": "12.7",
"Other Liabilities": "2.75",
"Assets": "5.53",
"Oil and Gas Property": "-3.29",
"Property, Plant and Equipment": "9.13",
"Other Assets": "1.71",
"Revenues": "-2.30",
"Net Income": "8.72",
"Other Revenues": "15.3",
"Revenue from Contract with Customer": "-16.9",
"Expenses": "9.40",
"Other Expenses": "-2.01",
"Depreciation, Depletion, Amortization": "-1.50",
"General and Administrative Expense": "5.15",
"Operating Expenses": "9.03",
"Comprehensive Net Income": "8.82",
"Other Net Income": "1.66",
"Economic Capital Ratio": "29.6"
},
"2020": {
"Liabilities, Current": "4.60",
"Liabilities": "21.8",
"Assets": "13.0",
"Expenses": "2.15",
"Stockholders Equity": "35.2",
"ECR before LimitedLiability": "35.8",
"Long-term Debt": "13.0",
"Other Liabilities": "4.90",
"Property, Plant and Equipment": "35.2",
"Other Assets": "2.94",
"Oil and Gas Property": "-8.97",
"Other Revenues": "28.8",
"Revenues": "3.76",
"Revenue from Contract with Customer": "-20.1",
"Depreciation, Depletion, Amortization": "-8.48",
"Operating Expenses": "11.9",
"Cost of Goods and Services Sold": "-2.00",
"General and Administrative Expense": "6.32",
"Other Expenses": "-4.07",
"Economic Capital Ratio": "23.2",
"Other Net Income": "-5.67"
},
"2021": {
"Liabilities": "28.4",
"Assets": "1.93",
"Stockholders Equity": "32.7",
"ECR before LimitedLiability": "41.1",
"Liabilities, Current": "12.5",
"Other Liabilities": "4.69",
"Long-term Debt": "13.6",
"Property, Plant and Equipment": "6.18",
"Other Revenues": "39.6",
"Revenues": "9.89",
"Net Income": "6.26",
"Gains/Losses on Derivatives": "2.97",
"Revenue from Contract with Customer": "-29.9",
"Expenses": "-8.55",
"Other Expenses": "-5.60",
"Depreciation, Depletion, Amortization": "-10.4",
"General and Administrative Expense": "4.92",
"Operating Expenses": "5.09",
"Comprehensive Net Income": "6.74",
"Other Net Income": "5.06",
"Economic Capital Ratio": "35.1"
},
"2022": {
"Long-term Debt": "15.7",
"Liabilities": "31.6",
"Stockholders Equity": "26.4",
"ECR before LimitedLiability": "47.8",
"Liabilities, Current": "12.6",
"Other Liabilities": "6.82",
"Other Revenues": "61.3",
"Revenues": "19.1",
"Net Income": "18.7",
"Gains/Losses on Derivatives": "3.28",
"Revenue from Contract with Customer": "-48.5",
"Expenses": "-4.65",
"Depreciation, Depletion, Amortization": "-8.22",
"Other Expenses": "-4.72",
"Operating Expenses": "6.15",
"General and Administrative Expense": "7.15",
"Cost of Goods and Services Sold": "-3.95",
"Property, Plant and Equipment": "-11.0",
"Comprehensive Net Income": "18.9",
"Other Net Income": "4.15",
"Economic Capital Ratio": "42.4"
},
"2023": {
"Liabilities, Current": "3.52",
"Liabilities": "21.8",
"Stockholders Equity": "20.0",
"Property, Plant and Equipment": "2.87",
"ECR before LimitedLiability": "38.6",
"Deferred Tax Liab., Net": "2.23",
"Long-term Debt": "12.7",
"Other Liabilities": "5.46",
"Other Revenues": "45.5",
"Revenues": "13.3",
"Net Income": "11.6",
"Revenue from Contract with Customer": "-27.7",
"Operating Expenses": "5.56",
"Expenses": "-5.73",
"Other Expenses": "-5.24",
"General and Administrative Expense": "4.82",
"Depreciation, Depletion, Amortization": "-6.60",
"Cost of Goods and Services Sold": "-3.38",
"Comprehensive Net Income": "12.0",
"Other Net Income": "4.16",
"Economic Capital Ratio": "29.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000797468_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "8,086,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,117,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,092,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,617,000",
"Other Assets": "2,498,000",
"Other Compr. Net Income": "-95,000",
"Other Expenses": "7,613,000",
"Other Liabilities": "0",
"Other Net Income": "225,000",
"Other Revenues": "15,521,000",
"Property, Plant and Equipment": "33,645,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "6,092,000",
"Assets": "44,229,000",
"Revenues": "15,521,000",
"Expenses": "12,780,000",
"Stockholders Equity": "38,137,000",
"Net Income": "2,966,000",
"Comprehensive Net Income": "2,871,000",
"BaseVar": "42,905,520",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "13,059,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,153,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,825,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,633,000",
"Other Assets": "2,837,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,523,000",
"Other Liabilities": "0",
"Other Net Income": "239,000",
"Other Revenues": "19,156,000",
"Property, Plant and Equipment": "36,536,000",
"Revenue from Contract with Customer": "0",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "7,825,000",
"Assets": "52,432,000",
"Revenues": "19,156,000",
"Expenses": "14,793,000",
"Stockholders Equity": "44,607,000",
"Net Income": "4,602,000",
"Comprehensive Net Income": "4,602,000",
"BaseVar": "51,325,060",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "11,542,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,591,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,947,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,781,000",
"Other Assets": "2,818,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "11,884,000",
"Other Liabilities": "0",
"Other Net Income": "528,000",
"Other Revenues": "24,104,000",
"Property, Plant and Equipment": "45,684,000",
"Revenue from Contract with Customer": "0",
"Taxes": "605,000"
},
"output_variables": {
"Liabilities": "7,947,000",
"Assets": "60,044,000",
"Revenues": "24,104,000",
"Expenses": "17,861,000",
"Stockholders Equity": "52,097,000",
"Net Income": "6,771,000",
"Comprehensive Net Income": "6,812,000",
"BaseVar": "60,366,580",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,492,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,511,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,290,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,947,000",
"Other Assets": "2,654,000",
"Other Compr. Net Income": "-19,000",
"Other Expenses": "12,843,000",
"Other Liabilities": "0",
"Other Net Income": "326,000",
"Other Revenues": "24,253,000",
"Property, Plant and Equipment": "52,064,000",
"Revenue from Contract with Customer": "0",
"Taxes": "680,000"
},
"output_variables": {
"Liabilities": "7,290,000",
"Assets": "64,210,000",
"Revenues": "24,253,000",
"Expenses": "19,981,000",
"Stockholders Equity": "56,920,000",
"Net Income": "4,598,000",
"Comprehensive Net Income": "4,579,000",
"BaseVar": "63,388,980",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,323,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,347,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,434,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,000",
"Other Assets": "2,299,000",
"Other Compr. Net Income": "199,000",
"Other Expenses": "12,056,000",
"Other Liabilities": "0",
"Other Net Income": "1,551,000",
"Other Revenues": "24,561,000",
"Property, Plant and Equipment": "55,821,000",
"Revenue from Contract with Customer": "0",
"Taxes": "749,000"
},
"output_variables": {
"Liabilities": "8,434,000",
"Assets": "69,443,000",
"Revenues": "24,561,000",
"Expenses": "20,209,000",
"Stockholders Equity": "61,009,000",
"Net Income": "5,903,000",
"Comprehensive Net Income": "6,102,000",
"BaseVar": "67,780,900",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,873,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,261,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "8,244,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,653,000",
"Other Assets": "2,656,000",
"Other Compr. Net Income": "-68,000",
"Other Expenses": "15,944,000",
"Other Liabilities": "0",
"Other Net Income": "3,596,000",
"Other Revenues": "19,442,000",
"Property, Plant and Equipment": "39,730,000",
"Revenue from Contract with Customer": "0",
"Taxes": "550,000"
},
"output_variables": {
"Liabilities": "8,244,000",
"Assets": "56,259,000",
"Revenues": "19,442,000",
"Expenses": "22,408,000",
"Stockholders Equity": "48,015,000",
"Net Income": "630,000",
"Comprehensive Net Income": "562,000",
"BaseVar": "60,470,180",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,402,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,544,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,842,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,306,000",
"Other Assets": "2,396,000",
"Other Compr. Net Income": "50,000",
"Other Expenses": "14,860,000",
"Other Liabilities": "0",
"Other Net Income": "13,224,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "31,639,000",
"Revenue from Contract with Customer": "0",
"Taxes": "343,000"
},
"output_variables": {
"Liabilities": "6,842,000",
"Assets": "43,437,000",
"Revenues": "0",
"Expenses": "21,053,000",
"Stockholders Equity": "36,595,000",
"Net Income": "-7,829,000",
"Comprehensive Net Income": "-7,779,000",
"BaseVar": "46,422,240",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,428,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,268,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,362,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "62,000",
"Other Assets": "2,344,000",
"Other Compr. Net Income": "41,000",
"Other Expenses": "6,974,000",
"Other Liabilities": "0",
"Other Net Income": "811,000",
"Other Revenues": "10,196,000",
"Property, Plant and Equipment": "32,337,000",
"Revenue from Contract with Customer": "0",
"Taxes": "277,000"
},
"output_variables": {
"Liabilities": "6,362,000",
"Assets": "43,109,000",
"Revenues": "10,196,000",
"Expenses": "11,581,000",
"Stockholders Equity": "36,747,000",
"Net Income": "-574,000",
"Comprehensive Net Income": "-533,000",
"BaseVar": "38,765,480",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,270,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "4,002,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,400,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "82,000",
"Other Assets": "2,582,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "7,925,000",
"Other Liabilities": "0",
"Other Net Income": "1,024,000",
"Other Revenues": "12,607,000",
"Property, Plant and Equipment": "31,174,000",
"Revenue from Contract with Customer": "0",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "7,400,000",
"Assets": "42,026,000",
"Revenues": "12,607,000",
"Expenses": "12,320,000",
"Stockholders Equity": "34,626,000",
"Net Income": "1,311,000",
"Comprehensive Net Income": "1,319,000",
"BaseVar": "40,807,580",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "9,932,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,977,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,412,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "110,000",
"Other Assets": "2,485,000",
"Other Compr. Net Income": "144,000",
"Other Expenses": "10,608,000",
"Other Liabilities": "0",
"Other Net Income": "1,305,000",
"Other Revenues": "136,000",
"Property, Plant and Equipment": "31,437,000",
"Revenue from Contract with Customer": "17,824,000",
"Taxes": "439,000"
},
"output_variables": {
"Liabilities": "7,412,000",
"Assets": "43,854,000",
"Revenues": "17,960,000",
"Expenses": "15,134,000",
"Stockholders Equity": "36,442,000",
"Net Income": "4,131,000",
"Comprehensive Net Income": "4,275,000",
"BaseVar": "47,049,660",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "18,681,000",
"Cost of Goods and Services Sold": "2,791,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,981,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "14,949,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,538,000",
"Other Assets": "10,180,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "7,328,000",
"Other Liabilities": "0",
"Other Net Income": "1,213,000",
"Other Revenues": "20,610,000",
"Property, Plant and Equipment": "80,469,000",
"Revenue from Contract with Customer": "0",
"Taxes": "707,000"
},
"output_variables": {
"Liabilities": "14,949,000",
"Assets": "109,330,000",
"Revenues": "20,610,000",
"Expenses": "22,345,000",
"Stockholders Equity": "94,381,000",
"Net Income": "-522,000",
"Comprehensive Net Income": "-716,000",
"BaseVar": "89,643,940",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,819,000",
"Cost of Goods and Services Sold": "2,408,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,097,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "864,000",
"Liabilities, Current": "8,223,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,681,000",
"Other Assets": "5,356,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "12,069,000",
"Other Liabilities": "0",
"Other Net Income": "-3,017,000",
"Other Revenues": "17,927,000",
"Property, Plant and Equipment": "65,889,000",
"Revenue from Contract with Customer": "0",
"Taxes": "622,000"
},
"output_variables": {
"Liabilities": "8,223,000",
"Assets": "80,064,000",
"Revenues": "17,927,000",
"Expenses": "29,741,000",
"Stockholders Equity": "71,841,000",
"Net Income": "-14,831,000",
"Comprehensive Net Income": "-14,898,000",
"BaseVar": "75,609,740",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,211,000",
"Cost of Goods and Services Sold": "2,772,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,447,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "863,000",
"Liabilities, Current": "8,324,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,896,000",
"Other Assets": "4,895,000",
"Other Compr. Net Income": "80,000",
"Other Expenses": "5,294,000",
"Other Liabilities": "0",
"Other Net Income": "477,000",
"Other Revenues": "26,122,000",
"Property, Plant and Equipment": "59,930,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,005,000"
},
"output_variables": {
"Liabilities": "8,324,000",
"Assets": "75,036,000",
"Revenues": "26,122,000",
"Expenses": "24,277,000",
"Stockholders Equity": "66,712,000",
"Net Income": "2,322,000",
"Comprehensive Net Income": "2,402,000",
"BaseVar": "73,272,720",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,886,000",
"Cost of Goods and Services Sold": "3,273,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "945,000",
"Liabilities, Current": "7,757,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "6,990,000",
"Other Assets": "5,339,000",
"Other Compr. Net Income": "403,000",
"Other Expenses": "5,219,000",
"Other Liabilities": "0",
"Other Net Income": "1,418,000",
"Other Revenues": "36,787,000",
"Property, Plant and Equipment": "58,384,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,548,000"
},
"output_variables": {
"Liabilities": "7,757,000",
"Assets": "72,609,000",
"Revenues": "36,787,000",
"Expenses": "24,901,000",
"Stockholders Equity": "64,852,000",
"Net Income": "13,304,000",
"Comprehensive Net Income": "13,707,000",
"BaseVar": "79,558,580",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "147%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "8,375,000",
"Cost of Goods and Services Sold": "3,116,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,865,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,083,000",
"Liabilities, Current": "9,148,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "7,683,000",
"Other Assets": "7,104,000",
"Other Compr. Net Income": "80,000",
"Other Expenses": "4,922,000",
"Other Liabilities": "0",
"Other Net Income": "1,056,000",
"Other Revenues": "28,396,000",
"Property, Plant and Equipment": "58,529,000",
"Revenue from Contract with Customer": "0",
"Taxes": "1,087,000"
},
"output_variables": {
"Liabilities": "9,148,000",
"Assets": "74,008,000",
"Revenues": "28,396,000",
"Expenses": "24,756,000",
"Stockholders Equity": "64,860,000",
"Net Income": "4,696,000",
"Comprehensive Net Income": "4,776,000",
"BaseVar": "75,236,560",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 1.263781331867564,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000797468.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000797468.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000797468.svg"
},
{
"company_id": "0001349436",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001349436.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001349436.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001349436.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001349436_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001349436_main_keyfigs.svg",
"name": "Sandridge Energy INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001349436.svg",
"report_text": "The relative strengths and weaknesses of Sandridge Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sandridge Energy INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Sandridge Energy INC is the variable Other Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 29% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001349436_2024_Sandridge_Energy_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-2.52",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "-56.1",
"Long-term Debt": "-3.82",
"Other Liabilities": "0.328",
"Other Assets": "21.1",
"Assets": "-12.0",
"Assets, Current": "-2.33",
"Property, Plant and Equipment": "-13.7",
"Oil and Gas Property": "-6.27",
"Revenues": "-6.90",
"Net Income": "-15.4",
"Other Revenues": "-6.86",
"Depreciation, Depletion, Amortization": "2.92",
"Expenses": "-9.50",
"Other Expenses": "-13.7",
"Taxes": "0.407",
"Operating Expenses": "4.00",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-4.49",
"Economic Capital Ratio": "-56.9"
},
"2010": {
"Liabilities": "-26.7",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-28.7",
"Long-term Debt": "-37.8",
"Other Liabilities": "5.78",
"Liabilities, Current": "1.72",
"Assets, Current": "-3.02",
"Assets": "-2.40",
"Property, Plant and Equipment": "-16.0",
"Other Assets": "25.8",
"Oil and Gas Property": "-6.05",
"Revenues": "-7.67",
"Comprehensive Net Income": "0.587",
"Other Revenues": "-7.59",
"Operating Expenses": "6.27",
"Expenses": "21.3",
"Depreciation, Depletion, Amortization": "6.09",
"Other Expenses": "10.9",
"General and Administrative Expense": "-1.58",
"Other Net Income": "-12.1",
"Economic Capital Ratio": "-27.8"
},
"2011": {
"Liabilities": "-20.9",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "6.71",
"Long-term Debt": "-29.7",
"Liabilities, Current": "1.78",
"Other Liabilities": "4.70",
"Revenues": "5.35",
"Net Income": "15.4",
"Other Revenues": "5.41",
"Other Expenses": "-1.94",
"Expenses": "24.2",
"General and Administrative Expense": "7.48",
"Depreciation, Depletion, Amortization": "-1.69",
"Operating Expenses": "20.2",
"Assets, Current": "-4.10",
"Other Assets": "-1.49",
"Oil and Gas Property": "22.4",
"Property, Plant and Equipment": "-7.98",
"Comprehensive Net Income": "15.5",
"Other Net Income": "-12.3",
"Economic Capital Ratio": "-10.1"
},
"2012": {
"Other Liabilities": "6.15",
"Liabilities": "-16.5",
"Stockholders Equity": "-12.3",
"ECR before LimitedLiability": "26.1",
"Liabilities, Current": "2.68",
"Long-term Debt": "-28.2",
"Assets, Current": "-0.962",
"Assets": "-0.815",
"Oil and Gas Property": "19.2",
"Other Assets": "-2.16",
"Property, Plant and Equipment": "-9.28",
"Revenues": "12.8",
"Net Income": "26.2",
"Other Revenues": "13.0",
"Expenses": "22.6",
"Operating Expenses": "20.0",
"Other Expenses": "-12.3",
"Depreciation, Depletion, Amortization": "6.44",
"General and Administrative Expense": "8.97",
"Comprehensive Net Income": "26.2",
"Other Net Income": "-7.01",
"Economic Capital Ratio": "0.615"
},
"2013": {
"Liabilities": "-12.3",
"Assets": "-2.59",
"Stockholders Equity": "-12.5",
"Economic Capital Ratio": "-16.9",
"Liabilities, Current": "3.23",
"Long-term Debt": "-25.4",
"Other Liabilities": "6.99",
"Other Assets": "-2.09",
"Property, Plant and Equipment": "-11.4",
"Oil and Gas Property": "14.9",
"Revenues": "10.8",
"Net Income": "6.94",
"Other Revenues": "10.8",
"Expenses": "13.9",
"Operating Expenses": "14.9",
"General and Administrative Expense": "11.3",
"Cost of Goods and Services Sold": "-0.854",
"Depreciation, Depletion, Amortization": "8.04",
"Other Expenses": "-21.9",
"Comprehensive Net Income": "6.69",
"Other Net Income": "-16.1"
},
"2014": {
"Other Liabilities": "6.13",
"Liabilities": "-16.8",
"Assets": "4.15",
"Stockholders Equity": "-5.25",
"ECR before LimitedLiability": "32.5",
"Long-term Debt": "-28.3",
"Liabilities, Current": "2.50",
"Property, Plant and Equipment": "-6.83",
"Oil and Gas Property": "21.0",
"Assets, Current": "-1.30",
"Revenues": "7.46",
"Net Income": "30.5",
"Other Revenues": "8.21",
"Operating Expenses": "17.7",
"Expenses": "32.4",
"General and Administrative Expense": "7.86",
"Depreciation, Depletion, Amortization": "6.18",
"Other Expenses": "1.62",
"Comprehensive Net Income": "30.6",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "7.48"
},
"2015": {
"Liabilities, Current": "-2.19",
"Liabilities": "3.74",
"Stockholders Equity": "-16.5",
"ECR before LimitedLiability": "-12.0",
"Long-term Debt": "-1.58",
"Other Liabilities": "9.46",
"Assets, Current": "-2.66",
"Assets": "-20.3",
"Other Assets": "-0.638",
"Oil and Gas Property": "-5.58",
"Property, Plant and Equipment": "-12.2",
"Revenues": "-0.646",
"Net Income": "-11.1",
"Depreciation, Depletion, Amortization": "3.12",
"Expenses": "-11.2",
"Other Expenses": "-35.0",
"Operating Expenses": "6.79",
"General and Administrative Expense": "3.51",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "0.727",
"Economic Capital Ratio": "-33.7"
},
"2019": {
"Liabilities": "0.669",
"Stockholders Equity": "-5.65",
"ECR before LimitedLiability": "-39.4",
"Assets, Current": "-7.15",
"Assets": "-14.4",
"Oil and Gas Property": "3.73",
"Property, Plant and Equipment": "-12.9",
"Other Assets": "1.03",
"Revenues": "1.44",
"Net Income": "-42.3",
"Other Revenues": "-10.5",
"Revenue from Contract with Customer": "12.5",
"Taxes": "-1.24",
"Expenses": "-45.3",
"Other Expenses": "-47.1",
"Depreciation, Depletion, Amortization": "-8.95",
"Cost of Goods and Services Sold": "2.30",
"General and Administrative Expense": "4.46",
"Operating Expenses": "4.81",
"Comprehensive Net Income": "-41.5",
"Economic Capital Ratio": "-49.3"
},
"2020": {
"Liabilities": "-1.52",
"Stockholders Equity": "-7.76",
"ECR before LimitedLiability": "-35.4",
"Other Liabilities": "-0.775",
"Property, Plant and Equipment": "-14.4",
"Assets": "-22.4",
"Assets, Current": "-4.72",
"Oil and Gas Property": "-6.46",
"Other Revenues": "-8.03",
"Revenues": "0.883",
"Net Income": "-33.4",
"Revenue from Contract with Customer": "7.44",
"Depreciation, Depletion, Amortization": "-4.14",
"Expenses": "-33.7",
"Operating Expenses": "4.82",
"Cost of Goods and Services Sold": "1.73",
"General and Administrative Expense": "4.05",
"Other Expenses": "-36.0",
"Taxes": "-1.29",
"Comprehensive Net Income": "-33.3",
"Economic Capital Ratio": "-48.0"
},
"2021": {
"Liabilities": "14.5",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "60.3",
"Liabilities, Current": "7.32",
"Other Liabilities": "5.00",
"Other Revenues": "-14.4",
"Revenues": "22.1",
"Net Income": "44.2",
"Gains/Losses on Derivatives": "2.75",
"Revenue from Contract with Customer": "33.4",
"Taxes": "-2.42",
"Expenses": "16.4",
"Other Expenses": "4.61",
"Cost of Goods and Services Sold": "3.42",
"Depreciation, Depletion, Amortization": "2.31",
"General and Administrative Expense": "6.08",
"Operating Expenses": "2.47",
"Assets, Current": "-2.98",
"Comprehensive Net Income": "44.5",
"Other Net Income": "4.74",
"Economic Capital Ratio": "54.3"
},
"2022": {
"Long-term Debt": "3.77",
"Liabilities": "19.2",
"Assets": "-12.4",
"Stockholders Equity": "26.0",
"ECR before LimitedLiability": "66.3",
"Liabilities, Current": "9.36",
"Other Liabilities": "6.33",
"Assets, Current": "-15.8",
"Property, Plant and Equipment": "3.67",
"Other Revenues": "-14.7",
"Revenues": "16.9",
"Expenses": "29.7",
"Net Income": "48.2",
"Gains/Losses on Derivatives": "2.71",
"Revenue from Contract with Customer": "27.4",
"Other Expenses": "14.5",
"Operating Expenses": "6.56",
"General and Administrative Expense": "7.48",
"Comprehensive Net Income": "47.7",
"Other Net Income": "3.08",
"Economic Capital Ratio": "60.9"
},
"2023": {
"Liabilities, Current": "4.86",
"Liabilities": "11.3",
"Assets": "1.47",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "37.8",
"Deferred Tax Liab., Net": "1.81",
"Other Liabilities": "4.44",
"Assets, Current": "2.25",
"Operating Expenses": "6.74",
"Expenses": "11.3",
"Other Revenues": "-11.6",
"Net Income": "16.8",
"Other Expenses": "-3.61",
"General and Administrative Expense": "5.66",
"Depreciation, Depletion, Amortization": "1.83",
"Taxes": "-1.57",
"Cost of Goods and Services Sold": "2.23",
"Comprehensive Net Income": "17.0",
"Other Net Income": "4.25",
"Revenue from Contract with Customer": "13.8",
"Economic Capital Ratio": "29.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001349436_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "255,964",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,256",
"Liabilities, Current": "225,544",
"Long-term Debt": "2,750,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,062,492",
"Other Compr. Net Income": "0",
"Other Expenses": "2,083,086",
"Other Liabilities": "0",
"Other Net Income": "-177,024",
"Other Revenues": "591,044",
"Property, Plant and Equipment": "461,861",
"Revenue from Contract with Customer": "0",
"Taxes": "4,010"
},
"output_variables": {
"Liabilities": "2,976,222",
"Assets": "2,780,317",
"Revenues": "591,044",
"Expenses": "2,187,352",
"Stockholders Equity": "-195,905",
"Net Income": "-1,773,332",
"Comprehensive Net Income": "-1,773,332",
"BaseVar": "4,710,630",
"ECR before LimitedLiability": "-80%",
"Economic Capital Ratio": "38%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "175,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "179,565",
"Liabilities, Current": "544,458",
"Long-term Debt": "3,139,507",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,546,134",
"Other Compr. Net Income": "0",
"Other Expenses": "283,107",
"Other Liabilities": "0",
"Other Net Income": "-244,884",
"Other Revenues": "931,736",
"Property, Plant and Equipment": "509,724",
"Revenue from Contract with Customer": "0",
"Taxes": "29,170"
},
"output_variables": {
"Liabilities": "3,683,965",
"Assets": "5,231,448",
"Revenues": "931,736",
"Expenses": "491,842",
"Stockholders Equity": "1,547,483",
"Net Income": "195,010",
"Comprehensive Net Income": "195,010",
"BaseVar": "5,492,153",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "441,840",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,614",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,643",
"Liabilities, Current": "699,496",
"Long-term Debt": "2,971,163",
"Oil and Gas Property": "4,867,155",
"Operating Expenses": "0",
"Other Assets": "388,345",
"Other Compr. Net Income": "0",
"Other Expenses": "459,057",
"Other Liabilities": "0",
"Other Net Income": "-272,442",
"Other Revenues": "1,415,213",
"Property, Plant and Equipment": "522,269",
"Revenue from Contract with Customer": "0",
"Taxes": "46,069"
},
"output_variables": {
"Liabilities": "3,670,659",
"Assets": "6,219,609",
"Revenues": "1,415,213",
"Expenses": "980,383",
"Stockholders Equity": "2,548,950",
"Net Income": "162,388",
"Comprehensive Net Income": "162,388",
"BaseVar": "6,599,318",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,142,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "241,682",
"Liabilities, Current": "1,170,454",
"Long-term Debt": "4,757,822",
"Oil and Gas Property": "7,897,602",
"Operating Expenses": "0",
"Other Assets": "167,869",
"Other Compr. Net Income": "0",
"Other Expenses": "2,016,515",
"Other Liabilities": "0",
"Other Net Income": "-178,987",
"Other Revenues": "2,730,965",
"Property, Plant and Equipment": "582,375",
"Revenue from Contract with Customer": "0",
"Taxes": "47,210"
},
"output_variables": {
"Liabilities": "5,928,276",
"Assets": "9,790,731",
"Revenues": "2,730,965",
"Expenses": "2,305,407",
"Stockholders Equity": "3,862,455",
"Net Income": "246,571",
"Comprehensive Net Income": "246,571",
"BaseVar": "11,093,026",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,241,823",
"Cost of Goods and Services Sold": "57,118",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "933,818",
"Long-term Debt": "3,575,350",
"Oil and Gas Property": "5,741,453",
"Operating Expenses": "0",
"Other Assets": "135,297",
"Other Compr. Net Income": "0",
"Other Expenses": "2,068,663",
"Other Liabilities": "0",
"Other Net Income": "-339,794",
"Other Revenues": "1,983,388",
"Property, Plant and Equipment": "566,222",
"Revenue from Contract with Customer": "0",
"Taxes": "32,292"
},
"output_variables": {
"Liabilities": "4,509,168",
"Assets": "7,684,795",
"Revenues": "1,983,388",
"Expenses": "2,158,073",
"Stockholders Equity": "3,175,627",
"Net Income": "-514,479",
"Comprehensive Net Income": "-514,479",
"BaseVar": "8,875,360",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "831,918",
"Cost of Goods and Services Sold": "56,155",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "784,451",
"Long-term Debt": "3,264,954",
"Oil and Gas Property": "5,638,594",
"Operating Expenses": "0",
"Other Assets": "212,250",
"Other Compr. Net Income": "0",
"Other Expenses": "878,355",
"Other Liabilities": "0",
"Other Net Income": "-240,619",
"Other Revenues": "1,558,758",
"Property, Plant and Equipment": "576,463",
"Revenue from Contract with Customer": "0",
"Taxes": "31,731"
},
"output_variables": {
"Liabilities": "4,049,405",
"Assets": "7,259,225",
"Revenues": "1,558,758",
"Expenses": "966,241",
"Stockholders Equity": "3,209,820",
"Net Income": "351,898",
"Comprehensive Net Income": "351,898",
"BaseVar": "7,368,998",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "674,088",
"Cost of Goods and Services Sold": "24,394",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "1,742,942",
"Operating Expenses": "0",
"Other Assets": "82,365",
"Other Compr. Net Income": "0",
"Other Expenses": "5,371,676",
"Other Liabilities": "4,178,888",
"Other Net Income": "321,750",
"Other Revenues": "768,709",
"Property, Plant and Equipment": "491,760",
"Revenue from Contract with Customer": "0",
"Taxes": "15,440"
},
"output_variables": {
"Liabilities": "4,178,888",
"Assets": "2,991,155",
"Revenues": "768,709",
"Expenses": "5,411,510",
"Stockholders Equity": "-1,187,733",
"Net Income": "-4,321,051",
"Comprehensive Net Income": "-4,321,051",
"BaseVar": "7,616,242",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "12%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,606",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "146,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "88,423",
"Long-term Debt": "116,814",
"Oil and Gas Property": "379,340",
"Operating Expenses": "90,938",
"Other Assets": "1,140",
"Other Compr. Net Income": "0",
"Other Expenses": "456,406",
"Other Liabilities": "0",
"Other Net Income": "-2,538",
"Other Revenues": "0",
"Property, Plant and Equipment": "188,603",
"Revenue from Contract with Customer": "266,845",
"Taxes": "19,394"
},
"output_variables": {
"Liabilities": "205,237",
"Assets": "607,689",
"Revenues": "266,845",
"Expenses": "713,612",
"Stockholders Equity": "402,452",
"Net Income": "-449,305",
"Comprehensive Net Income": "-449,305",
"BaseVar": "1,015,920",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "36%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "50,812",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,349",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "68,877",
"Long-term Debt": "63,889",
"Oil and Gas Property": "106,222",
"Operating Expenses": "43,431",
"Other Assets": "680",
"Other Compr. Net Income": "0",
"Other Expenses": "284,423",
"Other Liabilities": "0",
"Other Net Income": "-4,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,118",
"Revenue from Contract with Customer": "114,976",
"Taxes": "9,634"
},
"output_variables": {
"Liabilities": "132,766",
"Assets": "260,832",
"Revenues": "114,976",
"Expenses": "387,837",
"Stockholders Equity": "128,066",
"Net Income": "-277,353",
"Comprehensive Net Income": "-277,353",
"BaseVar": "511,328",
"ECR before LimitedLiability": "-142%",
"Economic Capital Ratio": "18%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "161,735",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,372",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "64,033",
"Long-term Debt": "43,557",
"Oil and Gas Property": "93,054",
"Operating Expenses": "35,999",
"Other Assets": "332",
"Other Compr. Net Income": "0",
"Other Expenses": "-494",
"Other Liabilities": "0",
"Other Net Income": "2,651",
"Other Revenues": "0",
"Property, Plant and Equipment": "97,791",
"Revenue from Contract with Customer": "168,882",
"Taxes": "9,918"
},
"output_variables": {
"Liabilities": "107,590",
"Assets": "352,912",
"Revenues": "168,882",
"Expenses": "54,795",
"Stockholders Equity": "245,322",
"Net Income": "116,738",
"Comprehensive Net Income": "116,738",
"BaseVar": "370,574",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "142%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "304,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "63,279",
"Long-term Debt": "49,296",
"Oil and Gas Property": "138,632",
"Operating Expenses": "41,286",
"Other Assets": "64,719",
"Other Compr. Net Income": "0",
"Other Expenses": "-38,257",
"Other Liabilities": "0",
"Other Net Income": "8,262",
"Other Revenues": "0",
"Property, Plant and Equipment": "92,244",
"Revenue from Contract with Customer": "254,258",
"Taxes": "15,880"
},
"output_variables": {
"Liabilities": "112,575",
"Assets": "600,497",
"Revenues": "254,258",
"Expenses": "30,451",
"Stockholders Equity": "487,922",
"Net Income": "232,069",
"Comprehensive Net Income": "232,069",
"BaseVar": "538,178",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "165%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "277,854",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "15,657",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "49,324",
"Long-term Debt": "56,731",
"Oil and Gas Property": "156,120",
"Operating Expenses": "41,862",
"Other Assets": "53,699",
"Other Compr. Net Income": "0",
"Other Expenses": "30,034",
"Other Liabilities": "0",
"Other Net Income": "10,639",
"Other Revenues": "0",
"Property, Plant and Equipment": "86,493",
"Revenue from Contract with Customer": "148,641",
"Taxes": "10,870"
},
"output_variables": {
"Liabilities": "106,055",
"Assets": "574,166",
"Revenues": "148,641",
"Expenses": "98,423",
"Stockholders Equity": "468,111",
"Net Income": "60,857",
"Comprehensive Net Income": "60,857",
"BaseVar": "499,886",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 1.2556387339594253,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001349436.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001349436.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001349436.svg"
},
{
"company_id": "0001486159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001486159.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001486159.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001486159.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001486159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001486159_main_keyfigs.svg",
"name": "Chord Energy Corp",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001486159.svg",
"report_text": "The relative strengths and weaknesses of Chord Energy Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Chord Energy Corp compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Chord Energy Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 26% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001486159_2024_Chord_Energy_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-25.3",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "6.39",
"Long-term Debt": "-28.8",
"Liabilities, Current": "1.71",
"Other Liabilities": "0.884",
"Assets, Current": "7.39",
"Assets": "1.67",
"Other Assets": "-2.89",
"Oil and Gas Property": "-9.94",
"Property, Plant and Equipment": "13.9",
"Revenues": "-20.9",
"Net Income": "17.2",
"Other Revenues": "-20.8",
"Expenses": "25.1",
"General and Administrative Expense": "7.66",
"Operating Expenses": "18.5",
"Taxes": "-1.85",
"Comprehensive Net Income": "17.3",
"Other Net Income": "16.6",
"Economic Capital Ratio": "-10.4"
},
"2014": {
"Liabilities": "-21.7",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "28.6",
"Long-term Debt": "-25.4",
"Liabilities, Current": "1.91",
"Revenues": "-20.3",
"Net Income": "28.7",
"Other Revenues": "-19.6",
"Operating Expenses": "19.1",
"Expenses": "28.5",
"General and Administrative Expense": "6.53",
"Depreciation, Depletion, Amortization": "-1.89",
"Taxes": "-1.92",
"Other Expenses": "6.24",
"Other Assets": "-1.79",
"Property, Plant and Equipment": "26.5",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-1.91",
"Comprehensive Net Income": "28.7",
"Other Net Income": "28.5",
"Economic Capital Ratio": "3.56"
},
"2021": {
"Assets": "-3.18",
"Stockholders Equity": "-5.95",
"ECR before LimitedLiability": "9.03",
"Oil and Gas Property": "-8.32",
"Assets, Current": "10.9",
"Other Revenues": "-16.5",
"Revenues": "15.8",
"Net Income": "15.5",
"Gains/Losses on Derivatives": "3.47",
"Revenue from Contract with Customer": "32.4",
"Expenses": "5.81",
"Other Expenses": "-14.0",
"Cost of Goods and Services Sold": "4.34",
"Depreciation, Depletion, Amortization": "7.29",
"General and Administrative Expense": "4.47",
"Operating Expenses": "6.39",
"Liabilities, Current": "-5.29",
"Other Liabilities": "4.15",
"Comprehensive Net Income": "15.9",
"Other Net Income": "-5.83",
"Economic Capital Ratio": "3.05"
},
"2022": {
"Long-term Debt": "5.54",
"Liabilities": "14.3",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "37.9",
"Liabilities, Current": "2.38",
"Other Liabilities": "5.85",
"Other Revenues": "-16.1",
"Revenues": "17.2",
"Net Income": "27.7",
"Gains/Losses on Derivatives": "3.00",
"Revenue from Contract with Customer": "30.2",
"Taxes": "-2.68",
"Expenses": "4.73",
"Depreciation, Depletion, Amortization": "5.87",
"Other Expenses": "-13.6",
"Operating Expenses": "7.78",
"General and Administrative Expense": "4.36",
"Cost of Goods and Services Sold": "2.69",
"Comprehensive Net Income": "27.1",
"Other Net Income": "5.47",
"Economic Capital Ratio": "32.5"
},
"2023": {
"Liabilities, Current": "2.23",
"Liabilities": "14.4",
"Stockholders Equity": "3.39",
"ECR before LimitedLiability": "35.0",
"Long-term Debt": "6.28",
"Other Liabilities": "5.81",
"Other Revenues": "-15.6",
"Revenues": "27.5",
"Net Income": "22.5",
"Revenue from Contract with Customer": "48.3",
"Operating Expenses": "6.97",
"Expenses": "-7.85",
"Other Expenses": "-27.3",
"General and Administrative Expense": "5.27",
"Depreciation, Depletion, Amortization": "7.60",
"Taxes": "-3.44",
"Cost of Goods and Services Sold": "3.01",
"Property, Plant and Equipment": "2.61",
"Comprehensive Net Income": "22.7",
"Other Net Income": "3.47",
"Economic Capital Ratio": "26.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001486159_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "623,640",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "74,981",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,435",
"Liabilities, Current": "182,584",
"Long-term Debt": "817,577",
"Oil and Gas Property": "0",
"Operating Expenses": "1,685",
"Other Assets": "23,787",
"Other Compr. Net Income": "0",
"Other Expenses": "84,678",
"Other Liabilities": "92,983",
"Other Net Income": "304,034",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,079,955",
"Revenue from Contract with Customer": "0",
"Taxes": "33,865"
},
"output_variables": {
"Liabilities": "1,093,144",
"Assets": "1,727,382",
"Revenues": "0",
"Expenses": "224,644",
"Stockholders Equity": "634,238",
"Net Income": "79,390",
"Comprehensive Net Income": "79,390",
"BaseVar": "1,738,043",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "696,607",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "412,334",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "92,306",
"Liabilities, Current": "795,128",
"Long-term Debt": "2,744,213",
"Oil and Gas Property": "0",
"Operating Expenses": "3,064",
"Other Assets": "55,019",
"Other Compr. Net Income": "0",
"Other Expenses": "603,814",
"Other Liabilities": "526,770",
"Other Net Income": "1,746,043",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,186,786",
"Revenue from Contract with Customer": "0",
"Taxes": "127,648"
},
"output_variables": {
"Liabilities": "4,066,111",
"Assets": "5,938,412",
"Revenues": "0",
"Expenses": "1,239,166",
"Stockholders Equity": "1,872,301",
"Net Income": "506,877",
"Comprehensive Net Income": "506,877",
"BaseVar": "6,853,091",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "83%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,615,442",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "7.0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "80,688",
"Liabilities, Current": "1,225,197",
"Long-term Debt": "580,010",
"Oil and Gas Property": "0",
"Operating Expenses": "326,547",
"Other Assets": "90,913",
"Other Compr. Net Income": "0",
"Other Expenses": "508,245",
"Other Liabilities": "0",
"Other Net Income": "-268,009",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,320,432",
"Revenue from Contract with Customer": "1,579,926",
"Taxes": "76,835"
},
"output_variables": {
"Liabilities": "1,805,214",
"Assets": "3,026,787",
"Revenues": "1,579,926",
"Expenses": "992,315",
"Stockholders Equity": "1,221,573",
"Net Income": "319,602",
"Comprehensive Net Income": "319,602",
"BaseVar": "4,176,956",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,482,512",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,299",
"Liabilities, Current": "1,361,333",
"Long-term Debt": "589,950",
"Oil and Gas Property": "0",
"Operating Expenses": "585,017",
"Other Assets": "437,226",
"Other Compr. Net Income": "0",
"Other Expenses": "997,101",
"Other Liabilities": "0",
"Other Net Income": "230,353",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,711,343",
"Revenue from Contract with Customer": "3,646,794",
"Taxes": "229,571"
},
"output_variables": {
"Liabilities": "1,951,283",
"Assets": "6,631,081",
"Revenues": "3,646,794",
"Expenses": "2,020,988",
"Stockholders Equity": "4,679,798",
"Net Income": "1,856,159",
"Comprehensive Net Income": "1,856,159",
"BaseVar": "7,948,026",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "137%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,424,551",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "95,322",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,319",
"Liabilities, Current": "1,165,459",
"Long-term Debt": "588,745",
"Oil and Gas Property": "0",
"Operating Expenses": "839,157",
"Other Assets": "186,921",
"Other Compr. Net Income": "0",
"Other Expenses": "1,710,466",
"Other Liabilities": "0",
"Other Net Income": "63,082",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,314,678",
"Revenue from Contract with Customer": "3,896,641",
"Taxes": "260,002"
},
"output_variables": {
"Liabilities": "1,849,526",
"Assets": "6,926,150",
"Revenues": "3,896,641",
"Expenses": "2,935,944",
"Stockholders Equity": "5,076,624",
"Net Income": "1,023,779",
"Comprehensive Net Income": "1,023,779",
"BaseVar": "8,663,152",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 1.227766675947704,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001486159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001486159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001486159.svg"
},
{
"company_id": "0000868082",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000868082.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000868082.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000868082_main_keyfigs.svg",
"name": "Everflow Eastern Partners LP",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000868082.svg",
"report_text": "The relative strengths and weaknesses of Everflow Eastern Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Everflow Eastern Partners LP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Everflow Eastern Partners LP is the variable Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 122%, being 25% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000868082_2024_Everflow_Eastern_Partners_LP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "23.7",
"Assets": "-3.63",
"Stockholders Equity": "23.8",
"ECR before LimitedLiability": "73.9",
"Long-term Debt": "11.5",
"Liabilities, Current": "7.41",
"Other Liabilities": "7.89",
"Assets, Current": "-4.61",
"Oil and Gas Property": "3.83",
"Property, Plant and Equipment": "-8.38",
"Revenues": "30.2",
"Net Income": "35.5",
"Other Revenues": "30.3",
"Other Expenses": "-17.8",
"Expenses": "12.1",
"General and Administrative Expense": "4.61",
"Depreciation, Depletion, Amortization": "5.11",
"Operating Expenses": "18.5",
"Comprehensive Net Income": "35.6",
"Other Net Income": "-7.09",
"Economic Capital Ratio": "57.1"
},
"2012": {
"Other Liabilities": "24.3",
"Liabilities": "59.2",
"Assets": "11.8",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "18.5",
"Long-term Debt": "31.1",
"Assets, Current": "-39.0",
"Oil and Gas Property": "31.1",
"Property, Plant and Equipment": "-15.5",
"Revenues": "10.1",
"Net Income": "134",
"Other Revenues": "10.4",
"Expenses": "32.4",
"Operating Expenses": "31.2",
"Other Expenses": "-22.8",
"Depreciation, Depletion, Amortization": "10.8",
"General and Administrative Expense": "11.1",
"Comprehensive Net Income": "133",
"Other Net Income": "98.6",
"Economic Capital Ratio": "142"
},
"2013": {
"Liabilities": "29.3",
"Assets": "-4.32",
"Stockholders Equity": "29.8",
"ECR before LimitedLiability": "78.7",
"Liabilities, Current": "10.2",
"Long-term Debt": "13.0",
"Other Liabilities": "10.9",
"Property, Plant and Equipment": "-5.88",
"Assets, Current": "-8.26",
"Oil and Gas Property": "4.23",
"Revenues": "24.7",
"Net Income": "36.3",
"Other Revenues": "24.6",
"Expenses": "13.0",
"Operating Expenses": "15.5",
"General and Administrative Expense": "1.75",
"Depreciation, Depletion, Amortization": "6.55",
"Other Expenses": "-12.2",
"Comprehensive Net Income": "36.1",
"Other Net Income": "-1.40",
"Economic Capital Ratio": "62.0"
},
"2014": {
"Other Liabilities": "8.26",
"Liabilities": "22.0",
"Assets": "-0.256",
"Stockholders Equity": "33.5",
"ECR before LimitedLiability": "78.1",
"Long-term Debt": "9.43",
"Liabilities, Current": "6.71",
"Assets, Current": "-0.286",
"Gains/Losses on Derivatives": "-0.667",
"Revenues": "17.4",
"Net Income": "28.2",
"Other Revenues": "18.1",
"Operating Expenses": "15.7",
"Expenses": "16.4",
"General and Administrative Expense": "-0.430",
"Depreciation, Depletion, Amortization": "5.69",
"Taxes": "0.595",
"Other Expenses": "-5.19",
"Comprehensive Net Income": "28.3",
"Other Net Income": "-6.10",
"Economic Capital Ratio": "53.0"
},
"2015": {
"Liabilities, Current": "1.12",
"Liabilities": "3.07",
"Stockholders Equity": "13.8",
"ECR before LimitedLiability": "25.0",
"Long-term Debt": "1.39",
"Other Liabilities": "0.855",
"Assets, Current": "33.1",
"Assets": "9.78",
"Other Assets": "-0.472",
"Oil and Gas Property": "-4.92",
"Property, Plant and Equipment": "4.13",
"Other Revenues": "2.82",
"Revenues": "2.35",
"Net Income": "-4.13",
"Depreciation, Depletion, Amortization": "3.88",
"Expenses": "-4.49",
"Other Expenses": "-41.9",
"Operating Expenses": "11.3",
"Comprehensive Net Income": "-4.01",
"Other Net Income": "-1.23",
"Economic Capital Ratio": "3.26"
},
"2016": {
"Long-term Debt": "12.7",
"Liabilities": "20.5",
"Assets": "14.3",
"Stockholders Equity": "37.6",
"ECR before LimitedLiability": "37.6",
"Other Liabilities": "4.79",
"Liabilities, Current": "4.29",
"Other Assets": "0.857",
"Assets, Current": "38.1",
"Oil and Gas Property": "-9.53",
"Revenues": "2.76",
"Net Income": "-5.65",
"Other Revenues": "2.21",
"Expenses": "-3.74",
"General and Administrative Expense": "-1.81",
"Depreciation, Depletion, Amortization": "8.40",
"Operating Expenses": "18.2",
"Other Expenses": "-25.8",
"Other Net Income": "-4.63",
"Comprehensive Net Income": "-5.52",
"Economic Capital Ratio": "19.1"
},
"2017": {
"Long-term Debt": "13.5",
"Liabilities": "20.8",
"Assets": "0.944",
"Stockholders Equity": "27.9",
"ECR before LimitedLiability": "54.1",
"Other Liabilities": "5.55",
"Liabilities, Current": "3.16",
"Assets, Current": "4.28",
"Oil and Gas Property": "-0.734",
"Revenues": "13.5",
"Net Income": "18.8",
"Other Revenues": "14.2",
"Revenue from Contract with Customer": "-0.569",
"Operating Expenses": "15.9",
"Expenses": "8.56",
"Taxes": "0.725",
"Other Expenses": "-14.3",
"Depreciation, Depletion, Amortization": "5.95",
"Comprehensive Net Income": "18.8",
"Other Net Income": "-3.42",
"Economic Capital Ratio": "42.5"
},
"2018": {
"Liabilities": "24.9",
"Assets": "-2.48",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "58.7",
"Liabilities, Current": "6.58",
"Other Liabilities": "7.49",
"Long-term Debt": "13.4",
"Assets, Current": "-12.5",
"Oil and Gas Property": "1.69",
"Revenues": "7.12",
"Net Income": "21.2",
"Revenue from Contract with Customer": "23.5",
"Other Revenues": "-16.8",
"Expenses": "8.64",
"Depreciation, Depletion, Amortization": "5.67",
"Taxes": "0.809",
"Other Expenses": "3.09",
"General and Administrative Expense": "-1.38",
"Other Net Income": "5.46",
"Comprehensive Net Income": "21.2",
"Economic Capital Ratio": "44.3"
},
"2019": {
"Liabilities, Current": "3.36",
"Liabilities": "18.9",
"Assets": "0.806",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "54.5",
"Long-term Debt": "13.3",
"Other Liabilities": "2.91",
"Assets, Current": "3.09",
"Taxes": "0.826",
"Expenses": "15.3",
"Other Revenues": "-12.4",
"Net Income": "17.4",
"Other Expenses": "7.31",
"Depreciation, Depletion, Amortization": "6.19",
"Cost of Goods and Services Sold": "2.48",
"General and Administrative Expense": "-3.32",
"Operating Expenses": "1.74",
"Comprehensive Net Income": "17.7",
"Revenue from Contract with Customer": "11.9",
"Other Net Income": "2.23",
"Economic Capital Ratio": "44.6"
},
"2020": {
"Liabilities, Current": "1.14",
"Liabilities": "16.0",
"Assets": "8.06",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "64.8",
"Long-term Debt": "10.8",
"Other Liabilities": "4.08",
"Assets, Current": "24.3",
"Oil and Gas Property": "-2.07",
"Other Revenues": "-8.71",
"Revenues": "-8.40",
"Net Income": "21.4",
"Depreciation, Depletion, Amortization": "5.98",
"Expenses": "24.5",
"Operating Expenses": "2.35",
"Cost of Goods and Services Sold": "2.14",
"General and Administrative Expense": "-2.56",
"Other Expenses": "15.3",
"Comprehensive Net Income": "21.6",
"Other Net Income": "5.79",
"Economic Capital Ratio": "52.2"
},
"2023": {
"Liabilities, Current": "3.49",
"Liabilities": "17.7",
"Assets": "4.26",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "34.1",
"Deferred Tax Liab., Net": "1.68",
"Long-term Debt": "9.79",
"Other Liabilities": "4.15",
"Assets, Current": "18.6",
"Other Revenues": "-11.0",
"Revenues": "-13.0",
"Net Income": "2.55",
"Operating Expenses": "-1.92",
"Expenses": "7.29",
"Other Expenses": "3.39",
"General and Administrative Expense": "-2.70",
"Depreciation, Depletion, Amortization": "5.38",
"Cost of Goods and Services Sold": "2.14",
"Comprehensive Net Income": "2.69",
"Other Net Income": "8.49",
"Economic Capital Ratio": "25.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000868082_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "24,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,395",
"Liabilities, Current": "3,909",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "405",
"Other Compr. Net Income": "0",
"Other Expenses": "10,237",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "22,916",
"Property, Plant and Equipment": "40,901",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,909",
"Assets": "66,151",
"Revenues": "22,916",
"Expenses": "12,632",
"Stockholders Equity": "62,242",
"Net Income": "10,384",
"Comprehensive Net Income": "10,384",
"BaseVar": "57,132",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "149%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "28,410",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,953",
"Liabilities, Current": "6,363",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "336",
"Other Compr. Net Income": "0",
"Other Expenses": "14,485",
"Other Liabilities": "0",
"Other Net Income": "39,269",
"Other Revenues": "16,243",
"Property, Plant and Equipment": "34,573",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,363",
"Assets": "63,319",
"Revenues": "16,243",
"Expenses": "17,438",
"Stockholders Equity": "56,956",
"Net Income": "38,074",
"Comprehensive Net Income": "38,074",
"BaseVar": "80,070",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "221%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "26,903",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,746",
"Liabilities, Current": "3,049",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "284",
"Other Compr. Net Income": "0",
"Other Expenses": "8,891",
"Other Liabilities": "0",
"Other Net Income": "2,810",
"Other Revenues": "17,438",
"Property, Plant and Equipment": "32,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,049",
"Assets": "59,197",
"Revenues": "17,438",
"Expenses": "11,637",
"Stockholders Equity": "56,148",
"Net Income": "8,612",
"Comprehensive Net Income": "8,612",
"BaseVar": "50,891",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "148%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,949",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,907",
"Liabilities, Current": "3,287",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "258",
"Other Compr. Net Income": "0",
"Other Expenses": "8,097",
"Other Liabilities": "0",
"Other Net Income": "48",
"Other Revenues": "13,840",
"Property, Plant and Equipment": "31,753",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,287",
"Assets": "58,959",
"Revenues": "13,840",
"Expenses": "11,004",
"Stockholders Equity": "55,672",
"Net Income": "2,884",
"Comprehensive Net Income": "2,884",
"BaseVar": "46,556",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,710",
"Liabilities, Current": "2,971",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "266",
"Other Compr. Net Income": "0",
"Other Expenses": "25,445",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "6,338",
"Property, Plant and Equipment": "14,946",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,971",
"Assets": "38,603",
"Revenues": "6,338",
"Expenses": "28,154",
"Stockholders Equity": "35,633",
"Net Income": "-21,530",
"Comprehensive Net Income": "-21,530",
"BaseVar": "42,350",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "22,418",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,316",
"Liabilities, Current": "2,841",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "7,620",
"Other Liabilities": "0",
"Other Net Income": "92",
"Other Revenues": "3,881",
"Property, Plant and Equipment": "10,266",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,841",
"Assets": "32,907",
"Revenues": "3,881",
"Expenses": "9,936",
"Stockholders Equity": "30,066",
"Net Income": "-5,963",
"Comprehensive Net Income": "-5,963",
"BaseVar": "26,497",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,342",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,264",
"Liabilities, Current": "3,582",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "136",
"Other Compr. Net Income": "0",
"Other Expenses": "3,724",
"Other Liabilities": "0",
"Other Net Income": "403",
"Other Revenues": "7,661",
"Property, Plant and Equipment": "9,520",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,582",
"Assets": "35,998",
"Revenues": "7,661",
"Expenses": "5,988",
"Stockholders Equity": "32,416",
"Net Income": "2,076",
"Comprehensive Net Income": "2,076",
"BaseVar": "28,502",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "128%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "31,357",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,250",
"Liabilities, Current": "2,954",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "4,529",
"Other Assets": "126",
"Other Compr. Net Income": "0",
"Other Expenses": "-62",
"Other Liabilities": "0",
"Other Net Income": "1,054",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,165",
"Revenue from Contract with Customer": "10,105",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,954",
"Assets": "40,648",
"Revenues": "10,105",
"Expenses": "6,718",
"Stockholders Equity": "37,694",
"Net Income": "4,441",
"Comprehensive Net Income": "4,441",
"BaseVar": "32,884",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "33,081",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,267",
"Liabilities, Current": "3,562",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,807",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "33",
"Other Liabilities": "0",
"Other Net Income": "618",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,795",
"Revenue from Contract with Customer": "7,845",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,562",
"Assets": "42,008",
"Revenues": "7,845",
"Expenses": "6,107",
"Stockholders Equity": "38,446",
"Net Income": "2,356",
"Comprehensive Net Income": "2,356",
"BaseVar": "31,819",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "31,517",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,024",
"Liabilities, Current": "4,047",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "3,413",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "-68",
"Other Liabilities": "0",
"Other Net Income": "1,341",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,302",
"Revenue from Contract with Customer": "3,825",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,047",
"Assets": "38,951",
"Revenues": "3,825",
"Expenses": "5,369",
"Stockholders Equity": "34,904",
"Net Income": "-203",
"Comprehensive Net Income": "-203",
"BaseVar": "28,031",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "37,854",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,394",
"Liabilities, Current": "3,788",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "5,313",
"Other Assets": "241",
"Other Compr. Net Income": "0",
"Other Expenses": "20",
"Other Liabilities": "0",
"Other Net Income": "2,003",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,645",
"Revenue from Contract with Customer": "5,946",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,788",
"Assets": "44,740",
"Revenues": "5,946",
"Expenses": "7,727",
"Stockholders Equity": "40,952",
"Net Income": "222",
"Comprehensive Net Income": "222",
"BaseVar": "33,984",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": true,
"trend": null,
"value": 1.2194330496797918,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000868082.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000868082.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000868082.svg"
},
{
"company_id": "0000105744",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000105744.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000105744.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000105744_main_keyfigs.svg",
"name": "New Concept Energy Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000105744.svg",
"report_text": "The relative strengths and weaknesses of New Concept Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of New Concept Energy Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 50% points.The greatest weakness of New Concept Energy Inc is the variable Revenues, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 121%, being 24% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000105744_2024_New_Concept_Energy_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Long-term Debt": "8.11",
"Liabilities": "21.6",
"Stockholders Equity": "55.3",
"ECR before LimitedLiability": "25.1",
"Liabilities, Current": "11.1",
"Other Liabilities": "3.37",
"Assets": "8.54",
"Assets, Current": "23.3",
"Other Revenues": "-2.37",
"Revenues": "-25.5",
"Net Income": "-10.6",
"Gains/Losses on Derivatives": "1.87",
"Revenue from Contract with Customer": "-25.0",
"Expenses": "14.2",
"Depreciation, Depletion, Amortization": "3.67",
"Other Expenses": "14.9",
"Operating Expenses": "-1.21",
"General and Administrative Expense": "-5.82",
"Cost of Goods and Services Sold": "1.68",
"Comprehensive Net Income": "-10.9",
"Economic Capital Ratio": "19.7"
},
"2023": {
"Liabilities, Current": "8.26",
"Liabilities": "19.4",
"Assets": "10.00",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "33.1",
"Deferred Tax Liab., Net": "1.37",
"Long-term Debt": "8.05",
"Other Liabilities": "3.39",
"Other Assets": "27.6",
"Other Revenues": "-3.73",
"Revenues": "-21.8",
"Net Income": "-6.99",
"Revenue from Contract with Customer": "-17.2",
"Expenses": "13.8",
"Other Expenses": "15.0",
"General and Administrative Expense": "-7.36",
"Depreciation, Depletion, Amortization": "4.40",
"Cost of Goods and Services Sold": "1.75",
"Comprehensive Net Income": "-6.88",
"Other Net Income": "1.33",
"Economic Capital Ratio": "24.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000105744_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "4,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "317",
"Liabilities, Current": "63",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "374",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-317",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "212",
"Property, Plant and Equipment": "631",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "63",
"Assets": "4,639",
"Revenues": "212",
"Expenses": "374",
"Stockholders Equity": "4,576",
"Net Income": "-162",
"Comprehensive Net Income": "-162",
"BaseVar": "2,714",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "459",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "338",
"Liabilities, Current": "75",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "395",
"Other Assets": "3,542",
"Other Compr. Net Income": "0",
"Other Expenses": "-338",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "152",
"Property, Plant and Equipment": "629",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "75",
"Assets": "4,630",
"Revenues": "152",
"Expenses": "395",
"Stockholders Equity": "4,555",
"Net Income": "-243",
"Comprehensive Net Income": "-243",
"BaseVar": "2,692",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": true,
"trend": 11.0,
"value": 1.2093766717268442,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000105744.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000105744.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000105744.svg"
},
{
"company_id": "0001698990",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001698990.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001698990.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001698990.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001698990_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001698990_main_keyfigs.svg",
"name": "Magnolia Oil Gas Corp",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001698990.svg",
"report_text": "The relative strengths and weaknesses of Magnolia Oil Gas Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Magnolia Oil Gas Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Magnolia Oil Gas Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 23% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001698990_2024_Magnolia_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "8.07",
"Liabilities": "10.2",
"Assets": "3.62",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "36.4",
"Other Liabilities": "2.87",
"Deferred Tax Liab., Net": "-1.50",
"Oil and Gas Property": "21.0",
"Property, Plant and Equipment": "-4.98",
"Revenues": "5.61",
"Net Income": "13.9",
"Other Revenues": "25.7",
"Revenue from Contract with Customer": "-18.0",
"Expenses": "9.15",
"Other Expenses": "38.2",
"Depreciation, Depletion, Amortization": "-13.8",
"Cost of Goods and Services Sold": "2.84",
"General and Administrative Expense": "2.67",
"Operating Expenses": "-14.8",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "26.4"
},
"2020": {
"Liabilities, Current": "-2.13",
"Liabilities": "-2.85",
"Stockholders Equity": "-4.21",
"ECR before LimitedLiability": "-44.8",
"Other Liabilities": "-1.04",
"Property, Plant and Equipment": "-27.4",
"Assets": "-23.2",
"Assets, Current": "-3.98",
"Oil and Gas Property": "6.33",
"Other Revenues": "4.76",
"Revenues": "-1.76",
"Net Income": "-43.4",
"Revenue from Contract with Customer": "-10.1",
"Depreciation, Depletion, Amortization": "-2.93",
"Expenses": "-41.6",
"Operating Expenses": "-97.5",
"Cost of Goods and Services Sold": "1.12",
"General and Administrative Expense": "1.36",
"Other Expenses": "8.05",
"Comprehensive Net Income": "-43.3",
"Economic Capital Ratio": "-57.4"
},
"2021": {
"Liabilities": "12.2",
"Stockholders Equity": "5.30",
"ECR before LimitedLiability": "49.1",
"Liabilities, Current": "14.9",
"Other Liabilities": "5.09",
"Long-term Debt": "-10.4",
"Other Revenues": "63.8",
"Revenues": "30.2",
"Net Income": "41.3",
"Gains/Losses on Derivatives": "3.04",
"Revenue from Contract with Customer": "-31.4",
"Taxes": "-2.42",
"Expenses": "7.81",
"Other Expenses": "26.2",
"Cost of Goods and Services Sold": "3.79",
"Depreciation, Depletion, Amortization": "-6.24",
"General and Administrative Expense": "1.73",
"Operating Expenses": "-14.8",
"Comprehensive Net Income": "41.7",
"Other Net Income": "1.93",
"Economic Capital Ratio": "43.2"
},
"2022": {
"Long-term Debt": "-5.56",
"Liabilities": "13.9",
"Stockholders Equity": "8.72",
"ECR before LimitedLiability": "51.0",
"Liabilities, Current": "10.9",
"Other Liabilities": "6.60",
"Other Revenues": "70.2",
"Revenues": "29.4",
"Net Income": "43.2",
"Gains/Losses on Derivatives": "3.11",
"Revenue from Contract with Customer": "-45.8",
"Taxes": "-2.95",
"Expenses": "13.4",
"Depreciation, Depletion, Amortization": "-6.16",
"Other Expenses": "25.3",
"Operating Expenses": "-11.7",
"General and Administrative Expense": "5.04",
"Oil and Gas Property": "-5.49",
"Property, Plant and Equipment": "4.34",
"Comprehensive Net Income": "42.6",
"Economic Capital Ratio": "45.6"
},
"2023": {
"Liabilities, Current": "5.06",
"Liabilities": "6.01",
"Stockholders Equity": "4.37",
"ECR before LimitedLiability": "31.9",
"Long-term Debt": "-6.40",
"Other Liabilities": "4.93",
"Other Revenues": "48.0",
"Revenues": "15.8",
"Net Income": "23.4",
"Revenue from Contract with Customer": "-25.6",
"Operating Expenses": "-11.8",
"Expenses": "4.32",
"Other Expenses": "21.5",
"General and Administrative Expense": "3.08",
"Depreciation, Depletion, Amortization": "-8.19",
"Cost of Goods and Services Sold": "2.60",
"Oil and Gas Property": "6.75",
"Property, Plant and Equipment": "-2.90",
"Comprehensive Net Income": "23.6",
"Other Net Income": "2.68",
"Economic Capital Ratio": "23.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001698990_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "293,218",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,834",
"Depreciation, Depletion, Amortization": "523,572",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "69,432",
"Liabilities, Current": "175,208",
"Long-term Debt": "484,835",
"Oil and Gas Property": "3,116,757",
"Operating Expenses": "808,640",
"Other Assets": "56,431",
"Other Compr. Net Income": "0",
"Other Expenses": "-631,972",
"Other Liabilities": "0",
"Other Net Income": "-27,737",
"Other Revenues": "936,142",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "53,728"
},
"output_variables": {
"Liabilities": "737,877",
"Assets": "3,466,406",
"Revenues": "936,142",
"Expenses": "823,400",
"Stockholders Equity": "2,728,529",
"Net Income": "85,005",
"Comprehensive Net Income": "85,005",
"BaseVar": "3,210,254",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "281,526",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "283,353",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,918",
"Liabilities, Current": "128,949",
"Long-term Debt": "485,049",
"Oil and Gas Property": "1,149,527",
"Operating Expenses": "2,460,172",
"Other Assets": "22,367",
"Other Compr. Net Income": "0",
"Other Expenses": "-462,861",
"Other Liabilities": "0",
"Other Net Income": "-22,657",
"Other Revenues": "534,506",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "31,250"
},
"output_variables": {
"Liabilities": "613,998",
"Assets": "1,453,420",
"Revenues": "534,506",
"Expenses": "2,380,832",
"Stockholders Equity": "839,422",
"Net Income": "-1,868,983",
"Comprehensive Net Income": "-1,868,983",
"BaseVar": "2,855,266",
"ECR before LimitedLiability": "-184%",
"Economic Capital Ratio": "8.7%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "518,793",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "187,688",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,279",
"Liabilities, Current": "218,545",
"Long-term Debt": "482,948",
"Oil and Gas Property": "1,216,087",
"Operating Expenses": "475,757",
"Other Assets": "11,862",
"Other Compr. Net Income": "0",
"Other Expenses": "-309,950",
"Other Liabilities": "0",
"Other Net Income": "-34,027",
"Other Revenues": "1,078,351",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "55,834"
},
"output_variables": {
"Liabilities": "701,493",
"Assets": "1,746,742",
"Revenues": "1,078,351",
"Expenses": "484,608",
"Stockholders Equity": "1,045,249",
"Net Income": "559,716",
"Comprehensive Net Income": "559,716",
"BaseVar": "2,214,249",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "850,747",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,152",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,426",
"Liabilities, Current": "340,273",
"Long-term Debt": "492,121",
"Oil and Gas Property": "1,533,029",
"Operating Expenses": "620,707",
"Other Assets": "188,809",
"Other Compr. Net Income": "0",
"Other Expenses": "-402,971",
"Other Liabilities": "0",
"Other Net Income": "-16,899",
"Other Revenues": "1,694,493",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "94,031"
},
"output_variables": {
"Liabilities": "832,394",
"Assets": "2,572,585",
"Revenues": "1,694,493",
"Expenses": "627,345",
"Stockholders Equity": "1,740,191",
"Net Income": "1,050,249",
"Comprehensive Net Income": "1,050,249",
"BaseVar": "3,152,506",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "150%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "591,273",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "324,790",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "77,102",
"Liabilities, Current": "314,887",
"Long-term Debt": "558,661",
"Oil and Gas Property": "2,052,021",
"Operating Expenses": "692,494",
"Other Assets": "112,922",
"Other Compr. Net Income": "0",
"Other Expenses": "-360,249",
"Other Liabilities": "0",
"Other Net Income": "15,327",
"Other Revenues": "1,226,979",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "65,565"
},
"output_variables": {
"Liabilities": "873,548",
"Assets": "2,756,216",
"Revenues": "1,226,979",
"Expenses": "799,702",
"Stockholders Equity": "1,882,668",
"Net Income": "442,604",
"Comprehensive Net Income": "442,604",
"BaseVar": "3,080,927",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 1.1967856834221282,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001698990.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001698990.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001698990.svg"
},
{
"company_id": "0001602065",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001602065.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001602065.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001602065.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001602065_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001602065_main_keyfigs.svg",
"name": "VNOM Sub Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001602065.svg",
"report_text": "The relative strengths and weaknesses of VNOM Sub Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of VNOM Sub Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 24% points.The greatest weakness of VNOM Sub Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 22% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001602065_2024_VNOM_Sub_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "2.73",
"Assets": "1.97",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "45.2",
"Liabilities, Current": "10.4",
"Other Liabilities": "-23.2",
"Long-term Debt": "9.80",
"Property, Plant and Equipment": "5.01",
"Oil and Gas Property": "-1.04",
"Revenues": "-1.46",
"Net Income": "25.2",
"Revenue from Contract with Customer": "11.5",
"Other Revenues": "-12.8",
"Expenses": "26.6",
"Depreciation, Depletion, Amortization": "4.45",
"Taxes": "0.631",
"Other Expenses": "7.98",
"Operating Expenses": "6.37",
"General and Administrative Expense": "5.59",
"Comprehensive Net Income": "25.2",
"Economic Capital Ratio": "30.8"
},
"2019": {
"Liabilities, Current": "9.22",
"Liabilities": "2.74",
"Assets": "6.07",
"Stockholders Equity": "24.1",
"ECR before LimitedLiability": "43.7",
"Long-term Debt": "-10.6",
"Other Liabilities": "2.22",
"Oil and Gas Property": "-2.02",
"Property, Plant and Equipment": "13.8",
"Revenues": "-8.77",
"Net Income": "18.7",
"Other Revenues": "-9.82",
"Revenue from Contract with Customer": "0.947",
"Expenses": "29.5",
"Other Expenses": "9.61",
"Depreciation, Depletion, Amortization": "5.14",
"Cost of Goods and Services Sold": "2.05",
"General and Administrative Expense": "3.62",
"Operating Expenses": "7.67",
"Comprehensive Net Income": "19.0",
"Economic Capital Ratio": "33.7"
},
"2020": {
"Liabilities, Current": "9.17",
"Liabilities": "4.50",
"Assets": "17.3",
"Stockholders Equity": "27.0",
"ECR before LimitedLiability": "40.1",
"Long-term Debt": "-10.1",
"Other Liabilities": "3.72",
"Property, Plant and Equipment": "40.6",
"Assets, Current": "-3.09",
"Oil and Gas Property": "-6.27",
"Other Revenues": "-9.34",
"Revenues": "-10.2",
"Net Income": "12.4",
"Depreciation, Depletion, Amortization": "6.80",
"Expenses": "31.5",
"Operating Expenses": "5.27",
"General and Administrative Expense": "5.47",
"Other Expenses": "9.60",
"Comprehensive Net Income": "12.6",
"Other Net Income": "-5.67",
"Economic Capital Ratio": "27.5"
},
"2021": {
"Liabilities": "6.62",
"Assets": "6.90",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "32.8",
"Liabilities, Current": "15.3",
"Other Liabilities": "3.21",
"Long-term Debt": "-15.4",
"Property, Plant and Equipment": "22.0",
"Oil and Gas Property": "-2.43",
"Other Revenues": "-10.6",
"Revenues": "-7.92",
"Net Income": "12.8",
"Gains/Losses on Derivatives": "2.15",
"Expenses": "23.4",
"Other Expenses": "5.22",
"Cost of Goods and Services Sold": "2.69",
"Depreciation, Depletion, Amortization": "4.48",
"General and Administrative Expense": "4.46",
"Operating Expenses": "5.86",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "26.9"
},
"2022": {
"Long-term Debt": "-12.8",
"Liabilities": "11.1",
"Assets": "-3.29",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "40.5",
"Liabilities, Current": "15.6",
"Other Liabilities": "4.51",
"Property, Plant and Equipment": "-10.4",
"Expenses": "25.2",
"Other Net Income": "-1.92",
"Net Income": "24.6",
"Depreciation, Depletion, Amortization": "4.40",
"Other Expenses": "8.81",
"Operating Expenses": "5.49",
"General and Administrative Expense": "5.85",
"Cost of Goods and Services Sold": "2.02",
"Comprehensive Net Income": "24.2",
"Revenue from Contract with Customer": "9.42",
"Other Revenues": "-10.6",
"Gains/Losses on Derivatives": "2.24",
"Economic Capital Ratio": "35.1"
},
"2023": {
"Assets": "3.63",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "30.8",
"Oil and Gas Property": "-1.74",
"Property, Plant and Equipment": "13.1",
"Other Revenues": "-6.56",
"Revenues": "-3.68",
"Net Income": "18.7",
"Revenue from Contract with Customer": "3.86",
"Operating Expenses": "8.16",
"Expenses": "23.8",
"Other Expenses": "3.68",
"General and Administrative Expense": "4.66",
"Depreciation, Depletion, Amortization": "4.97",
"Cost of Goods and Services Sold": "1.97",
"Liabilities, Current": "10.3",
"Deferred Tax Liab., Net": "1.51",
"Other Liabilities": "3.73",
"Long-term Debt": "-18.6",
"Comprehensive Net Income": "18.8",
"Economic Capital Ratio": "22.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001602065_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "65,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,022",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "85,833",
"Other Assets": "114,714",
"Other Compr. Net Income": "0",
"Other Expenses": "-72,365",
"Other Liabilities": "411,000",
"Other Net Income": "-12,475",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,474,105",
"Revenue from Contract with Customer": "288,820",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "417,022",
"Assets": "1,654,064",
"Revenues": "288,820",
"Expenses": "13,468",
"Stockholders Equity": "1,237,042",
"Net Income": "262,877",
"Comprehensive Net Income": "262,877",
"BaseVar": "1,230,696",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "72,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,489",
"Liabilities, Current": "13,432",
"Long-term Debt": "586,774",
"Oil and Gas Property": "0",
"Operating Expenses": "104,743",
"Other Assets": "165,289",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,147",
"Other Liabilities": "0",
"Other Net Income": "-13,912",
"Other Revenues": "4,472",
"Property, Plant and Equipment": "2,547,673",
"Revenue from Contract with Customer": "293,811",
"Taxes": "19,076"
},
"output_variables": {
"Liabilities": "600,206",
"Assets": "2,785,626",
"Revenues": "298,283",
"Expenses": "63,161",
"Stockholders Equity": "2,185,420",
"Net Income": "221,210",
"Comprehensive Net Income": "221,210",
"BaseVar": "1,925,637",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "53,994",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,165",
"Liabilities, Current": "44,898",
"Long-term Debt": "555,644",
"Oil and Gas Property": "0",
"Operating Expenses": "197,712",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "114,457",
"Other Liabilities": "0",
"Other Net Income": "-103,861",
"Other Revenues": "3,645",
"Property, Plant and Equipment": "2,405,054",
"Revenue from Contract with Customer": "246,981",
"Taxes": "19,844"
},
"output_variables": {
"Liabilities": "600,542",
"Assets": "2,461,375",
"Revenues": "250,626",
"Expenses": "340,178",
"Stockholders Equity": "1,860,833",
"Net Income": "-193,413",
"Comprehensive Net Income": "-193,413",
"BaseVar": "1,961,651",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "94%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "111,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,800",
"Liabilities, Current": "24,466",
"Long-term Debt": "776,727",
"Oil and Gas Property": "0",
"Operating Expenses": "143,345",
"Other Assets": "2,757",
"Other Compr. Net Income": "0",
"Other Expenses": "-38,837",
"Other Liabilities": "0",
"Other Net Income": "-103,374",
"Other Revenues": "3,383",
"Property, Plant and Equipment": "2,920,115",
"Revenue from Contract with Customer": "501,534",
"Taxes": "32,558"
},
"output_variables": {
"Liabilities": "801,193",
"Assets": "3,034,021",
"Revenues": "504,917",
"Expenses": "144,866",
"Stockholders Equity": "2,232,828",
"Net Income": "256,677",
"Comprehensive Net Income": "256,677",
"BaseVar": "2,384,564",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "118,620",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,542",
"Liabilities, Current": "21,946",
"Long-term Debt": "576,902",
"Oil and Gas Property": "0",
"Operating Expenses": "185,985",
"Other Assets": "51,480",
"Other Compr. Net Income": "0",
"Other Expenses": "-97,567",
"Other Liabilities": "0",
"Other Net Income": "-58,131",
"Other Revenues": "28,491",
"Property, Plant and Equipment": "2,750,273",
"Revenue from Contract with Customer": "837,976",
"Taxes": "56,372"
},
"output_variables": {
"Liabilities": "598,848",
"Assets": "2,920,373",
"Revenues": "866,467",
"Expenses": "153,332",
"Stockholders Equity": "2,321,525",
"Net Income": "655,004",
"Comprehensive Net Income": "655,004",
"BaseVar": "2,427,927",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "140%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "143,517",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,603",
"Liabilities, Current": "33,256",
"Long-term Debt": "1,083,283",
"Oil and Gas Property": "0",
"Operating Expenses": "207,478",
"Other Assets": "62,257",
"Other Compr. Net Income": "0",
"Other Expenses": "-15,052",
"Other Liabilities": "0",
"Other Net Income": "-72,926",
"Other Revenues": "110,587",
"Property, Plant and Equipment": "3,768,319",
"Revenue from Contract with Customer": "717,110",
"Taxes": "50,401"
},
"output_variables": {
"Liabilities": "1,116,539",
"Assets": "3,974,093",
"Revenues": "827,697",
"Expenses": "253,430",
"Stockholders Equity": "2,857,554",
"Net Income": "501,341",
"Comprehensive Net Income": "501,341",
"BaseVar": "3,260,829",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 1.1864562765633877,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001602065.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001602065.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001602065.svg"
},
{
"company_id": "0001705873",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001705873.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001705873.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001705873.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001705873_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001705873_main_keyfigs.svg",
"name": "Berry Corp bry",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001705873.svg",
"report_text": "The relative strengths and weaknesses of Berry Corp bry are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Berry Corp bry compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Berry Corp bry is the variable Expenses, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 22% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001705873_2024_Berry_Corp_bry.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Current": "5.37",
"Liabilities": "25.0",
"Assets": "3.53",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "33.9",
"Long-term Debt": "15.1",
"Other Liabilities": "5.73",
"Property, Plant and Equipment": "-11.9",
"Oil and Gas Property": "33.9",
"Other Revenues": "-15.3",
"Revenues": "24.0",
"Net Income": "6.79",
"Revenue from Contract with Customer": "27.1",
"Gains/Losses on Derivatives": "14.2",
"Depreciation, Depletion, Amortization": "-6.18",
"Expenses": "-11.7",
"Operating Expenses": "30.9",
"Cost of Goods and Services Sold": "4.01",
"Other Expenses": "-30.9",
"Comprehensive Net Income": "7.12",
"Economic Capital Ratio": "21.3"
},
"2021": {
"Liabilities": "32.1",
"Property, Plant and Equipment": "-3.78",
"Stockholders Equity": "27.3",
"ECR before LimitedLiability": "32.9",
"Liabilities, Current": "14.4",
"Other Liabilities": "5.27",
"Long-term Debt": "15.2",
"Other Revenues": "-17.8",
"Revenues": "22.7",
"Gains/Losses on Derivatives": "3.59",
"Revenue from Contract with Customer": "40.4",
"Taxes": "-3.19",
"Expenses": "-6.66",
"Other Expenses": "-20.1",
"Cost of Goods and Services Sold": "4.49",
"Depreciation, Depletion, Amortization": "-7.26",
"Operating Expenses": "20.4",
"Assets, Current": "-1.34",
"Oil and Gas Property": "14.3",
"Economic Capital Ratio": "26.9",
"Other Net Income": "-14.0"
},
"2022": {
"Long-term Debt": "16.2",
"Liabilities": "31.4",
"Stockholders Equity": "18.9",
"Oil and Gas Property": "-3.61",
"ECR before LimitedLiability": "37.9",
"Liabilities, Current": "11.0",
"Deferred Tax Liab., Net": "2.08",
"Other Liabilities": "7.00",
"Other Revenues": "-19.5",
"Revenues": "29.7",
"Net Income": "12.3",
"Gains/Losses on Derivatives": "3.62",
"Revenue from Contract with Customer": "46.8",
"Expenses": "-3.68",
"Depreciation, Depletion, Amortization": "-6.76",
"Other Expenses": "-23.9",
"Operating Expenses": "22.6",
"Cost of Goods and Services Sold": "3.25",
"Comprehensive Net Income": "11.6",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "32.5"
},
"2023": {
"Liabilities, Current": "4.95",
"Liabilities": "25.4",
"Stockholders Equity": "12.1",
"ECR before LimitedLiability": "30.8",
"Long-term Debt": "14.4",
"Other Liabilities": "6.19",
"Other Revenues": "-17.0",
"Revenues": "29.0",
"Net Income": "6.26",
"Revenue from Contract with Customer": "53.0",
"Operating Expenses": "-4.29",
"Expenses": "-23.6",
"Other Expenses": "-12.3",
"Depreciation, Depletion, Amortization": "-6.26",
"Taxes": "-3.71",
"Cost of Goods and Services Sold": "3.33",
"Oil and Gas Property": "11.3",
"Property, Plant and Equipment": "-3.42",
"Comprehensive Net Income": "6.47",
"Other Net Income": "2.92",
"Economic Capital Ratio": "22.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001705873_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "154,491",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,180",
"Gains/Losses on Derivatives": "116,746",
"General and Administrative Expense": "77,696",
"Liabilities, Current": "175,306",
"Long-term Debt": "0",
"Oil and Gas Property": "1,177,307",
"Operating Expenses": "6,938",
"Other Assets": "7,235",
"Other Compr. Net Income": "0",
"Other Expenses": "493,019",
"Other Liabilities": "0",
"Other Net Income": "-34,323",
"Other Revenues": "1,035",
"Property, Plant and Equipment": "80,777",
"Revenue from Contract with Customer": "406,052",
"Taxes": "35,572"
},
"output_variables": {
"Liabilities": "175,306",
"Assets": "1,419,810",
"Revenues": "523,833",
"Expenses": "752,405",
"Stockholders Equity": "1,244,504",
"Net Income": "-262,895",
"Comprehensive Net Income": "-262,895",
"BaseVar": "1,610,106",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "147,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "144,495",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,106",
"Liabilities, Current": "187,149",
"Long-term Debt": "0",
"Oil and Gas Property": "1,197,566",
"Operating Expenses": "6,897",
"Other Assets": "7,632",
"Other Compr. Net Income": "0",
"Other Expenses": "257,283",
"Other Liabilities": "0",
"Other Net Income": "-188,610",
"Other Revenues": "0",
"Property, Plant and Equipment": "103,783",
"Revenue from Contract with Customer": "701,349",
"Taxes": "46,500"
},
"output_variables": {
"Liabilities": "187,149",
"Assets": "1,456,479",
"Revenues": "701,349",
"Expenses": "528,281",
"Stockholders Equity": "1,269,330",
"Net Income": "-15,542",
"Comprehensive Net Income": "-15,542",
"BaseVar": "1,701,123",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "218,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "156,847",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,439",
"Liabilities, Current": "234,207",
"Long-term Debt": "0",
"Oil and Gas Property": "1,259,975",
"Operating Expenses": "4,564",
"Other Assets": "53,162",
"Other Compr. Net Income": "0",
"Other Expenses": "339,769",
"Other Liabilities": "0",
"Other Net Income": "-168,168",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,838",
"Revenue from Contract with Customer": "1,055,450",
"Taxes": "39,495"
},
"output_variables": {
"Liabilities": "234,207",
"Assets": "1,631,030",
"Revenues": "1,055,450",
"Expenses": "637,114",
"Stockholders Equity": "1,396,823",
"Net Income": "250,168",
"Comprehensive Net Income": "250,168",
"BaseVar": "2,086,272",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "137%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "140,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "160,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "95,873",
"Liabilities, Current": "223,182",
"Long-term Debt": "0",
"Oil and Gas Property": "1,313,513",
"Operating Expenses": "321,212",
"Other Assets": "46,746",
"Other Compr. Net Income": "0",
"Other Expenses": "194,811",
"Other Liabilities": "0",
"Other Net Income": "4,357",
"Other Revenues": "0",
"Property, Plant and Equipment": "93,099",
"Revenue from Contract with Customer": "863,454",
"Taxes": "57,973"
},
"output_variables": {
"Liabilities": "223,182",
"Assets": "1,594,158",
"Revenues": "863,454",
"Expenses": "830,411",
"Stockholders Equity": "1,370,976",
"Net Income": "37,400",
"Comprehensive Net Income": "37,400",
"BaseVar": "1,961,568",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.186355899676406,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001705873.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001705873.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001705873.svg"
},
{
"company_id": "0001726126",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001726126.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001726126.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001726126.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001726126_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001726126_main_keyfigs.svg",
"name": "Epsilon Energy Ltd",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001726126.svg",
"report_text": "The relative strengths and weaknesses of Epsilon Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Epsilon Energy Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Epsilon Energy Ltd is the variable Other Expenses, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 22% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001726126_2024_Epsilon_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Current": "6.23",
"Liabilities": "10.7",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "44.7",
"Long-term Debt": "12.7",
"Deferred Tax Liab., Net": "-13.1",
"Revenues": "5.10",
"Net Income": "23.0",
"Other Revenues": "-13.7",
"Revenue from Contract with Customer": "19.5",
"Expenses": "11.0",
"Other Expenses": "-10.4",
"Depreciation, Depletion, Amortization": "-3.27",
"General and Administrative Expense": "5.45",
"Operating Expenses": "15.9",
"Oil and Gas Property": "6.87",
"Property, Plant and Equipment": "5.03",
"Other Assets": "-4.43",
"Comprehensive Net Income": "23.4",
"Other Net Income": "6.02",
"Economic Capital Ratio": "34.8"
},
"2020": {
"Liabilities, Current": "9.42",
"Liabilities": "14.1",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "10.0",
"Other Liabilities": "4.90",
"Deferred Tax Liab., Net": "-11.0",
"Other Revenues": "-11.1",
"Revenues": "10.4",
"Net Income": "31.7",
"Revenue from Contract with Customer": "23.7",
"Depreciation, Depletion, Amortization": "-7.89",
"Expenses": "14.5",
"Operating Expenses": "20.4",
"General and Administrative Expense": "6.85",
"Other Expenses": "-7.31",
"Property, Plant and Equipment": "12.0",
"Oil and Gas Property": "16.3",
"Other Assets": "-8.41",
"Comprehensive Net Income": "32.0",
"Economic Capital Ratio": "44.2"
},
"2021": {
"Deferred Tax Liab., Net": "-10.2",
"Liabilities": "22.4",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "43.2",
"Liabilities, Current": "16.4",
"Other Liabilities": "4.75",
"Long-term Debt": "11.3",
"Other Revenues": "-15.1",
"Revenues": "16.8",
"Net Income": "17.9",
"Gains/Losses on Derivatives": "2.96",
"Revenue from Contract with Customer": "30.0",
"Expenses": "3.22",
"Other Expenses": "-21.2",
"Cost of Goods and Services Sold": "3.70",
"Depreciation, Depletion, Amortization": "-2.93",
"General and Administrative Expense": "6.61",
"Operating Expenses": "15.9",
"Oil and Gas Property": "2.96",
"Comprehensive Net Income": "18.3",
"Economic Capital Ratio": "37.2"
},
"2022": {
"Long-term Debt": "13.9",
"Liabilities": "28.2",
"Stockholders Equity": "22.4",
"ECR before LimitedLiability": "55.2",
"Liabilities, Current": "19.3",
"Deferred Tax Liab., Net": "-10.9",
"Other Liabilities": "7.10",
"Other Revenues": "-17.9",
"Revenues": "26.2",
"Net Income": "32.6",
"Revenue from Contract with Customer": "39.4",
"Expenses": "4.85",
"Other Expenses": "-27.4",
"Operating Expenses": "17.5",
"General and Administrative Expense": "9.01",
"Oil and Gas Property": "-7.19",
"Assets, Current": "-6.76",
"Property, Plant and Equipment": "-4.71",
"Other Assets": "7.79",
"Comprehensive Net Income": "31.9",
"Economic Capital Ratio": "49.8"
},
"2023": {
"Liabilities, Current": "7.34",
"Liabilities": "11.8",
"Oil and Gas Property": "7.36",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "30.4",
"Deferred Tax Liab., Net": "-8.03",
"Long-term Debt": "7.62",
"Other Liabilities": "4.45",
"Operating Expenses": "15.5",
"Expenses": "4.98",
"Other Revenues": "-12.1",
"Net Income": "9.97",
"Other Expenses": "-16.6",
"General and Administrative Expense": "6.04",
"Depreciation, Depletion, Amortization": "-2.69",
"Other Assets": "-4.87",
"Property, Plant and Equipment": "4.53",
"Comprehensive Net Income": "10.1",
"Other Net Income": "7.19",
"Revenue from Contract with Customer": "11.4",
"Economic Capital Ratio": "21.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001726126_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "22,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "12,401",
"Depreciation, Depletion, Amortization": "7,388",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,499",
"Long-term Debt": "1,406",
"Oil and Gas Property": "74,095",
"Operating Expenses": "1,337",
"Other Assets": "-73,533",
"Other Compr. Net Income": "13",
"Other Expenses": "13,558",
"Other Liabilities": "0",
"Other Net Income": "4,290",
"Other Revenues": "0",
"Property, Plant and Equipment": "74,682",
"Revenue from Contract with Customer": "26,690",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,306",
"Assets": "97,669",
"Revenues": "26,690",
"Expenses": "22,283",
"Stockholders Equity": "76,363",
"Net Income": "8,698",
"Comprehensive Net Income": "8,711",
"BaseVar": "92,519",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,778",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,103",
"Depreciation, Depletion, Amortization": "9,558",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,510",
"Long-term Debt": "3,044",
"Oil and Gas Property": "67,356",
"Operating Expenses": "430",
"Other Assets": "-66,789",
"Other Compr. Net Income": "10",
"Other Expenses": "15,991",
"Other Liabilities": "0",
"Other Net Income": "2,428",
"Other Revenues": "0",
"Property, Plant and Equipment": "68,332",
"Revenue from Contract with Customer": "24,425",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "86,676",
"Revenues": "24,425",
"Expenses": "25,978",
"Stockholders Equity": "69,019",
"Net Income": "875",
"Comprehensive Net Income": "885",
"BaseVar": "84,929",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "110%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "31,664",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,905",
"Depreciation, Depletion, Amortization": "6,627",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,545",
"Long-term Debt": "2,748",
"Oil and Gas Property": "66,284",
"Operating Expenses": "727",
"Other Assets": "-65,715",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "18,879",
"Other Liabilities": "0",
"Other Net Income": "-4,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "67,230",
"Revenue from Contract with Customer": "42,404",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,199",
"Assets": "99,463",
"Revenues": "42,404",
"Expenses": "26,232",
"Stockholders Equity": "79,263",
"Net Income": "11,628",
"Comprehensive Net Income": "11,625",
"BaseVar": "105,204",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "55,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "10,617",
"Depreciation, Depletion, Amortization": "6,439",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,219",
"Long-term Debt": "2,780",
"Oil and Gas Property": "66,904",
"Operating Expenses": "2,288",
"Other Assets": "-66,334",
"Other Compr. Net Income": "-44",
"Other Expenses": "26,420",
"Other Liabilities": "0",
"Other Net Income": "539",
"Other Revenues": "0",
"Property, Plant and Equipment": "67,828",
"Revenue from Contract with Customer": "69,963",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,617",
"Assets": "123,862",
"Revenues": "69,963",
"Expenses": "35,147",
"Stockholders Equity": "104,245",
"Net Income": "35,355",
"Comprehensive Net Income": "35,311",
"BaseVar": "137,269",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "154%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "41,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "11,554",
"Depreciation, Depletion, Amortization": "7,685",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,896",
"Long-term Debt": "3,980",
"Oil and Gas Property": "79,258",
"Operating Expenses": "2,460",
"Other Assets": "-76,533",
"Other Compr. Net Income": "-2.3",
"Other Expenses": "18,367",
"Other Liabilities": "0",
"Other Net Income": "4,727",
"Other Revenues": "0",
"Property, Plant and Equipment": "80,188",
"Revenue from Contract with Customer": "30,730",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23,430",
"Assets": "124,043",
"Revenues": "30,730",
"Expenses": "28,512",
"Stockholders Equity": "100,613",
"Net Income": "6,945",
"Comprehensive Net Income": "6,943",
"BaseVar": "113,398",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.1820728121634831,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001726126.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001726126.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001726126.svg"
},
{
"company_id": "0001657788",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001657788.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001657788.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001657788.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001657788_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001657788_main_keyfigs.svg",
"name": "Kimbell Royalty Partners LP",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001657788.svg",
"report_text": "The relative strengths and weaknesses of Kimbell Royalty Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kimbell Royalty Partners LP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Kimbell Royalty Partners LP is the variable Long-term Debt, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 115%, being 18% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001657788_2024_Kimbell_Royalty_Partners_LP.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "14.1",
"Assets": "11.7",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "26.2",
"Liabilities, Current": "10.2",
"Other Liabilities": "5.32",
"Long-term Debt": "-1.52",
"Property, Plant and Equipment": "-5.40",
"Assets, Current": "-1.16",
"Oil and Gas Property": "46.3",
"Revenues": "-13.0",
"Net Income": "-6.61",
"Revenue from Contract with Customer": "-12.7",
"Cost of Goods and Services Sold": "0.726",
"Expenses": "5.43",
"Other Expenses": "-12.7",
"Operating Expenses": "15.8",
"General and Administrative Expense": "2.96",
"Other Net Income": "1.34",
"Comprehensive Net Income": "-6.56",
"Economic Capital Ratio": "11.8"
},
"2019": {
"Liabilities, Current": "11.1",
"Liabilities": "14.4",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "5.55",
"Other Liabilities": "2.70",
"Assets, Current": "-3.91",
"Assets": "14.8",
"Oil and Gas Property": "37.4",
"Property, Plant and Equipment": "-13.9",
"Revenues": "-13.0",
"Net Income": "-23.9",
"Other Revenues": "9.27",
"Revenue from Contract with Customer": "-21.1",
"Expenses": "-11.9",
"Other Expenses": "-30.6",
"Depreciation, Depletion, Amortization": "-3.88",
"Cost of Goods and Services Sold": "3.53",
"General and Administrative Expense": "1.26",
"Operating Expenses": "23.4",
"Comprehensive Net Income": "-23.5",
"Economic Capital Ratio": "-4.39"
},
"2020": {
"Liabilities, Current": "1.51",
"Liabilities": "0.874",
"Assets": "1.38",
"Stockholders Equity": "2.58",
"ECR before LimitedLiability": "-2.68",
"Long-term Debt": "-1.35",
"Other Liabilities": "0.567",
"Property, Plant and Equipment": "-3.32",
"Assets, Current": "-1.85",
"Oil and Gas Property": "33.3",
"Other Revenues": "2.71",
"Revenues": "-2.37",
"Net Income": "-11.5",
"Revenue from Contract with Customer": "-3.20",
"Depreciation, Depletion, Amortization": "-0.740",
"Expenses": "-3.21",
"Operating Expenses": "7.72",
"Cost of Goods and Services Sold": "0.839",
"Other Expenses": "-26.5",
"Comprehensive Net Income": "-11.2",
"Economic Capital Ratio": "-15.2"
},
"2021": {
"Property, Plant and Equipment": "-6.19",
"Assets": "6.67",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "17.7",
"Oil and Gas Property": "31.6",
"Assets, Current": "-1.94",
"Other Revenues": "17.1",
"Revenues": "-6.15",
"Net Income": "10.8",
"Gains/Losses on Derivatives": "2.52",
"Revenue from Contract with Customer": "-23.4",
"Expenses": "13.3",
"Cost of Goods and Services Sold": "3.15",
"Depreciation, Depletion, Amortization": "-2.62",
"Operating Expenses": "14.8",
"Liabilities, Current": "13.2",
"Long-term Debt": "-21.8",
"Other Liabilities": "3.29",
"Comprehensive Net Income": "11.1",
"Other Net Income": "4.02",
"Economic Capital Ratio": "11.7"
},
"2022": {
"Long-term Debt": "-12.8",
"Liabilities": "6.42",
"Assets": "3.93",
"Stockholders Equity": "22.7",
"ECR before LimitedLiability": "22.1",
"Liabilities, Current": "12.8",
"Other Liabilities": "3.12",
"Oil and Gas Property": "6.90",
"Property, Plant and Equipment": "-1.86",
"Other Assets": "1.94",
"Other Revenues": "19.6",
"Revenues": "-7.97",
"Expenses": "16.6",
"Net Income": "9.85",
"Gains/Losses on Derivatives": "2.20",
"Revenue from Contract with Customer": "-29.3",
"Operating Expenses": "14.2",
"General and Administrative Expense": "2.57",
"Cost of Goods and Services Sold": "1.98",
"Comprehensive Net Income": "9.44",
"Economic Capital Ratio": "16.7"
},
"2023": {
"Liabilities, Current": "10.8",
"Liabilities": "5.72",
"Assets": "4.49",
"Stockholders Equity": "18.0",
"ECR before LimitedLiability": "26.7",
"Long-term Debt": "-12.3",
"Other Liabilities": "3.95",
"Oil and Gas Property": "24.9",
"Property, Plant and Equipment": "-3.58",
"Other Revenues": "-8.36",
"Revenues": "-3.51",
"Net Income": "10.1",
"Revenue from Contract with Customer": "6.02",
"Operating Expenses": "16.9",
"Expenses": "12.2",
"Other Expenses": "-2.77",
"General and Administrative Expense": "1.82",
"Depreciation, Depletion, Amortization": "-4.39",
"Cost of Goods and Services Sold": "2.16",
"Comprehensive Net Income": "10.3",
"Economic Capital Ratio": "17.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001657788_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "37,615",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,213",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,847",
"Liabilities, Current": "3,800",
"Long-term Debt": "87,310",
"Oil and Gas Property": "710,815",
"Operating Expenses": "0",
"Other Assets": "4,425",
"Other Compr. Net Income": "0",
"Other Expenses": "76,105",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "70,258",
"Property, Plant and Equipment": "430",
"Revenue from Contract with Customer": "0",
"Taxes": "4,400"
},
"output_variables": {
"Liabilities": "91,110",
"Assets": "753,285",
"Revenues": "70,258",
"Expenses": "122,565",
"Stockholders Equity": "662,176",
"Net Income": "-52,307",
"Comprehensive Net Income": "-52,307",
"BaseVar": "541,748",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "107%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "34,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "52,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "22,667",
"Liabilities, Current": "5,439",
"Long-term Debt": "103,260",
"Oil and Gas Property": "704,442",
"Operating Expenses": "0",
"Other Assets": "8,686",
"Other Compr. Net Income": "0",
"Other Expenses": "184,009",
"Other Liabilities": "0",
"Other Net Income": "80",
"Other Revenues": "108,225",
"Property, Plant and Equipment": "1,327",
"Revenue from Contract with Customer": "0",
"Taxes": "7,720"
},
"output_variables": {
"Liabilities": "108,699",
"Assets": "748,594",
"Revenues": "108,225",
"Expenses": "266,514",
"Stockholders Equity": "639,895",
"Net Income": "-158,208",
"Comprehensive Net Income": "-158,208",
"BaseVar": "661,035",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "28,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "47,989",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,902",
"Liabilities, Current": "8,767",
"Long-term Debt": "177,566",
"Oil and Gas Property": "520,993",
"Operating Expenses": "0",
"Other Assets": "13,345",
"Other Compr. Net Income": "0",
"Other Expenses": "266,480",
"Other Liabilities": "0",
"Other Net Income": "188",
"Other Revenues": "90,482",
"Property, Plant and Equipment": "1,965",
"Revenue from Contract with Customer": "0",
"Taxes": "6,389"
},
"output_variables": {
"Liabilities": "186,333",
"Assets": "564,634",
"Revenues": "90,482",
"Expenses": "346,760",
"Stockholders Equity": "378,301",
"Net Income": "-256,091",
"Comprehensive Net Income": "-256,091",
"BaseVar": "646,690",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "45,417",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,798",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,978",
"Liabilities, Current": "28,321",
"Long-term Debt": "224,316",
"Oil and Gas Property": "540,792",
"Operating Expenses": "0",
"Other Assets": "13,389",
"Other Compr. Net Income": "0",
"Other Expenses": "21,305",
"Other Liabilities": "0",
"Other Net Income": "2,383",
"Other Revenues": "135,615",
"Property, Plant and Equipment": "1,888",
"Revenue from Contract with Customer": "0",
"Taxes": "10,480"
},
"output_variables": {
"Liabilities": "252,637",
"Assets": "601,487",
"Revenues": "135,615",
"Expenses": "95,561",
"Stockholders Equity": "348,850",
"Net Income": "42,438",
"Comprehensive Net Income": "42,438",
"BaseVar": "571,869",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "75,192",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "50,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,129",
"Liabilities, Current": "18,767",
"Long-term Debt": "236,007",
"Oil and Gas Property": "753,269",
"Operating Expenses": "0",
"Other Assets": "247,331",
"Other Compr. Net Income": "0",
"Other Expenses": "32,245",
"Other Liabilities": "8,563",
"Other Net Income": "6,712",
"Other Revenues": "248,059",
"Property, Plant and Equipment": "954",
"Revenue from Contract with Customer": "0",
"Taxes": "16,239"
},
"output_variables": {
"Liabilities": "263,337",
"Assets": "1,076,746",
"Revenues": "248,059",
"Expenses": "127,698",
"Stockholders Equity": "813,410",
"Net Income": "127,073",
"Comprehensive Net Income": "127,073",
"BaseVar": "907,173",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "103,140",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "96,477",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,678",
"Liabilities, Current": "12,977",
"Long-term Debt": "296,346",
"Oil and Gas Property": "1,221,656",
"Operating Expenses": "0",
"Other Assets": "12,403",
"Other Compr. Net Income": "0",
"Other Expenses": "61,429",
"Other Liabilities": "0",
"Other Net Income": "-661",
"Other Revenues": "26,484",
"Property, Plant and Equipment": "590",
"Revenue from Contract with Customer": "267,585",
"Taxes": "20,326"
},
"output_variables": {
"Liabilities": "309,322",
"Assets": "1,337,789",
"Revenues": "294,069",
"Expenses": "213,911",
"Stockholders Equity": "1,028,467",
"Net Income": "79,497",
"Comprehensive Net Income": "79,497",
"BaseVar": "1,138,913",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 1.14518701278334,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001657788.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001657788.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001657788.svg"
},
{
"company_id": "0001928446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001928446.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001928446.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001928446_main_keyfigs.svg",
"name": "Granite Ridge Resources Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001928446.svg",
"report_text": "The relative strengths and weaknesses of Granite Ridge Resources Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Granite Ridge Resources Inc compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Granite Ridge Resources Inc is the variable Operating Expenses, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 114%, being 17% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001928446_2024_Granite_Ridge_Resources_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Long-term Debt": "15.7",
"Liabilities": "24.0",
"Stockholders Equity": "16.4",
"Oil and Gas Property": "-17.1",
"ECR before LimitedLiability": "53.8",
"Liabilities, Current": "16.6",
"Deferred Tax Liab., Net": "-14.8",
"Other Liabilities": "5.29",
"Other Revenues": "-18.0",
"Revenues": "29.8",
"Net Income": "36.5",
"Revenue from Contract with Customer": "43.3",
"Expenses": "10.4",
"Depreciation, Depletion, Amortization": "6.42",
"Other Expenses": "6.48",
"Operating Expenses": "-14.4",
"General and Administrative Expense": "6.61",
"Property, Plant and Equipment": "5.19",
"Comprehensive Net Income": "35.9",
"Other Net Income": "-3.66",
"Economic Capital Ratio": "48.4"
},
"2023": {
"Liabilities, Current": "9.24",
"Liabilities": "9.87",
"Stockholders Equity": "6.48",
"ECR before LimitedLiability": "26.3",
"Deferred Tax Liab., Net": "-5.50",
"Other Liabilities": "5.02",
"Other Revenues": "-14.1",
"Revenues": "13.4",
"Net Income": "14.3",
"Revenue from Contract with Customer": "31.2",
"Operating Expenses": "-21.8",
"Expenses": "-3.35",
"Other Expenses": "5.00",
"General and Administrative Expense": "3.04",
"Depreciation, Depletion, Amortization": "7.04",
"Cost of Goods and Services Sold": "2.77",
"Oil and Gas Property": "14.2",
"Property, Plant and Equipment": "-4.44",
"Comprehensive Net Income": "14.5",
"Other Net Income": "4.26",
"Economic Capital Ratio": "17.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001928446_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "146,320",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "91,592",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,223",
"Liabilities, Current": "64,134",
"Long-term Debt": "4,745",
"Oil and Gas Property": "644,989",
"Operating Expenses": "195,272",
"Other Assets": "3,468",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,373",
"Other Liabilities": "11,902",
"Other Net Income": "-26,951",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "497,417",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,373",
"Assets": "794,777",
"Revenues": "497,417",
"Expenses": "208,122",
"Stockholders Equity": "622,404",
"Net Income": "262,344",
"Comprehensive Net Income": "262,344",
"BaseVar": "937,719",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "153%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "151,552",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,989",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,920",
"Liabilities, Current": "62,079",
"Long-term Debt": "119,391",
"Oil and Gas Property": "769,542",
"Operating Expenses": "303,482",
"Other Assets": "6,010",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,437",
"Other Liabilities": "0",
"Other Net Income": "14,995",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "394,069",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "255,459",
"Assets": "927,104",
"Revenues": "394,069",
"Expenses": "327,965",
"Stockholders Equity": "671,645",
"Net Income": "81,099",
"Comprehensive Net Income": "81,099",
"BaseVar": "1,048,239",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "114%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 1.141080183578894,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001928446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001928446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001928446.svg"
},
{
"company_id": "0000083350",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000083350.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000083350.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000083350.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000083350_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000083350_main_keyfigs.svg",
"name": "Reserve Petroleum CO",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000083350.svg",
"report_text": "The relative strengths and weaknesses of Reserve Petroleum CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Reserve Petroleum CO compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Reserve Petroleum CO is the variable Revenues, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 17% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000083350_2024_Reserve_Petroleum_CO.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "13.4",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "59.6",
"Long-term Debt": "10.7",
"Liabilities, Current": "12.0",
"Other Liabilities": "-10.8",
"Revenues": "29.7",
"Net Income": "34.4",
"Other Revenues": "29.7",
"Other Expenses": "6.13",
"Expenses": "7.06",
"General and Administrative Expense": "4.70",
"Depreciation, Depletion, Amortization": "5.22",
"Operating Expenses": "-9.86",
"Taxes": "0.684",
"Assets, Current": "-1.53",
"Other Assets": "0.770",
"Property, Plant and Equipment": "-0.125",
"Comprehensive Net Income": "34.5",
"Other Net Income": "-2.79",
"Economic Capital Ratio": "42.8"
},
"2016": {
"Long-term Debt": "12.8",
"Liabilities": "16.9",
"Assets": "4.96",
"Stockholders Equity": "29.0",
"ECR before LimitedLiability": "62.1",
"Other Liabilities": "-8.32",
"Liabilities, Current": "11.9",
"Other Assets": "-2.36",
"Assets, Current": "12.0",
"Revenues": "-14.6",
"Net Income": "22.3",
"Other Revenues": "-15.0",
"Taxes": "0.512",
"Expenses": "14.2",
"General and Administrative Expense": "2.36",
"Depreciation, Depletion, Amortization": "6.77",
"Operating Expenses": "-13.4",
"Other Expenses": "18.4",
"Other Net Income": "23.5",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "43.6"
},
"2017": {
"Long-term Debt": "12.7",
"Liabilities": "18.2",
"Assets": "3.17",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "46.6",
"Other Liabilities": "-6.76",
"Liabilities, Current": "11.9",
"Other Assets": "-1.75",
"Assets, Current": "9.70",
"Revenues": "-17.8",
"Net Income": "12.8",
"Other Revenues": "-17.2",
"Operating Expenses": "-12.2",
"Expenses": "7.34",
"Taxes": "0.713",
"Other Expenses": "10.2",
"General and Administrative Expense": "2.66",
"Depreciation, Depletion, Amortization": "5.89",
"Comprehensive Net Income": "12.8",
"Other Net Income": "24.4",
"Economic Capital Ratio": "35.0"
},
"2018": {
"Liabilities": "19.0",
"Assets": "1.37",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "46.3",
"Liabilities, Current": "12.2",
"Other Liabilities": "-5.38",
"Long-term Debt": "12.0",
"Assets, Current": "4.14",
"Revenues": "2.26",
"Net Income": "13.4",
"Revenue from Contract with Customer": "16.2",
"Other Revenues": "-13.6",
"Cost of Goods and Services Sold": "-8.45",
"Expenses": "6.73",
"Depreciation, Depletion, Amortization": "5.48",
"Taxes": "0.776",
"Other Expenses": "17.2",
"Operating Expenses": "-8.42",
"Other Net Income": "4.31",
"Comprehensive Net Income": "13.5",
"Economic Capital Ratio": "31.9"
},
"2019": {
"Liabilities, Current": "11.7",
"Liabilities": "17.7",
"Assets": "4.78",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "43.2",
"Long-term Debt": "13.0",
"Other Liabilities": "-4.92",
"Deferred Tax Liab., Net": "-2.18",
"Assets, Current": "12.4",
"Revenues": "-2.16",
"Net Income": "8.24",
"Other Revenues": "-12.3",
"Revenue from Contract with Customer": "10.3",
"Expenses": "8.22",
"Other Expenses": "-3.26",
"Depreciation, Depletion, Amortization": "6.63",
"Cost of Goods and Services Sold": "-7.15",
"Operating Expenses": "13.7",
"Comprehensive Net Income": "8.61",
"Other Net Income": "2.19",
"Economic Capital Ratio": "33.3"
},
"2020": {
"Liabilities, Current": "11.3",
"Liabilities": "18.9",
"Assets": "11.1",
"Stockholders Equity": "41.0",
"ECR before LimitedLiability": "58.2",
"Long-term Debt": "11.3",
"Assets, Current": "22.4",
"Other Assets": "-2.19",
"Other Revenues": "-9.14",
"Revenues": "-5.74",
"Net Income": "14.5",
"Revenue from Contract with Customer": "4.10",
"Depreciation, Depletion, Amortization": "6.65",
"Expenses": "16.6",
"Operating Expenses": "17.1",
"Cost of Goods and Services Sold": "-6.68",
"General and Administrative Expense": "-2.95",
"Other Expenses": "2.18",
"Comprehensive Net Income": "14.7",
"Other Net Income": "3.90",
"Economic Capital Ratio": "45.6"
},
"2021": {
"Liabilities": "26.0",
"Assets": "2.38",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "42.4",
"Liabilities, Current": "19.4",
"Other Liabilities": "-4.00",
"Long-term Debt": "12.6",
"Assets, Current": "5.75",
"Other Revenues": "-13.4",
"Revenues": "2.45",
"Net Income": "7.10",
"Gains/Losses on Derivatives": "2.71",
"Revenue from Contract with Customer": "13.4",
"Comprehensive Net Income": "7.40",
"Other Expenses": "-7.58",
"Cost of Goods and Services Sold": "-8.68",
"Depreciation, Depletion, Amortization": "5.63",
"Other Net Income": "6.24",
"General and Administrative Expense": "-4.22",
"Operating Expenses": "12.3",
"Economic Capital Ratio": "36.4"
},
"2022": {
"Long-term Debt": "12.4",
"Liabilities": "20.8",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "28.3",
"Liabilities, Current": "17.5",
"Deferred Tax Liab., Net": "-3.10",
"Other Liabilities": "-6.50",
"Other Revenues": "-10.3",
"Revenues": "8.41",
"Net Income": "6.73",
"Gains/Losses on Derivatives": "2.87",
"Revenue from Contract with Customer": "16.0",
"Taxes": "1.65",
"Expenses": "2.20",
"Depreciation, Depletion, Amortization": "5.64",
"Other Expenses": "-13.1",
"Operating Expenses": "18.5",
"Cost of Goods and Services Sold": "-10.6",
"Comprehensive Net Income": "6.21",
"Other Net Income": "-3.85",
"Economic Capital Ratio": "22.9"
},
"2023": {
"Liabilities, Current": "13.5",
"Liabilities": "19.3",
"Stockholders Equity": "16.7",
"ECR before LimitedLiability": "25.5",
"Long-term Debt": "12.3",
"Other Liabilities": "-5.17",
"Other Revenues": "-14.7",
"Revenues": "-44.7",
"Comprehensive Net Income": "2.27",
"Revenue from Contract with Customer": "-28.1",
"Operating Expenses": "23.3",
"Expenses": "-12.7",
"Other Expenses": "-42.7",
"General and Administrative Expense": "-3.10",
"Depreciation, Depletion, Amortization": "7.40",
"Cost of Goods and Services Sold": "2.92",
"Oil and Gas Property": "2.81",
"Assets, Current": "2.93",
"Other Assets": "-3.45",
"Other Net Income": "59.9",
"Economic Capital Ratio": "16.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000083350_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,925",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,418",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "12,444",
"Operating Expenses": "6,962",
"Other Assets": "-11,408",
"Other Compr. Net Income": "0",
"Other Expenses": "397",
"Other Liabilities": "5,137",
"Other Net Income": "1,094",
"Other Revenues": "12,963",
"Property, Plant and Equipment": "12,633",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,705",
"Assets": "33,593",
"Revenues": "12,963",
"Expenses": "8,778",
"Stockholders Equity": "27,888",
"Net Income": "5,279",
"Comprehensive Net Income": "5,279",
"BaseVar": "33,807",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "134%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "23,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,581",
"Liabilities, Current": "187",
"Long-term Debt": "0",
"Oil and Gas Property": "10,754",
"Operating Expenses": "6,871",
"Other Assets": "-8,025",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,754",
"Other Liabilities": "4,500",
"Other Net Income": "6,614",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,928",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,687",
"Assets": "36,949",
"Revenues": "0",
"Expenses": "6,698",
"Stockholders Equity": "32,261",
"Net Income": "-84",
"Comprehensive Net Income": "-84",
"BaseVar": "29,071",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,031",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,621",
"Liabilities, Current": "260",
"Long-term Debt": "0",
"Oil and Gas Property": "10,497",
"Operating Expenses": "6,828",
"Other Assets": "-7,873",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,204",
"Other Liabilities": "3,921",
"Other Net Income": "6,931",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,648",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,182",
"Assets": "36,304",
"Revenues": "0",
"Expenses": "6,245",
"Stockholders Equity": "32,122",
"Net Income": "686",
"Comprehensive Net Income": "686",
"BaseVar": "28,412",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,213",
"Cost of Goods and Services Sold": "2,392",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,680",
"Liabilities, Current": "344",
"Long-term Debt": "0",
"Oil and Gas Property": "11,030",
"Operating Expenses": "6,370",
"Other Assets": "-8,459",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,683",
"Other Liabilities": "4,042",
"Other Net Income": "744",
"Other Revenues": "562",
"Property, Plant and Equipment": "11,185",
"Revenue from Contract with Customer": "7,765",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,385",
"Assets": "37,969",
"Revenues": "8,327",
"Expenses": "6,758",
"Stockholders Equity": "33,583",
"Net Income": "2,314",
"Comprehensive Net Income": "2,314",
"BaseVar": "30,992",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "22,880",
"Cost of Goods and Services Sold": "2,334",
"Deferred Tax Liab., Net": "917",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,722",
"Liabilities, Current": "182",
"Long-term Debt": "0",
"Oil and Gas Property": "9,328",
"Operating Expenses": "710",
"Other Assets": "-5,997",
"Other Compr. Net Income": "0",
"Other Expenses": "2,645",
"Other Liabilities": "2,498",
"Other Net Income": "516",
"Other Revenues": "137",
"Property, Plant and Equipment": "9,514",
"Revenue from Contract with Customer": "6,491",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,597",
"Assets": "35,724",
"Revenues": "6,628",
"Expenses": "7,411",
"Stockholders Equity": "32,127",
"Net Income": "-267",
"Comprehensive Net Income": "-267",
"BaseVar": "28,685",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "21,530",
"Cost of Goods and Services Sold": "1,878",
"Deferred Tax Liab., Net": "569",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,799",
"Liabilities, Current": "263",
"Long-term Debt": "0",
"Oil and Gas Property": "7,294",
"Operating Expenses": "161",
"Other Assets": "-4,154",
"Other Compr. Net Income": "0",
"Other Expenses": "2,865",
"Other Liabilities": "1,930",
"Other Net Income": "665",
"Other Revenues": "87",
"Property, Plant and Equipment": "7,477",
"Revenue from Contract with Customer": "3,995",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,762",
"Assets": "32,148",
"Revenues": "4,082",
"Expenses": "6,704",
"Stockholders Equity": "29,385",
"Net Income": "-1,956",
"Comprehensive Net Income": "-1,956",
"BaseVar": "24,555",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "21,458",
"Cost of Goods and Services Sold": "2,722",
"Deferred Tax Liab., Net": "551",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,311",
"Liabilities, Current": "524",
"Long-term Debt": "0",
"Oil and Gas Property": "7,024",
"Operating Expenses": "688",
"Other Assets": "-2,694",
"Other Compr. Net Income": "0",
"Other Expenses": "2,700",
"Other Liabilities": "2,472",
"Other Net Income": "556",
"Other Revenues": "82",
"Property, Plant and Equipment": "7,558",
"Revenue from Contract with Customer": "9,035",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,547",
"Assets": "33,346",
"Revenues": "9,116",
"Expenses": "8,421",
"Stockholders Equity": "29,799",
"Net Income": "1,251",
"Comprehensive Net Income": "1,251",
"BaseVar": "29,664",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,249",
"Cost of Goods and Services Sold": "3,640",
"Deferred Tax Liab., Net": "1,620",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,083",
"Liabilities, Current": "612",
"Long-term Debt": "0",
"Oil and Gas Property": "14,401",
"Operating Expenses": "0",
"Other Assets": "-6,846",
"Other Compr. Net Income": "0",
"Other Expenses": "5,126",
"Other Liabilities": "4,110",
"Other Net Income": "-1,350",
"Other Revenues": "1,302",
"Property, Plant and Equipment": "14,922",
"Revenue from Contract with Customer": "14,869",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,342",
"Assets": "38,727",
"Revenues": "16,171",
"Expenses": "10,848",
"Stockholders Equity": "32,385",
"Net Income": "3,973",
"Comprehensive Net Income": "3,973",
"BaseVar": "40,123",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "127%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "12,788",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,220",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,607",
"Liabilities, Current": "693",
"Long-term Debt": "0",
"Oil and Gas Property": "14,933",
"Operating Expenses": "0",
"Other Assets": "-6,782",
"Other Compr. Net Income": "0",
"Other Expenses": "11,937",
"Other Liabilities": "3,725",
"Other Net Income": "14,455",
"Other Revenues": "0",
"Property, Plant and Equipment": "15,448",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,637",
"Assets": "36,387",
"Revenues": "0",
"Expenses": "14,544",
"Stockholders Equity": "30,750",
"Net Income": "-90",
"Comprehensive Net Income": "-90",
"BaseVar": "38,991",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.133206670680213,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000083350.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000083350.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000083350.svg"
},
{
"company_id": "0001141197",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001141197.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001141197.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001141197.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001141197_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001141197_main_keyfigs.svg",
"name": "Pedevco CORP",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001141197.svg",
"report_text": "The relative strengths and weaknesses of Pedevco CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pedevco CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Pedevco CORP is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 15% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001141197_2024_Pedevco_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Assets, Current": "3.56",
"Assets": "-10.4",
"Stockholders Equity": "-3.86",
"Liabilities, Current": "2.11",
"ECR before LimitedLiability": "-36.3",
"Oil and Gas Property": "-10.6",
"Other Assets": "14.4",
"Property, Plant and Equipment": "-18.3",
"Revenues": "-12.2",
"Net Income": "-40.6",
"Other Revenues": "-12.1",
"Expenses": "-28.5",
"Operating Expenses": "-36.3",
"Other Expenses": "14.2",
"Depreciation, Depletion, Amortization": "2.70",
"General and Administrative Expense": "-11.9",
"Other Liabilities": "-0.859",
"Long-term Debt": "-1.17",
"Comprehensive Net Income": "-40.6",
"Other Net Income": "-5.66",
"Economic Capital Ratio": "-61.8"
},
"2013": {
"Liabilities": "-0.523",
"Stockholders Equity": "-5.32",
"ECR before LimitedLiability": "-32.2",
"Liabilities, Current": "-1.80",
"Long-term Debt": "0.448",
"Other Assets": "15.7",
"Assets": "-4.26",
"Property, Plant and Equipment": "-10.9",
"Assets, Current": "4.77",
"Oil and Gas Property": "-5.76",
"Revenues": "-9.49",
"Net Income": "-24.6",
"Other Revenues": "-9.51",
"Expenses": "-12.8",
"Operating Expenses": "-13.8",
"General and Administrative Expense": "-9.48",
"Depreciation, Depletion, Amortization": "3.12",
"Other Expenses": "8.66",
"Comprehensive Net Income": "-24.9",
"Other Net Income": "-5.31",
"Economic Capital Ratio": "-48.9"
},
"2014": {
"Other Liabilities": "-0.277",
"Liabilities": "-0.386",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "-21.5",
"Other Assets": "5.58",
"Assets": "-8.66",
"Property, Plant and Equipment": "-12.2",
"Oil and Gas Property": "0.503",
"Gains/Losses on Derivatives": "-0.342",
"Revenues": "-9.46",
"Net Income": "-18.7",
"Other Revenues": "-9.15",
"Operating Expenses": "-9.78",
"Expenses": "4.51",
"General and Administrative Expense": "-4.98",
"Depreciation, Depletion, Amortization": "2.91",
"Taxes": "0.305",
"Other Expenses": "15.2",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-15.5",
"Economic Capital Ratio": "-46.5"
},
"2015": {
"Liabilities, Current": "0.380",
"Liabilities": "-2.60",
"Assets": "4.14",
"Stockholders Equity": "-1.66",
"ECR before LimitedLiability": "26.9",
"Long-term Debt": "0.827",
"Other Liabilities": "-3.13",
"Assets, Current": "-0.823",
"Oil and Gas Property": "18.1",
"Property, Plant and Equipment": "-2.46",
"Other Revenues": "-2.28",
"Revenues": "-2.38",
"Net Income": "3.67",
"Depreciation, Depletion, Amortization": "1.87",
"Expenses": "13.7",
"Other Expenses": "15.7",
"Operating Expenses": "-1.73",
"General and Administrative Expense": "-0.804",
"Comprehensive Net Income": "3.83",
"Other Net Income": "-2.26",
"Economic Capital Ratio": "5.24"
},
"2017": {
"Long-term Debt": "-0.535",
"Liabilities": "3.32",
"Assets": "-18.2",
"Stockholders Equity": "-23.1",
"ECR before LimitedLiability": "-47.9",
"Other Liabilities": "7.16",
"Liabilities, Current": "-0.398",
"Assets, Current": "-6.01",
"Oil and Gas Property": "3.14",
"Property, Plant and Equipment": "-16.7",
"Revenues": "-9.19",
"Net Income": "-21.5",
"Other Revenues": "-8.86",
"Operating Expenses": "-12.4",
"Expenses": "-3.52",
"Other Expenses": "2.39",
"General and Administrative Expense": "2.67",
"Depreciation, Depletion, Amortization": "2.85",
"Comprehensive Net Income": "-21.5",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-59.5"
},
"2018": {
"Liabilities": "-14.1",
"Assets": "3.97",
"Stockholders Equity": "-25.9",
"ECR before LimitedLiability": "69.0",
"Liabilities, Current": "9.82",
"Other Liabilities": "-71.7",
"Long-term Debt": "17.5",
"Property, Plant and Equipment": "5.13",
"Oil and Gas Property": "-3.88",
"Revenues": "-35.5",
"Net Income": "89.4",
"Revenue from Contract with Customer": "-19.2",
"Other Revenues": "-14.6",
"Expenses": "22.9",
"Depreciation, Depletion, Amortization": "7.12",
"Other Expenses": "9.45",
"Operating Expenses": "1.73",
"General and Administrative Expense": "3.05",
"Other Net Income": "95.5",
"Comprehensive Net Income": "89.5",
"Economic Capital Ratio": "54.6"
},
"2019": {
"Liabilities": "11.6",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "26.3",
"Long-term Debt": "11.2",
"Assets, Current": "3.50",
"Assets": "13.5",
"Oil and Gas Property": "27.2",
"Property, Plant and Equipment": "-6.92",
"Other Assets": "1.20",
"Revenues": "-12.7",
"Net Income": "-4.99",
"Other Revenues": "3.78",
"Revenue from Contract with Customer": "-16.3",
"Expenses": "8.05",
"Other Expenses": "16.0",
"Depreciation, Depletion, Amortization": "6.62",
"Cost of Goods and Services Sold": "2.62",
"General and Administrative Expense": "-2.35",
"Operating Expenses": "-14.3",
"Comprehensive Net Income": "-4.65",
"Economic Capital Ratio": "16.3"
},
"2020": {
"Liabilities, Current": "0.644",
"Liabilities": "1.96",
"Stockholders Equity": "8.87",
"Long-term Debt": "0.732",
"Property, Plant and Equipment": "-19.0",
"Assets": "4.19",
"Other Assets": "0.246",
"Oil and Gas Property": "35.0",
"Other Revenues": "0.346",
"Revenues": "-15.8",
"Net Income": "-41.6",
"Revenue from Contract with Customer": "-20.3",
"Depreciation, Depletion, Amortization": "0.868",
"Expenses": "-27.0",
"Operating Expenses": "-68.6",
"General and Administrative Expense": "-3.05",
"Other Expenses": "8.33",
"ECR before LimitedLiability": "0.523",
"Comprehensive Net Income": "-41.3",
"Other Net Income": "0.231",
"Economic Capital Ratio": "-12.0"
},
"2021": {
"Liabilities": "25.0",
"Assets": "8.96",
"Stockholders Equity": "45.8",
"ECR before LimitedLiability": "33.4",
"Liabilities, Current": "13.4",
"Other Liabilities": "3.73",
"Long-term Debt": "9.40",
"Property, Plant and Equipment": "-3.23",
"Oil and Gas Property": "13.2",
"Other Revenues": "13.0",
"Revenues": "-9.51",
"Net Income": "-6.37",
"Revenue from Contract with Customer": "-24.3",
"Comprehensive Net Income": "-6.11",
"Other Expenses": "11.3",
"Cost of Goods and Services Sold": "3.12",
"Depreciation, Depletion, Amortization": "5.21",
"Other Net Income": "4.38",
"General and Administrative Expense": "-4.33",
"Operating Expenses": "-16.8",
"Economic Capital Ratio": "27.4"
},
"2022": {
"Long-term Debt": "5.67",
"Liabilities": "8.87",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "-24.8",
"Other Liabilities": "3.14",
"Oil and Gas Property": "24.4",
"Assets": "21.7",
"Assets, Current": "10.4",
"Property, Plant and Equipment": "-11.1",
"Other Revenues": "-13.4",
"Revenues": "-40.7",
"Net Income": "-43.6",
"Gains/Losses on Derivatives": "2.71",
"Revenue from Contract with Customer": "-31.8",
"Expenses": "-4.94",
"Depreciation, Depletion, Amortization": "5.38",
"Other Expenses": "15.3",
"Operating Expenses": "-24.6",
"Cost of Goods and Services Sold": "2.43",
"Comprehensive Net Income": "-43.9",
"Economic Capital Ratio": "-30.2"
},
"2023": {
"Liabilities, Current": "-1.88",
"Liabilities": "12.3",
"Assets": "4.31",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "23.9",
"Long-term Debt": "8.48",
"Other Liabilities": "4.33",
"Oil and Gas Property": "-3.17",
"Other Assets": "36.8",
"Property, Plant and Equipment": "-4.55",
"Operating Expenses": "-13.5",
"Expenses": "5.88",
"Other Revenues": "26.3",
"Net Income": "2.37",
"Other Expenses": "11.5",
"Depreciation, Depletion, Amortization": "6.16",
"Cost of Goods and Services Sold": "2.43",
"Comprehensive Net Income": "2.52",
"Other Net Income": "-2.72",
"Revenue from Contract with Customer": "-23.3",
"Economic Capital Ratio": "15.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001141197_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,824",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,730",
"Liabilities, Current": "4,710",
"Long-term Debt": "0",
"Oil and Gas Property": "3,346",
"Operating Expenses": "11,282",
"Other Assets": "5,165",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,730",
"Other Liabilities": "59",
"Other Net Income": "-731",
"Other Revenues": "0",
"Property, Plant and Equipment": "88",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,769",
"Assets": "11,423",
"Revenues": "0",
"Expenses": "11,282",
"Stockholders Equity": "6,654",
"Net Income": "-12,013",
"Comprehensive Net Income": "-12,013",
"BaseVar": "15,544",
"ECR before LimitedLiability": "-143%",
"Economic Capital Ratio": "18%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,974",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,149",
"Liabilities, Current": "14,838",
"Long-term Debt": "0",
"Oil and Gas Property": "8,803",
"Operating Expenses": "11,746",
"Other Assets": "10,024",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,371",
"Other Liabilities": "75",
"Other Net Income": "-622",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,914",
"Assets": "25,801",
"Revenues": "0",
"Expenses": "17,524",
"Stockholders Equity": "10,887",
"Net Income": "-18,145",
"Comprehensive Net Income": "-18,145",
"BaseVar": "31,607",
"ECR before LimitedLiability": "-84%",
"Economic Capital Ratio": "37%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,624",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,712",
"Liabilities, Current": "20,341",
"Long-term Debt": "0",
"Oil and Gas Property": "22,055",
"Operating Expenses": "18,101",
"Other Assets": "10,061",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,168",
"Other Liabilities": "22,822",
"Other Net Income": "-13,928",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "43,163",
"Assets": "41,740",
"Revenues": "0",
"Expenses": "18,645",
"Stockholders Equity": "-1,423",
"Net Income": "-32,573",
"Comprehensive Net Income": "-32,573",
"BaseVar": "62,647",
"ECR before LimitedLiability": "-97%",
"Economic Capital Ratio": "33%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,913",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,962",
"Liabilities, Current": "7,567",
"Long-term Debt": "0",
"Oil and Gas Property": "58,767",
"Operating Expenses": "15,975",
"Other Assets": "973",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,871",
"Other Liabilities": "42,049",
"Other Net Income": "-5,254",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "49,616",
"Assets": "64,653",
"Revenues": "0",
"Expenses": "16,066",
"Stockholders Equity": "15,037",
"Net Income": "-21,320",
"Comprehensive Net Income": "-21,320",
"BaseVar": "70,353",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "51%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,394",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,529",
"Liabilities, Current": "3,372",
"Long-term Debt": "0",
"Oil and Gas Property": "34,922",
"Operating Expenses": "26,583",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,529",
"Other Liabilities": "70,169",
"Other Net Income": "-9,787",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "73,541",
"Assets": "36,401",
"Revenues": "0",
"Expenses": "26,583",
"Stockholders Equity": "-37,140",
"Net Income": "-36,370",
"Comprehensive Net Income": "-36,370",
"BaseVar": "77,520",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "26%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,825",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,140",
"Liabilities, Current": "8,850",
"Long-term Debt": "0",
"Oil and Gas Property": "60,462",
"Operating Expenses": "13,527",
"Other Assets": "238",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,140",
"Other Liabilities": "41,703",
"Other Net Income": "62,611",
"Other Revenues": "4,523",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,553",
"Assets": "67,525",
"Revenues": "4,523",
"Expenses": "13,527",
"Stockholders Equity": "16,972",
"Net Income": "53,607",
"Comprehensive Net Income": "53,607",
"BaseVar": "109,049",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "150%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "27,090",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,785",
"Liabilities, Current": "15,220",
"Long-term Debt": "300",
"Oil and Gas Property": "91,848",
"Operating Expenses": "24,239",
"Other Assets": "3,958",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,785",
"Other Liabilities": "1,874",
"Other Net Income": "165",
"Other Revenues": "12,972",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,394",
"Assets": "122,896",
"Revenues": "12,972",
"Expenses": "24,239",
"Stockholders Equity": "105,502",
"Net Income": "-11,102",
"Comprehensive Net Income": "-11,102",
"BaseVar": "93,318",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "101%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,753",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,741",
"Liabilities, Current": "1,978",
"Long-term Debt": "195",
"Oil and Gas Property": "66,998",
"Operating Expenses": "41,881",
"Other Assets": "3,813",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,741",
"Other Liabilities": "1,755",
"Other Net Income": "1,132",
"Other Revenues": "8,059",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,928",
"Assets": "79,564",
"Revenues": "8,059",
"Expenses": "41,881",
"Stockholders Equity": "75,636",
"Net Income": "-32,690",
"Comprehensive Net Income": "-32,690",
"BaseVar": "73,411",
"ECR before LimitedLiability": "-6.5%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,038",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,209",
"Liabilities, Current": "5,181",
"Long-term Debt": "1,557",
"Oil and Gas Property": "66,467",
"Operating Expenses": "19,532",
"Other Assets": "3,716",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,404",
"Other Liabilities": "0",
"Other Net Income": "568",
"Other Revenues": "15,860",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,738",
"Assets": "98,221",
"Revenues": "15,860",
"Expenses": "21,337",
"Stockholders Equity": "91,483",
"Net Income": "-4,909",
"Comprehensive Net Income": "-4,909",
"BaseVar": "75,894",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "115%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "32,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,854",
"Liabilities, Current": "16,962",
"Long-term Debt": "2,689",
"Oil and Gas Property": "80,147",
"Operating Expenses": "27,404",
"Other Assets": "3,854",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,854",
"Other Liabilities": "0",
"Other Net Income": "214",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,651",
"Assets": "116,110",
"Revenues": "0",
"Expenses": "27,404",
"Stockholders Equity": "96,459",
"Net Income": "-27,190",
"Comprehensive Net Income": "-27,190",
"BaseVar": "85,004",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "74%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "24,607",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,008",
"Liabilities, Current": "18,899",
"Long-term Debt": "2,393",
"Oil and Gas Property": "0",
"Operating Expenses": "26,714",
"Other Assets": "95,451",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,008",
"Other Liabilities": "0",
"Other Net Income": "-3,806",
"Other Revenues": "30,784",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,292",
"Assets": "120,058",
"Revenues": "30,784",
"Expenses": "26,714",
"Stockholders Equity": "98,766",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "108,683",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
}
},
"top_rated": false,
"trend": 43.0,
"value": 1.1174889006240116,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001141197.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001141197.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001141197.svg"
},
{
"company_id": "0001288403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001288403.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001288403.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001288403.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001288403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001288403_main_keyfigs.svg",
"name": "W T Offshore INC",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001288403.svg",
"report_text": "The relative strengths and weaknesses of W T Offshore INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of W T Offshore INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 40% points.The greatest weakness of W T Offshore INC is the variable Expenses, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 14% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001288403_2024_W_T_Offshore_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "18.5",
"Stockholders Equity": "5.01",
"ECR before LimitedLiability": "52.2",
"Long-term Debt": "11.7",
"Other Liabilities": "8.07",
"Assets, Current": "-0.441",
"Assets": "-0.374",
"Oil and Gas Property": "-1.16",
"Property, Plant and Equipment": "3.56",
"Revenues": "49.1",
"Net Income": "27.5",
"Other Revenues": "49.2",
"Other Expenses": "-21.3",
"Expenses": "-7.68",
"General and Administrative Expense": "6.81",
"Depreciation, Depletion, Amortization": "-16.6",
"Operating Expenses": "23.1",
"Taxes": "0.477",
"Comprehensive Net Income": "27.7",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "35.5"
},
"2012": {
"Other Liabilities": "8.67",
"Liabilities": "21.1",
"Assets": "0.975",
"Stockholders Equity": "19.3",
"ECR before LimitedLiability": "66.4",
"Liabilities, Current": "2.72",
"Long-term Debt": "11.3",
"Oil and Gas Property": "-2.85",
"Other Assets": "-0.457",
"Property, Plant and Equipment": "11.0",
"Revenues": "33.1",
"Net Income": "27.4",
"Other Revenues": "33.3",
"Taxes": "0.301",
"Comprehensive Net Income": "27.3",
"Other Net Income": "-4.84",
"Operating Expenses": "19.6",
"Other Expenses": "-11.4",
"Depreciation, Depletion, Amortization": "-14.6",
"General and Administrative Expense": "6.94",
"Economic Capital Ratio": "40.8"
},
"2013": {
"Liabilities": "23.9",
"Assets": "0.483",
"Stockholders Equity": "18.7",
"ECR before LimitedLiability": "51.5",
"Liabilities, Current": "3.99",
"Long-term Debt": "12.0",
"Other Liabilities": "10.1",
"Property, Plant and Equipment": "12.0",
"Assets, Current": "-0.603",
"Oil and Gas Property": "-3.04",
"Revenues": "36.3",
"Net Income": "18.9",
"Other Revenues": "36.2",
"Expenses": "-6.12",
"Operating Expenses": "18.2",
"General and Administrative Expense": "5.45",
"Depreciation, Depletion, Amortization": "-17.9",
"Other Expenses": "-11.7",
"Comprehensive Net Income": "18.7",
"Other Net Income": "-8.85",
"Economic Capital Ratio": "34.8"
},
"2014": {
"Other Liabilities": "9.06",
"Liabilities": "21.4",
"Assets": "1.85",
"Stockholders Equity": "22.9",
"ECR before LimitedLiability": "64.3",
"Long-term Debt": "10.3",
"Liabilities, Current": "3.83",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-3.12",
"Assets, Current": "-0.947",
"Revenues": "31.7",
"Net Income": "25.2",
"Other Revenues": "32.7",
"Operating Expenses": "19.9",
"Expenses": "1.49",
"General and Administrative Expense": "3.98",
"Depreciation, Depletion, Amortization": "-20.0",
"Other Expenses": "-1.63",
"Comprehensive Net Income": "25.2",
"Other Net Income": "-7.02",
"Economic Capital Ratio": "39.2"
},
"2015": {
"Liabilities": "-0.961",
"Stockholders Equity": "4.71",
"ECR before LimitedLiability": "3.26",
"Long-term Debt": "-0.543",
"Assets, Current": "-4.30",
"Assets": "-10.1",
"Oil and Gas Property": "-20.6",
"Property, Plant and Equipment": "23.4",
"Other Revenues": "14.7",
"Revenues": "14.1",
"Net Income": "-12.9",
"Gains/Losses on Derivatives": "-0.810",
"Depreciation, Depletion, Amortization": "-14.7",
"Expenses": "-23.4",
"Other Expenses": "-26.3",
"Operating Expenses": "15.1",
"General and Administrative Expense": "3.57",
"Comprehensive Net Income": "-12.5",
"Other Net Income": "-3.27",
"Other Compr. Net Income": "0.489",
"Economic Capital Ratio": "-18.4"
},
"2016": {
"Long-term Debt": "1.72",
"Liabilities": "2.36",
"Stockholders Equity": "-8.21",
"ECR before LimitedLiability": "0.885",
"Other Liabilities": "1.00",
"Other Assets": "1.26",
"Assets": "-25.4",
"Property, Plant and Equipment": "0.935",
"Assets, Current": "-4.66",
"Oil and Gas Property": "-29.7",
"Gains/Losses on Derivatives": "0.882",
"Revenues": "8.96",
"Net Income": "-0.927",
"Other Revenues": "8.63",
"Expenses": "-61.2",
"General and Administrative Expense": "1.10",
"Depreciation, Depletion, Amortization": "-25.8",
"Operating Expenses": "4.83",
"Other Expenses": "-75.0",
"Other Net Income": "1.92",
"Economic Capital Ratio": "-17.6"
},
"2017": {
"Long-term Debt": "18.0",
"Liabilities": "24.9",
"Assets": "-0.997",
"Stockholders Equity": "7.09",
"ECR before LimitedLiability": "49.0",
"Other Liabilities": "7.49",
"Liabilities, Current": "0.903",
"Other Assets": "1.32",
"Oil and Gas Property": "-2.42",
"Property, Plant and Equipment": "0.966",
"Revenues": "55.4",
"Net Income": "27.6",
"Other Revenues": "56.7",
"Operating Expenses": "23.3",
"Expenses": "-15.3",
"Other Expenses": "-30.9",
"General and Administrative Expense": "4.28",
"Depreciation, Depletion, Amortization": "-12.6",
"Comprehensive Net Income": "27.6",
"Other Net Income": "-6.74",
"Economic Capital Ratio": "37.4"
},
"2018": {
"Liabilities": "26.3",
"Assets": "2.00",
"Stockholders Equity": "4.93",
"ECR before LimitedLiability": "66.7",
"Liabilities, Current": "-2.69",
"Other Liabilities": "10.9",
"Long-term Debt": "19.2",
"Other Assets": "-2.16",
"Assets, Current": "-1.19",
"Oil and Gas Property": "4.46",
"Revenues": "50.3",
"Net Income": "46.6",
"Revenue from Contract with Customer": "78.8",
"Other Revenues": "-24.6",
"Cost of Goods and Services Sold": "1.15",
"Expenses": "-6.03",
"Depreciation, Depletion, Amortization": "-13.8",
"Other Expenses": "6.05",
"Other Net Income": "2.50",
"Comprehensive Net Income": "46.7",
"Economic Capital Ratio": "52.3"
},
"2019": {
"Liabilities": "21.1",
"Stockholders Equity": "9.38",
"ECR before LimitedLiability": "45.6",
"Long-term Debt": "17.8",
"Other Liabilities": "3.96",
"Deferred Tax Liab., Net": "0.927",
"Revenues": "34.8",
"Net Income": "24.2",
"Other Revenues": "-17.9",
"Revenue from Contract with Customer": "58.3",
"Taxes": "0.867",
"Expenses": "-8.98",
"Other Expenses": "2.12",
"Depreciation, Depletion, Amortization": "-8.66",
"Cost of Goods and Services Sold": "3.66",
"Operating Expenses": "-6.36",
"Oil and Gas Property": "-2.73",
"Property, Plant and Equipment": "2.67",
"Other Assets": "1.30",
"Comprehensive Net Income": "24.8",
"Economic Capital Ratio": "35.6"
},
"2020": {
"Liabilities, Current": "4.78",
"Liabilities": "24.9",
"Stockholders Equity": "25.2",
"ECR before LimitedLiability": "69.5",
"Long-term Debt": "15.5",
"Other Liabilities": "5.95",
"Other Revenues": "-12.5",
"Revenues": "21.6",
"Net Income": "39.3",
"Revenue from Contract with Customer": "36.9",
"Depreciation, Depletion, Amortization": "-6.74",
"Expenses": "7.59",
"Operating Expenses": "-5.72",
"Cost of Goods and Services Sold": "3.05",
"Other Expenses": "16.5",
"Property, Plant and Equipment": "3.61",
"Oil and Gas Property": "-1.78",
"Other Assets": "1.34",
"Comprehensive Net Income": "39.6",
"Other Net Income": "7.78",
"Economic Capital Ratio": "56.9"
},
"2021": {
"Liabilities": "20.1",
"Stockholders Equity": "15.4",
"ECR before LimitedLiability": "15.4",
"Other Liabilities": "4.40",
"Long-term Debt": "13.8",
"Other Revenues": "-17.8",
"Revenues": "16.8",
"Net Income": "-2.94",
"Gains/Losses on Derivatives": "3.73",
"Revenue from Contract with Customer": "35.0",
"Expenses": "-3.42",
"Other Expenses": "-4.27",
"Cost of Goods and Services Sold": "4.67",
"Depreciation, Depletion, Amortization": "-3.30",
"Operating Expenses": "-2.57",
"Property, Plant and Equipment": "4.50",
"Assets, Current": "2.84",
"Other Assets": "3.23",
"Oil and Gas Property": "-7.53",
"Other Net Income": "-14.7",
"Economic Capital Ratio": "9.38"
},
"2022": {
"Oil and Gas Property": "-6.36",
"Assets": "-3.20",
"Stockholders Equity": "-8.20",
"Liabilities, Current": "-22.1",
"Economic Capital Ratio": "-4.81",
"Assets, Current": "3.40",
"Other Revenues": "-16.9",
"Revenues": "16.1",
"Net Income": "9.96",
"Gains/Losses on Derivatives": "3.42",
"Revenue from Contract with Customer": "33.2",
"Deferred Tax Liab., Net": "1.44",
"Long-term Debt": "11.9",
"Other Liabilities": "3.98",
"Taxes": "1.96",
"Comprehensive Net Income": "9.31",
"Depreciation, Depletion, Amortization": "-2.01",
"Other Expenses": "-5.55",
"Other Net Income": "-6.71",
"General and Administrative Expense": "3.53",
"Cost of Goods and Services Sold": "3.07"
},
"2023": {
"Liabilities": "18.6",
"Assets": "-1.57",
"Stockholders Equity": "7.21",
"ECR before LimitedLiability": "22.4",
"Deferred Tax Liab., Net": "2.32",
"Long-term Debt": "13.4",
"Other Liabilities": "4.25",
"Oil and Gas Property": "-4.35",
"Property, Plant and Equipment": "4.37",
"Other Revenues": "-16.4",
"Revenues": "17.7",
"Net Income": "4.77",
"Revenue from Contract with Customer": "39.9",
"Operating Expenses": "-11.2",
"Expenses": "-20.1",
"Other Expenses": "-6.31",
"Depreciation, Depletion, Amortization": "-6.27",
"Cost of Goods and Services Sold": "3.28",
"Comprehensive Net Income": "4.98",
"Other Net Income": "8.90",
"Economic Capital Ratio": "13.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001288403_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "161,188",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "299,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "74,296",
"Liabilities, Current": "287,885",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "49,631",
"Other Compr. Net Income": "0",
"Other Expenses": "398,034",
"Other Liabilities": "0",
"Other Net Income": "-22,610",
"Other Revenues": "971,047",
"Property, Plant and Equipment": "1,658,106",
"Revenue from Contract with Customer": "0",
"Taxes": "4,275"
},
"output_variables": {
"Liabilities": "287,885",
"Assets": "1,868,925",
"Revenues": "971,047",
"Expenses": "775,620",
"Stockholders Equity": "1,581,040",
"Net Income": "172,817",
"Comprehensive Net Income": "172,817",
"BaseVar": "2,175,357",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "240,123",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "336,177",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "82,017",
"Liabilities, Current": "274,609",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,409",
"Other Compr. Net Income": "0",
"Other Expenses": "405,236",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "874,491",
"Property, Plant and Equipment": "2,060,455",
"Revenue from Contract with Customer": "0",
"Taxes": "5,840"
},
"output_variables": {
"Liabilities": "274,609",
"Assets": "2,348,987",
"Revenues": "874,491",
"Expenses": "829,270",
"Stockholders Equity": "2,074,378",
"Net Income": "45,436",
"Comprehensive Net Income": "45,436",
"BaseVar": "2,368,263",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "121%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "173,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "430,611",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,874",
"Liabilities, Current": "293,104",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "57,876",
"Other Compr. Net Income": "0",
"Other Expenses": "432,150",
"Other Liabilities": "0",
"Other Net Income": "19,004",
"Other Revenues": "984,088",
"Property, Plant and Equipment": "2,275,824",
"Revenue from Contract with Customer": "0",
"Taxes": "7,135"
},
"output_variables": {
"Liabilities": "293,104",
"Assets": "2,507,302",
"Revenues": "984,088",
"Expenses": "951,770",
"Stockholders Equity": "2,214,198",
"Net Income": "51,322",
"Comprehensive Net Income": "51,322",
"BaseVar": "2,612,217",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "182,562",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "490,469",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "86,999",
"Liabilities, Current": "284,498",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "32,688",
"Other Compr. Net Income": "0",
"Other Expenses": "383,703",
"Other Liabilities": "0",
"Other Net Income": "8,734",
"Other Revenues": "948,708",
"Property, Plant and Equipment": "2,493,857",
"Revenue from Contract with Customer": "0",
"Taxes": "7,932"
},
"output_variables": {
"Liabilities": "284,498",
"Assets": "2,709,107",
"Revenues": "948,708",
"Expenses": "969,103",
"Stockholders Equity": "2,424,609",
"Net Income": "-11,661",
"Comprehensive Net Income": "-11,661",
"BaseVar": "2,691,260",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "169,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "373,368",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,110",
"Liabilities, Current": "227,493",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "48,663",
"Other Compr. Net Income": "0",
"Other Expenses": "1,105,096",
"Other Liabilities": "0",
"Other Net Income": "2,593",
"Other Revenues": "507,265",
"Property, Plant and Equipment": "990,049",
"Revenue from Contract with Customer": "0",
"Taxes": "3,002"
},
"output_variables": {
"Liabilities": "227,493",
"Assets": "1,208,022",
"Revenues": "507,265",
"Expenses": "1,554,576",
"Stockholders Equity": "980,529",
"Net Income": "-1,044,718",
"Comprehensive Net Income": "-1,044,718",
"BaseVar": "1,997,707",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "27%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "191,741",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "194,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,740",
"Liabilities, Current": "203,029",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "90,932",
"Other Compr. Net Income": "0",
"Other Expenses": "524,302",
"Other Liabilities": "0",
"Other Net Income": "130,963",
"Other Revenues": "399,986",
"Property, Plant and Equipment": "547,053",
"Revenue from Contract with Customer": "0",
"Taxes": "1,889"
},
"output_variables": {
"Liabilities": "203,029",
"Assets": "829,726",
"Revenues": "399,986",
"Expenses": "779,969",
"Stockholders Equity": "626,697",
"Net Income": "-249,020",
"Comprehensive Net Income": "-249,020",
"BaseVar": "1,329,147",
"ECR before LimitedLiability": "0.88%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190,680",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "138,510",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "59,744",
"Liabilities, Current": "168,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "137,884",
"Other Compr. Net Income": "0",
"Other Expenses": "210,419",
"Other Liabilities": "0",
"Other Net Income": "2,999",
"Other Revenues": "487,096",
"Property, Plant and Equipment": "579,016",
"Revenue from Contract with Customer": "0",
"Taxes": "1,740"
},
"output_variables": {
"Liabilities": "168,262",
"Assets": "907,580",
"Revenues": "487,096",
"Expenses": "410,413",
"Stockholders Equity": "739,318",
"Net Income": "79,682",
"Comprehensive Net Income": "79,682",
"BaseVar": "1,096,236",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "226,213",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "131,423",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,147",
"Liabilities, Current": "186,294",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,262",
"Other Assets": "107,232",
"Other Compr. Net Income": "0",
"Other Expenses": "-12,450",
"Other Liabilities": "0",
"Other Net Income": "2,335",
"Other Revenues": "0",
"Property, Plant and Equipment": "515,421",
"Revenue from Contract with Customer": "580,706",
"Taxes": "1,832"
},
"output_variables": {
"Liabilities": "186,294",
"Assets": "848,866",
"Revenues": "580,706",
"Expenses": "334,214",
"Stockholders Equity": "662,572",
"Net Income": "248,827",
"Comprehensive Net Income": "248,827",
"BaseVar": "1,086,278",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "147%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "141,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "129,038",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,107",
"Liabilities, Current": "189,960",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "210,231",
"Other Assets": "113,169",
"Other Compr. Net Income": "0",
"Other Expenses": "63,722",
"Other Liabilities": "0",
"Other Net Income": "-188",
"Other Revenues": "0",
"Property, Plant and Equipment": "748,798",
"Revenue from Contract with Customer": "534,896",
"Taxes": "2,524"
},
"output_variables": {
"Liabilities": "189,960",
"Assets": "1,003,719",
"Revenues": "534,896",
"Expenses": "460,622",
"Stockholders Equity": "813,759",
"Net Income": "74,086",
"Comprehensive Net Income": "74,086",
"BaseVar": "1,214,177",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "107,228",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "97,763",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,745",
"Liabilities, Current": "115,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "178,886",
"Other Assets": "146,476",
"Other Compr. Net Income": "0",
"Other Expenses": "30,023",
"Other Liabilities": "0",
"Other Net Income": "44,491",
"Other Revenues": "0",
"Property, Plant and Equipment": "686,878",
"Revenue from Contract with Customer": "346,634",
"Taxes": "4,918"
},
"output_variables": {
"Liabilities": "115,000",
"Assets": "940,582",
"Revenues": "346,634",
"Expenses": "353,335",
"Stockholders Equity": "825,582",
"Net Income": "37,790",
"Comprehensive Net Income": "37,790",
"BaseVar": "989,356",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "358,259",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "52,400",
"Liabilities, Current": "324,376",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "192,427",
"Other Assets": "169,696",
"Other Compr. Net Income": "0",
"Other Expenses": "84,917",
"Other Liabilities": "4,495",
"Other Net Income": "-169,148",
"Other Revenues": "0",
"Property, Plant and Equipment": "665,252",
"Revenue from Contract with Customer": "558,010",
"Taxes": "10,074"
},
"output_variables": {
"Liabilities": "328,871",
"Assets": "1,193,207",
"Revenues": "558,010",
"Expenses": "430,340",
"Stockholders Equity": "864,336",
"Net Income": "-41,478",
"Comprehensive Net Income": "-41,478",
"BaseVar": "1,478,688",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "570,263",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "107,122",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "73,747",
"Liabilities, Current": "792,334",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "259,542",
"Other Assets": "126,312",
"Other Compr. Net Income": "0",
"Other Expenses": "149,609",
"Other Liabilities": "20,357",
"Other Net Income": "-99,828",
"Other Revenues": "0",
"Property, Plant and Equipment": "735,215",
"Revenue from Contract with Customer": "920,997",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "812,691",
"Assets": "1,431,790",
"Revenues": "920,997",
"Expenses": "590,020",
"Stockholders Equity": "619,099",
"Net Income": "231,149",
"Comprehensive Net Income": "231,149",
"BaseVar": "2,120,964",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "264,980",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "114,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,541",
"Liabilities, Current": "216,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,926",
"Other Assets": "99,969",
"Other Compr. Net Income": "0",
"Other Expenses": "92,052",
"Other Liabilities": "18,043",
"Other Net Income": "49,138",
"Other Revenues": "0",
"Property, Plant and Equipment": "749,056",
"Revenue from Contract with Customer": "532,656",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "234,895",
"Assets": "1,114,005",
"Revenues": "532,656",
"Expenses": "566,196",
"Stockholders Equity": "879,110",
"Net Income": "15,598",
"Comprehensive Net Income": "15,598",
"BaseVar": "1,386,204",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": 29.0,
"value": 1.1017259888632005,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001288403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001288403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001288403.svg"
},
{
"company_id": "0001070412",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001070412.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001070412.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001070412.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001070412_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001070412_main_keyfigs.svg",
"name": "CNX Resources Corp",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001070412.svg",
"report_text": "The relative strengths and weaknesses of CNX Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CNX Resources Corp compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 27% points.The greatest weakness of CNX Resources Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 13% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001070412_2024_CNX_Resources_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-18.6",
"Assets": "-15.2",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "-19.6",
"Liabilities, Current": "-1.78",
"Long-term Debt": "7.42",
"Other Liabilities": "-26.3",
"Other Assets": "-3.38",
"Property, Plant and Equipment": "-5.65",
"Oil and Gas Property": "-8.08",
"Revenues": "21.0",
"Net Income": "18.2",
"Other Revenues": "21.0",
"Expenses": "-4.90",
"Other Expenses": "-15.0",
"Taxes": "-3.29",
"Operating Expenses": "12.0",
"Comprehensive Net Income": "15.8",
"Other Compr. Net Income": "-2.09",
"Other Net Income": "-6.09",
"Economic Capital Ratio": "-20.4"
},
"2010": {
"Liabilities": "-20.6",
"Assets": "-14.4",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-35.3",
"Long-term Debt": "-8.88",
"Other Liabilities": "-13.2",
"Liabilities, Current": "2.30",
"Assets, Current": "-2.59",
"Comprehensive Net Income": "-4.19",
"Property, Plant and Equipment": "-2.72",
"Other Assets": "-2.91",
"Oil and Gas Property": "-8.72",
"Revenues": "14.7",
"Other Revenues": "14.7",
"Operating Expenses": "8.60",
"Expenses": "-6.87",
"Taxes": "-2.45",
"Other Expenses": "-16.2",
"Other Compr. Net Income": "-2.28",
"Other Net Income": "-8.91",
"Economic Capital Ratio": "-34.4"
},
"2011": {
"Liabilities": "-20.0",
"Stockholders Equity": "-29.2",
"ECR before LimitedLiability": "1.89",
"Long-term Debt": "-8.57",
"Liabilities, Current": "4.65",
"Other Liabilities": "-15.8",
"Assets, Current": "-3.85",
"Assets": "-10.9",
"Other Assets": "-1.37",
"Oil and Gas Property": "-13.9",
"Property, Plant and Equipment": "13.4",
"Revenues": "22.8",
"Net Income": "22.5",
"Other Revenues": "22.8",
"Other Expenses": "-30.0",
"Comprehensive Net Income": "22.5",
"Other Net Income": "-9.02",
"General and Administrative Expense": "12.2",
"Operating Expenses": "22.5",
"Taxes": "-2.54",
"Economic Capital Ratio": "-14.9"
},
"2012": {
"Other Liabilities": "-13.1",
"Liabilities": "-16.0",
"Assets": "-7.60",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "22.0",
"Liabilities, Current": "5.07",
"Long-term Debt": "-8.03",
"Assets, Current": "-1.89",
"Oil and Gas Property": "-14.8",
"Property, Plant and Equipment": "19.6",
"Revenues": "22.1",
"Net Income": "22.4",
"Other Revenues": "22.1",
"Taxes": "-2.58",
"Expenses": "10.2",
"Operating Expenses": "22.0",
"Other Expenses": "-21.5",
"General and Administrative Expense": "13.1",
"Comprehensive Net Income": "22.4",
"Other Net Income": "-5.55",
"Economic Capital Ratio": "-3.51"
},
"2020": {
"Liabilities, Current": "6.94",
"Liabilities": "-7.36",
"Stockholders Equity": "7.36",
"ECR before LimitedLiability": "26.0",
"Long-term Debt": "-15.8",
"Property, Plant and Equipment": "25.8",
"Assets": "11.3",
"Assets, Current": "-4.35",
"Other Assets": "4.06",
"Oil and Gas Property": "-9.28",
"Other Revenues": "8.49",
"Revenues": "-6.92",
"Net Income": "20.9",
"Revenue from Contract with Customer": "-16.7",
"Depreciation, Depletion, Amortization": "7.78",
"Expenses": "25.4",
"Operating Expenses": "-10.3",
"General and Administrative Expense": "6.86",
"Other Expenses": "20.7",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "13.5"
},
"2021": {
"Liabilities": "-10.6",
"Stockholders Equity": "6.00",
"ECR before LimitedLiability": "-9.19",
"Liabilities, Current": "6.84",
"Long-term Debt": "-19.8",
"Property, Plant and Equipment": "20.3",
"Assets": "14.3",
"Oil and Gas Property": "-9.58",
"Assets, Current": "-4.28",
"Other Revenues": "19.0",
"Revenues": "-22.8",
"Net Income": "-7.08",
"Gains/Losses on Derivatives": "-23.8",
"Revenue from Contract with Customer": "-24.7",
"Expenses": "14.4",
"Other Expenses": "4.70",
"Depreciation, Depletion, Amortization": "5.73",
"General and Administrative Expense": "6.16",
"Operating Expenses": "-6.32",
"Comprehensive Net Income": "-6.79",
"Economic Capital Ratio": "-15.2"
},
"2022": {
"Long-term Debt": "-25.8",
"Liabilities": "-19.6",
"Stockholders Equity": "-4.03",
"ECR before LimitedLiability": "-27.3",
"Other Liabilities": "3.07",
"Oil and Gas Property": "-9.29",
"Assets": "10.3",
"Assets, Current": "-4.49",
"Property, Plant and Equipment": "18.4",
"Other Revenues": "21.0",
"Revenues": "-25.0",
"Net Income": "-9.16",
"Gains/Losses on Derivatives": "-34.6",
"Revenue from Contract with Customer": "-31.9",
"Expenses": "17.6",
"Depreciation, Depletion, Amortization": "5.39",
"Other Expenses": "4.65",
"Operating Expenses": "-3.64",
"General and Administrative Expense": "7.73",
"Comprehensive Net Income": "-9.50",
"Economic Capital Ratio": "-32.7"
},
"2023": {
"Liabilities, Current": "5.65",
"Liabilities": "-8.96",
"Stockholders Equity": "-4.19",
"ECR before LimitedLiability": "21.6",
"Deferred Tax Liab., Net": "-4.98",
"Long-term Debt": "-15.1",
"Other Liabilities": "4.13",
"Other Revenues": "7.86",
"Revenues": "8.89",
"Net Income": "27.1",
"Gains/Losses on Derivatives": "26.6",
"Revenue from Contract with Customer": "-22.7",
"Expenses": "15.1",
"Other Expenses": "-2.72",
"General and Administrative Expense": "6.12",
"Depreciation, Depletion, Amortization": "6.06",
"Cost of Goods and Services Sold": "2.39",
"Oil and Gas Property": "-3.48",
"Property, Plant and Equipment": "9.35",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "12.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001070412_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "941,036",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "437,417",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "130,704",
"Liabilities, Current": "1,428,586",
"Long-term Debt": "641,417",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "660,075",
"Other Compr. Net Income": "-187,764",
"Other Expenses": "3,196,671",
"Other Liabilities": "3,630,919",
"Other Net Income": "0",
"Other Revenues": "4,621,875",
"Property, Plant and Equipment": "6,124,290",
"Revenue from Contract with Customer": "0",
"Taxes": "289,941"
},
"output_variables": {
"Liabilities": "5,700,922",
"Assets": "7,725,401",
"Revenues": "4,621,875",
"Expenses": "4,054,733",
"Stockholders Equity": "2,024,479",
"Net Income": "567,142",
"Comprehensive Net Income": "379,378",
"BaseVar": "12,209,072",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "1,115,006",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "567,663",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,210",
"Liabilities, Current": "1,664,785",
"Long-term Debt": "3,461,726",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "826,353",
"Other Compr. Net Income": "-228,577",
"Other Expenses": "3,831,064",
"Other Liabilities": "4,008,086",
"Other Net Income": "0",
"Other Revenues": "5,236,021",
"Property, Plant and Equipment": "10,129,251",
"Revenue from Contract with Customer": "0",
"Taxes": "328,458"
},
"output_variables": {
"Liabilities": "9,134,597",
"Assets": "12,070,610",
"Revenues": "5,236,021",
"Expenses": "4,877,395",
"Stockholders Equity": "2,936,013",
"Net Income": "358,626",
"Comprehensive Net Income": "130,049",
"BaseVar": "17,014,639",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "69%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,897,977",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "618,397",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,576",
"Liabilities, Current": "1,388,397",
"Long-term Debt": "3,426,410",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,301,307",
"Other Compr. Net Income": "0",
"Other Expenses": "4,346,312",
"Other Liabilities": "4,100,008",
"Other Net Income": "0",
"Other Revenues": "6,117,242",
"Property, Plant and Equipment": "9,326,416",
"Revenue from Contract with Customer": "0",
"Taxes": "344,460"
},
"output_variables": {
"Liabilities": "8,914,815",
"Assets": "12,525,700",
"Revenues": "6,117,242",
"Expenses": "5,484,745",
"Stockholders Equity": "3,610,885",
"Net Income": "632,497",
"Comprehensive Net Income": "632,497",
"BaseVar": "17,913,489",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,539,094",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "148,071",
"Liabilities, Current": "1,387,099",
"Long-term Debt": "3,454,539",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "940,848",
"Other Compr. Net Income": "54,609",
"Other Expenses": "3,934,728",
"Other Liabilities": "3,875,526",
"Other Net Income": "0",
"Other Revenues": "5,430,307",
"Property, Plant and Equipment": "10,190,967",
"Revenue from Contract with Customer": "0",
"Taxes": "336,655"
},
"output_variables": {
"Liabilities": "8,717,164",
"Assets": "12,670,909",
"Revenues": "5,430,307",
"Expenses": "5,042,234",
"Stockholders Equity": "3,953,745",
"Net Income": "388,073",
"Comprehensive Net Income": "442,682",
"BaseVar": "17,220,870",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "76%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "273,332",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "466,253",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "172,982",
"General and Administrative Expense": "0",
"Liabilities, Current": "441,312",
"Long-term Debt": "2,710,705",
"Oil and Gas Property": "0",
"Operating Expenses": "1,697,744",
"Other Assets": "742,887",
"Other Compr. Net Income": "-57,610",
"Other Expenses": "-35,218",
"Other Liabilities": "1,057",
"Other Net Income": "0",
"Other Revenues": "1,084,996",
"Property, Plant and Equipment": "7,025,545",
"Revenue from Contract with Customer": "0",
"Taxes": "24,196"
},
"output_variables": {
"Liabilities": "3,619,327",
"Assets": "8,041,764",
"Revenues": "1,257,978",
"Expenses": "1,686,722",
"Stockholders Equity": "4,422,437",
"Net Income": "-428,744",
"Comprehensive Net Income": "-486,354",
"BaseVar": "7,691,978",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "459,807",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "328,601",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,632,733",
"General and Administrative Expense": "0",
"Liabilities, Current": "954,576",
"Long-term Debt": "3,116,083",
"Oil and Gas Property": "0",
"Operating Expenses": "1,234,874",
"Other Assets": "651,461",
"Other Compr. Net Income": "661",
"Other Expenses": "-13,490",
"Other Liabilities": "1,218",
"Other Net Income": "0",
"Other Revenues": "2,389,525",
"Property, Plant and Equipment": "6,989,483",
"Revenue from Contract with Customer": "0",
"Taxes": "34,051"
},
"output_variables": {
"Liabilities": "4,400,478",
"Assets": "8,100,751",
"Revenues": "756,792",
"Expenses": "1,255,435",
"Stockholders Equity": "3,700,273",
"Net Income": "-498,643",
"Comprehensive Net Income": "-497,982",
"BaseVar": "7,498,605",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "573,804",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "232,280",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-2,663,775",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,312,804",
"Long-term Debt": "4,018,258",
"Oil and Gas Property": "0",
"Operating Expenses": "1,321,641",
"Other Assets": "845,460",
"Other Compr. Net Income": "8,010",
"Other Expenses": "36,682",
"Other Liabilities": "1,970",
"Other Net Income": "0",
"Other Revenues": "3,924,986",
"Property, Plant and Equipment": "7,096,509",
"Revenue from Contract with Customer": "0",
"Taxes": "44,965"
},
"output_variables": {
"Liabilities": "5,565,312",
"Assets": "8,515,773",
"Revenues": "1,261,211",
"Expenses": "1,403,288",
"Stockholders Equity": "2,950,461",
"Net Income": "-142,077",
"Comprehensive Net Income": "-134,067",
"BaseVar": "8,697,498",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "72%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "421,788",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "729,454",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "1,928,652",
"General and Administrative Expense": "0",
"Liabilities, Current": "822,998",
"Long-term Debt": "2,707,688",
"Oil and Gas Property": "0",
"Operating Expenses": "1,192,109",
"Other Assets": "862,236",
"Other Compr. Net Income": "-788",
"Other Expenses": "494,177",
"Other Liabilities": "5,500",
"Other Net Income": "0",
"Other Revenues": "1,506,296",
"Property, Plant and Equipment": "7,342,633",
"Revenue from Contract with Customer": "0",
"Taxes": "27,946"
},
"output_variables": {
"Liabilities": "4,265,640",
"Assets": "8,626,657",
"Revenues": "3,434,948",
"Expenses": "1,714,232",
"Stockholders Equity": "4,361,017",
"Net Income": "1,720,716",
"Comprehensive Net Income": "1,719,928",
"BaseVar": "9,639,129",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": 42.0,
"value": 1.0939363063776981,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001070412.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001070412.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001070412.svg"
},
{
"company_id": "0001104485",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001104485.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001104485.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001104485.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001104485_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001104485_main_keyfigs.svg",
"name": "Northern OIL GAS INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001104485.svg",
"report_text": "The relative strengths and weaknesses of Northern OIL GAS INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Northern OIL GAS INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Northern OIL GAS INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 9.8% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001104485_2024_Northern_OIL_GAS_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-4.83",
"Assets": "3.85",
"Stockholders Equity": "6.09",
"ECR before LimitedLiability": "31.6",
"Long-term Debt": "6.91",
"Liabilities, Current": "-4.45",
"Other Liabilities": "-7.94",
"Oil and Gas Property": "-4.87",
"Property, Plant and Equipment": "24.0",
"Gains/Losses on Derivatives": "-2.48",
"Revenues": "6.88",
"Net Income": "17.8",
"Other Revenues": "9.51",
"Other Expenses": "6.78",
"Expenses": "17.1",
"General and Administrative Expense": "6.41",
"Depreciation, Depletion, Amortization": "4.38",
"Taxes": "-2.03",
"Comprehensive Net Income": "17.9",
"Other Net Income": "-5.97",
"Economic Capital Ratio": "14.8"
},
"2012": {
"Other Liabilities": "-18.5",
"Liabilities": "-12.3",
"Stockholders Equity": "-4.87",
"ECR before LimitedLiability": "37.6",
"Liabilities, Current": "4.46",
"Assets": "1.89",
"Oil and Gas Property": "-9.03",
"Other Assets": "-1.68",
"Property, Plant and Equipment": "30.4",
"Revenues": "12.2",
"Net Income": "31.4",
"Other Revenues": "12.4",
"Taxes": "-2.43",
"Expenses": "24.2",
"Operating Expenses": "-2.66",
"Other Expenses": "14.0",
"Depreciation, Depletion, Amortization": "5.78",
"General and Administrative Expense": "8.54",
"Comprehensive Net Income": "31.4",
"Other Net Income": "-5.70",
"Economic Capital Ratio": "12.0"
},
"2013": {
"Liabilities": "-16.0",
"Stockholders Equity": "-8.77",
"ECR before LimitedLiability": "13.3",
"Liabilities, Current": "1.87",
"Long-term Debt": "4.53",
"Other Liabilities": "-24.2",
"Revenues": "7.07",
"Net Income": "19.1",
"Other Revenues": "8.09",
"Taxes": "-2.20",
"Expenses": "24.7",
"Operating Expenses": "-2.97",
"General and Administrative Expense": "7.80",
"Depreciation, Depletion, Amortization": "6.60",
"Other Expenses": "14.4",
"Property, Plant and Equipment": "28.6",
"Assets, Current": "-2.28",
"Oil and Gas Property": "-11.8",
"Comprehensive Net Income": "18.9",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "-3.43"
},
"2014": {
"Other Liabilities": "-16.9",
"Liabilities": "-18.2",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "32.3",
"Long-term Debt": "-2.36",
"Liabilities, Current": "1.25",
"Revenues": "15.5",
"Net Income": "32.3",
"Other Revenues": "16.8",
"Expenses": "30.6",
"General and Administrative Expense": "7.27",
"Depreciation, Depletion, Amortization": "6.60",
"Taxes": "-1.96",
"Other Expenses": "16.9",
"Other Assets": "-1.34",
"Property, Plant and Equipment": "25.8",
"Oil and Gas Property": "-9.55",
"Assets, Current": "-1.84",
"Comprehensive Net Income": "32.3",
"Other Net Income": "-9.25",
"Economic Capital Ratio": "7.28"
},
"2015": {
"Liabilities, Current": "-1.55",
"Liabilities": "3.21",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "-9.90",
"Other Liabilities": "6.16",
"Assets, Current": "-3.92",
"Assets": "-19.6",
"Other Assets": "-0.813",
"Oil and Gas Property": "-19.9",
"Property, Plant and Equipment": "4.90",
"Revenues": "2.57",
"Net Income": "-10.3",
"Gains/Losses on Derivatives": "2.05",
"Depreciation, Depletion, Amortization": "-1.16",
"Expenses": "-8.67",
"Other Expenses": "13.5",
"Operating Expenses": "-49.5",
"General and Administrative Expense": "3.39",
"Comprehensive Net Income": "-9.95",
"Other Net Income": "-4.33",
"Economic Capital Ratio": "-31.6"
},
"2016": {
"Long-term Debt": "-3.31",
"Liabilities": "-2.10",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "-19.3",
"Other Assets": "1.28",
"Assets": "-15.5",
"Assets, Current": "-6.05",
"Oil and Gas Property": "-13.3",
"Gains/Losses on Derivatives": "-0.683",
"Revenues": "0.812",
"Net Income": "-6.23",
"Other Revenues": "1.50",
"Taxes": "-0.684",
"Expenses": "-0.729",
"General and Administrative Expense": "3.93",
"Depreciation, Depletion, Amortization": "3.73",
"Operating Expenses": "-13.8",
"Other Expenses": "7.85",
"Other Net Income": "-6.31",
"Comprehensive Net Income": "-6.17",
"Economic Capital Ratio": "-37.8"
},
"2017": {
"Long-term Debt": "-31.5",
"Liabilities": "-17.2",
"Assets": "-2.44",
"Stockholders Equity": "-34.6",
"ECR before LimitedLiability": "-22.3",
"Other Liabilities": "0.475",
"Liabilities, Current": "0.398",
"Oil and Gas Property": "-2.43",
"Property, Plant and Equipment": "-0.194",
"Gains/Losses on Derivatives": "-0.348",
"Revenues": "0.793",
"Net Income": "2.39",
"Other Revenues": "1.37",
"Expenses": "5.49",
"Taxes": "-0.305",
"Other Expenses": "1.35",
"General and Administrative Expense": "1.94",
"Depreciation, Depletion, Amortization": "1.50",
"Comprehensive Net Income": "2.39",
"Other Net Income": "-2.02",
"Economic Capital Ratio": "-33.9"
},
"2018": {
"Liabilities": "-13.9",
"Assets": "-7.02",
"Stockholders Equity": "-20.2",
"Economic Capital Ratio": "-12.9",
"Liabilities, Current": "3.50",
"Other Liabilities": "6.20",
"Long-term Debt": "-27.0",
"Property, Plant and Equipment": "9.30",
"Oil and Gas Property": "-12.4",
"Gains/Losses on Derivatives": "15.4",
"Revenues": "14.2",
"Net Income": "18.6",
"Revenue from Contract with Customer": "-17.9",
"Other Revenues": "19.3",
"Cost of Goods and Services Sold": "-4.20",
"Expenses": "27.5",
"Depreciation, Depletion, Amortization": "7.66",
"Other Expenses": "14.6",
"General and Administrative Expense": "8.45",
"Other Net Income": "-19.7",
"Comprehensive Net Income": "18.6"
},
"2019": {
"Liabilities": "-19.8",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "-9.95",
"Long-term Debt": "-29.4",
"Gains/Losses on Derivatives": "-8.71",
"Revenues": "-6.28",
"Net Income": "7.04",
"Other Revenues": "11.7",
"Revenue from Contract with Customer": "-21.3",
"Expenses": "11.5",
"Other Expenses": "-4.87",
"Depreciation, Depletion, Amortization": "8.98",
"Cost of Goods and Services Sold": "-4.89",
"General and Administrative Expense": "5.18",
"Operating Expenses": "11.4",
"Oil and Gas Property": "-14.6",
"Assets, Current": "-4.56",
"Property, Plant and Equipment": "11.8",
"Comprehensive Net Income": "7.54",
"Other Net Income": "-9.08",
"Economic Capital Ratio": "-19.9"
},
"2020": {
"Property, Plant and Equipment": "-3.78",
"Assets": "-23.7",
"Stockholders Equity": "-20.5",
"ECR before LimitedLiability": "-30.5",
"Assets, Current": "-7.37",
"Oil and Gas Property": "-18.2",
"Other Revenues": "5.31",
"Revenues": "2.80",
"Net Income": "-19.6",
"Revenue from Contract with Customer": "-12.1",
"Gains/Losses on Derivatives": "7.81",
"Depreciation, Depletion, Amortization": "4.60",
"Expenses": "-20.3",
"Operating Expenses": "10.9",
"Cost of Goods and Services Sold": "-2.92",
"General and Administrative Expense": "3.41",
"Other Expenses": "-30.9",
"Long-term Debt": "3.25",
"Comprehensive Net Income": "-19.4",
"Other Net Income": "-2.14",
"Economic Capital Ratio": "-43.0"
},
"2021": {
"Liabilities": "-17.6",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "-19.8",
"Liabilities, Current": "5.53",
"Long-term Debt": "-30.5",
"Property, Plant and Equipment": "8.59",
"Assets": "-3.67",
"Expenses": "8.00",
"Oil and Gas Property": "-13.5",
"Assets, Current": "-3.76",
"Other Revenues": "17.2",
"Revenues": "-7.21",
"Gains/Losses on Derivatives": "-32.5",
"Revenue from Contract with Customer": "-31.0",
"Taxes": "-4.85",
"Other Expenses": "-6.02",
"Cost of Goods and Services Sold": "-9.60",
"Depreciation, Depletion, Amortization": "7.38",
"General and Administrative Expense": "5.29",
"Operating Expenses": "8.41",
"Economic Capital Ratio": "-25.8"
},
"2022": {
"Long-term Debt": "-36.8",
"Liabilities": "-16.1",
"Stockholders Equity": "-12.6",
"Economic Capital Ratio": "-4.75",
"Liabilities, Current": "8.76",
"Other Liabilities": "4.17",
"Other Revenues": "-14.3",
"Revenues": "7.40",
"Net Income": "22.1",
"Gains/Losses on Derivatives": "-11.8",
"Revenue from Contract with Customer": "39.3",
"Taxes": "-4.05",
"Expenses": "15.8",
"Depreciation, Depletion, Amortization": "5.68",
"Other Expenses": "-3.76",
"Operating Expenses": "19.2",
"General and Administrative Expense": "6.35",
"Cost of Goods and Services Sold": "-6.76",
"Oil and Gas Property": "-5.51",
"Property, Plant and Equipment": "11.3",
"Comprehensive Net Income": "21.5"
},
"2023": {
"Liabilities, Current": "7.39",
"Liabilities": "-9.01",
"Stockholders Equity": "-9.23",
"ECR before LimitedLiability": "18.6",
"Long-term Debt": "-25.3",
"Other Liabilities": "4.45",
"Other Revenues": "48.1",
"Revenues": "14.7",
"Net Income": "27.8",
"Revenue from Contract with Customer": "-24.6",
"Operating Expenses": "20.9",
"Expenses": "13.0",
"Other Expenses": "-9.86",
"General and Administrative Expense": "5.49",
"Depreciation, Depletion, Amortization": "6.66",
"Taxes": "-2.79",
"Cost of Goods and Services Sold": "-6.04",
"Oil and Gas Property": "-4.24",
"Property, Plant and Equipment": "9.55",
"Comprehensive Net Income": "28.0",
"Economic Capital Ratio": "9.82"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001104485_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "80,505",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-13,408",
"General and Administrative Expense": "13,625",
"Liabilities, Current": "119,661",
"Long-term Debt": "3,534",
"Oil and Gas Property": "0",
"Operating Expenses": "82,139",
"Other Assets": "1,386",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,090",
"Other Liabilities": "105,829",
"Other Net Income": "0",
"Other Revenues": "162,797",
"Property, Plant and Equipment": "643,703",
"Revenue from Contract with Customer": "0",
"Taxes": "14,301"
},
"output_variables": {
"Liabilities": "229,024",
"Assets": "725,594",
"Revenues": "149,389",
"Expenses": "108,974",
"Stockholders Equity": "496,570",
"Net Income": "40,415",
"Comprehensive Net Income": "40,415",
"BaseVar": "637,494",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "106%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "94,215",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-391",
"General and Administrative Expense": "22,645",
"Liabilities, Current": "100,457",
"Long-term Debt": "128,118",
"Oil and Gas Property": "0",
"Operating Expenses": "182,436",
"Other Assets": "13,476",
"Other Compr. Net Income": "62",
"Other Expenses": "-8,129",
"Other Liabilities": "376,175",
"Other Net Income": "-13,850",
"Other Revenues": "311,964",
"Property, Plant and Equipment": "1,083,245",
"Revenue from Contract with Customer": "0",
"Taxes": "28,486"
},
"output_variables": {
"Liabilities": "604,750",
"Assets": "1,190,935",
"Revenues": "311,573",
"Expenses": "225,438",
"Stockholders Equity": "586,185",
"Net Income": "72,285",
"Comprehensive Net Income": "72,347",
"BaseVar": "1,239,415",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "104,388",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-12,199",
"General and Administrative Expense": "16,575",
"Liabilities, Current": "194,088",
"Long-term Debt": "79,470",
"Oil and Gas Property": "0",
"Operating Expenses": "217,777",
"Other Assets": "17,906",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,767",
"Other Liabilities": "626,214",
"Other Net Income": "-33,162",
"Other Revenues": "347,973",
"Property, Plant and Equipment": "1,397,307",
"Revenue from Contract with Customer": "0",
"Taxes": "34,959"
},
"output_variables": {
"Liabilities": "899,772",
"Assets": "1,519,600",
"Revenues": "335,774",
"Expenses": "249,545",
"Stockholders Equity": "619,828",
"Net Income": "53,067",
"Comprehensive Net Income": "53,067",
"BaseVar": "1,593,144",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "82%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "225,988",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-7,863",
"General and Administrative Expense": "17,602",
"Liabilities, Current": "285,734",
"Long-term Debt": "303,685",
"Oil and Gas Property": "0",
"Operating Expenses": "289,855",
"Other Assets": "38,832",
"Other Compr. Net Income": "0",
"Other Expenses": "38,091",
"Other Liabilities": "666,466",
"Other Net Income": "-42,058",
"Other Revenues": "602,890",
"Property, Plant and Equipment": "1,761,927",
"Revenue from Contract with Customer": "0",
"Taxes": "43,674"
},
"output_variables": {
"Liabilities": "1,255,885",
"Assets": "2,026,746",
"Revenues": "595,027",
"Expenses": "389,222",
"Stockholders Equity": "770,862",
"Net Income": "163,746",
"Comprehensive Net Income": "163,746",
"BaseVar": "2,277,626",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "128,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "137,770",
"Gains/Losses on Derivatives": "72,383",
"General and Administrative Expense": "19,042",
"Liabilities, Current": "78,115",
"Long-term Debt": "155,628",
"Oil and Gas Property": "0",
"Operating Expenses": "1,394,446",
"Other Assets": "15,810",
"Other Compr. Net Income": "0",
"Other Expenses": "-380,803",
"Other Liabilities": "697,805",
"Other Net Income": "-58,390",
"Other Revenues": "202,675",
"Property, Plant and Equipment": "589,320",
"Revenue from Contract with Customer": "0",
"Taxes": "21,567"
},
"output_variables": {
"Liabilities": "931,548",
"Assets": "733,945",
"Revenues": "275,057",
"Expenses": "1,192,021",
"Stockholders Equity": "-197,602",
"Net Income": "-975,355",
"Comprehensive Net Income": "-975,355",
"BaseVar": "1,778,538",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "14%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "46,894",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,819",
"General and Administrative Expense": "14,758",
"Liabilities, Current": "77,444",
"Long-term Debt": "841,511",
"Oil and Gas Property": "0",
"Operating Expenses": "374,208",
"Other Assets": "8,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,673",
"Other Liabilities": "0",
"Other Net Income": "-65,591",
"Other Revenues": "159,722",
"Property, Plant and Equipment": "376,208",
"Revenue from Contract with Customer": "0",
"Taxes": "15,514"
},
"output_variables": {
"Liabilities": "918,955",
"Assets": "431,533",
"Revenues": "144,903",
"Expenses": "372,806",
"Stockholders Equity": "-487,422",
"Net Income": "-293,494",
"Comprehensive Net Income": "-293,494",
"BaseVar": "1,036,890",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "35%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "152,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-14,667",
"General and Administrative Expense": "18,988",
"Liabilities, Current": "123,575",
"Long-term Debt": "999,519",
"Oil and Gas Property": "0",
"Operating Expenses": "148,825",
"Other Assets": "6,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-41,162",
"Other Liabilities": "0",
"Other Net Income": "-71,258",
"Other Revenues": "223,986",
"Property, Plant and Equipment": "473,220",
"Revenue from Contract with Customer": "0",
"Taxes": "20,604"
},
"output_variables": {
"Liabilities": "1,123,094",
"Assets": "632,254",
"Revenues": "209,320",
"Expenses": "147,255",
"Stockholders Equity": "-490,841",
"Net Income": "-9,194",
"Comprehensive Net Income": "-9,194",
"BaseVar": "1,142,930",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "52%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "228,415",
"Cost of Goods and Services Sold": "66,646",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "185,006",
"General and Administrative Expense": "14,568",
"Liabilities, Current": "231,526",
"Long-term Debt": "842,254",
"Oil and Gas Property": "0",
"Operating Expenses": "246,296",
"Other Assets": "72,486",
"Other Compr. Net Income": "0",
"Other Expenses": "-126,571",
"Other Liabilities": "0",
"Other Net Income": "-288,994",
"Other Revenues": "493,918",
"Property, Plant and Equipment": "1,202,745",
"Revenue from Contract with Customer": "0",
"Taxes": "45,302"
},
"output_variables": {
"Liabilities": "1,073,780",
"Assets": "1,503,645",
"Revenues": "678,924",
"Expenses": "246,241",
"Stockholders Equity": "429,865",
"Net Income": "143,689",
"Comprehensive Net Income": "143,689",
"BaseVar": "2,041,492",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "82%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,037",
"Cost of Goods and Services Sold": "118,899",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-128,837",
"General and Administrative Expense": "23,624",
"Liabilities, Current": "203,477",
"Long-term Debt": "1,143,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "23,835",
"Other Compr. Net Income": "0",
"Other Expenses": "216,599",
"Other Liabilities": "1.0",
"Other Net Income": "-131,827",
"Other Revenues": "601,239",
"Property, Plant and Equipment": "1,748,593",
"Revenue from Contract with Customer": "0",
"Taxes": "57,771"
},
"output_variables": {
"Liabilities": "1,346,822",
"Assets": "1,905,465",
"Revenues": "472,402",
"Expenses": "416,893",
"Stockholders Equity": "558,643",
"Net Income": "-76,318",
"Comprehensive Net Income": "-76,318",
"BaseVar": "2,259,239",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "65%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "125,629",
"Cost of Goods and Services Sold": "116,336",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "228,141",
"General and Administrative Expense": "18,546",
"Liabilities, Current": "182,475",
"Long-term Debt": "912,918",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,256",
"Other Compr. Net Income": "0",
"Other Expenses": "1,228,622",
"Other Liabilities": "0",
"Other Net Income": "-64,964",
"Other Revenues": "324,069",
"Property, Plant and Equipment": "735,204",
"Revenue from Contract with Customer": "0",
"Taxes": "29,783"
},
"output_variables": {
"Liabilities": "1,095,393",
"Assets": "872,089",
"Revenues": "552,210",
"Expenses": "1,393,287",
"Stockholders Equity": "-223,304",
"Net Income": "-906,041",
"Comprehensive Net Income": "-906,041",
"BaseVar": "2,230,227",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "23%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "215,328",
"Cost of Goods and Services Sold": "170,817",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-478,193",
"General and Administrative Expense": "30,341",
"Liabilities, Current": "327,557",
"Long-term Debt": "980,174",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "54,196",
"Other Compr. Net Income": "0",
"Other Expenses": "141,061",
"Other Liabilities": "0",
"Other Net Income": "-71,365",
"Other Revenues": "975,092",
"Property, Plant and Equipment": "1,253,342",
"Revenue from Contract with Customer": "0",
"Taxes": "76,954"
},
"output_variables": {
"Liabilities": "1,307,731",
"Assets": "1,522,866",
"Revenues": "496,899",
"Expenses": "419,173",
"Stockholders Equity": "215,135",
"Net Income": "6,361",
"Comprehensive Net Income": "6,361",
"BaseVar": "2,027,509",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "62%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "320,485",
"Cost of Goods and Services Sold": "260,676",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-415,262",
"General and Administrative Expense": "47,201",
"Liabilities, Current": "344,972",
"Long-term Debt": "1,784,945",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "71,767",
"Other Compr. Net Income": "0",
"Other Expenses": "254,373",
"Other Liabilities": "0",
"Other Net Income": "-76,854",
"Other Revenues": "-1.0",
"Property, Plant and Equipment": "2,482,926",
"Revenue from Contract with Customer": "1,985,798",
"Taxes": "158,194"
},
"output_variables": {
"Liabilities": "2,129,917",
"Assets": "2,875,178",
"Revenues": "1,570,535",
"Expenses": "720,444",
"Stockholders Equity": "745,261",
"Net Income": "773,237",
"Comprehensive Net Income": "773,237",
"BaseVar": "3,970,604",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "509,407",
"Cost of Goods and Services Sold": "347,006",
"Deferred Tax Liab., Net": "68,488",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,801",
"Liabilities, Current": "385,761",
"Long-term Debt": "1,982,329",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "43,285",
"Other Compr. Net Income": "0",
"Other Expenses": "568,245",
"Other Liabilities": "0",
"Other Net Income": "-121,120",
"Other Revenues": "2,166,259",
"Property, Plant and Equipment": "3,931,563",
"Revenue from Contract with Customer": "0",
"Taxes": "160,118"
},
"output_variables": {
"Liabilities": "2,436,578",
"Assets": "4,484,255",
"Revenues": "2,166,259",
"Expenses": "1,122,170",
"Stockholders Equity": "2,047,677",
"Net Income": "922,969",
"Comprehensive Net Income": "922,969",
"BaseVar": "5,574,337",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": 26.0,
"value": 1.064313663717624,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001104485.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001104485.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001104485.svg"
},
{
"company_id": "0001539838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001539838.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001539838.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001539838.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001539838_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001539838_main_keyfigs.svg",
"name": "Diamondback Energy Inc",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001539838.svg",
"report_text": "The relative strengths and weaknesses of Diamondback Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Diamondback Energy Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Diamondback Energy Inc is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 9.5% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001539838_2024_Diamondback_Energy_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-11.0",
"Stockholders Equity": "4.13",
"ECR before LimitedLiability": "24.1",
"Liabilities, Current": "3.62",
"Long-term Debt": "-17.3",
"Other Liabilities": "1.67",
"Other Assets": "-1.07",
"Assets": "7.47",
"Property, Plant and Equipment": "39.1",
"Assets, Current": "-1.97",
"Oil and Gas Property": "-8.20",
"Revenues": "-17.1",
"Net Income": "16.9",
"Other Revenues": "-17.1",
"Expenses": "26.6",
"Operating Expenses": "3.26",
"General and Administrative Expense": "6.85",
"Other Expenses": "14.7",
"Comprehensive Net Income": "16.8",
"Other Net Income": "10.2",
"Economic Capital Ratio": "7.36"
},
"2014": {
"Other Liabilities": "-27.9",
"Liabilities": "-5.73",
"Assets": "6.33",
"Stockholders Equity": "9.21",
"ECR before LimitedLiability": "49.6",
"Long-term Debt": "7.19",
"Liabilities, Current": "9.80",
"Property, Plant and Equipment": "27.1",
"Oil and Gas Property": "-5.24",
"Assets, Current": "-1.09",
"Revenues": "-17.0",
"Net Income": "29.8",
"Other Revenues": "-16.4",
"Operating Expenses": "2.69",
"Expenses": "28.3",
"General and Administrative Expense": "5.99",
"Depreciation, Depletion, Amortization": "-1.83",
"Other Expenses": "19.7",
"Comprehensive Net Income": "29.8",
"Other Net Income": "20.3",
"Economic Capital Ratio": "24.6"
},
"2015": {
"Liabilities, Current": "7.98",
"Liabilities": "6.57",
"Assets": "20.7",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "50.7",
"Long-term Debt": "-7.22",
"Other Liabilities": "5.22",
"Assets, Current": "-4.23",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "36.9",
"Other Revenues": "-16.3",
"Revenues": "-17.3",
"Net Income": "21.3",
"Depreciation, Depletion, Amortization": "-3.96",
"Expenses": "20.9",
"Other Expenses": "30.5",
"Operating Expenses": "-43.1",
"General and Administrative Expense": "9.67",
"Comprehensive Net Income": "21.4",
"Other Net Income": "20.7",
"Economic Capital Ratio": "29.0"
},
"2016": {
"Long-term Debt": "-8.04",
"Liabilities": "3.52",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "46.1",
"Other Liabilities": "3.94",
"Liabilities, Current": "6.96",
"Other Assets": "1.23",
"Assets": "11.6",
"Property, Plant and Equipment": "14.0",
"Assets, Current": "6.48",
"Oil and Gas Property": "-6.15",
"Revenues": "-13.2",
"Net Income": "16.3",
"Other Revenues": "-13.6",
"Expenses": "23.1",
"General and Administrative Expense": "7.04",
"Depreciation, Depletion, Amortization": "1.36",
"Operating Expenses": "13.5",
"Other Net Income": "7.93",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "27.6"
},
"2017": {
"Long-term Debt": "-6.42",
"Liabilities": "1.69",
"Assets": "5.46",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "36.7",
"Other Liabilities": "3.08",
"Liabilities, Current": "4.42",
"Assets, Current": "-1.05",
"Oil and Gas Property": "-4.03",
"Property, Plant and Equipment": "20.8",
"Revenues": "-15.6",
"Net Income": "18.5",
"Other Revenues": "-15.0",
"Operating Expenses": "14.3",
"Expenses": "20.3",
"Taxes": "-0.621",
"Other Expenses": "-1.25",
"General and Administrative Expense": "7.55",
"Comprehensive Net Income": "18.5",
"Other Net Income": "14.9",
"Economic Capital Ratio": "25.1"
},
"2018": {
"Liabilities": "-4.51",
"Assets": "8.74",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "21.8",
"Liabilities, Current": "5.93",
"Other Liabilities": "-2.13",
"Long-term Debt": "-9.28",
"Property, Plant and Equipment": "29.2",
"Assets, Current": "-1.49",
"Oil and Gas Property": "-5.36",
"Revenues": "-11.9",
"Net Income": "9.87",
"Other Revenues": "-13.1",
"Expenses": "21.5",
"Depreciation, Depletion, Amortization": "4.78",
"Other Expenses": "-5.74",
"Operating Expenses": "14.6",
"General and Administrative Expense": "6.03",
"Other Net Income": "1.87",
"Comprehensive Net Income": "9.91",
"Economic Capital Ratio": "7.41"
},
"2020": {
"Property, Plant and Equipment": "11.1",
"Assets": "0.619",
"Stockholders Equity": "0.281",
"Assets, Current": "-2.11",
"Other Assets": "0.160",
"Oil and Gas Property": "-11.5",
"Other Revenues": "-7.58",
"Revenues": "-5.64",
"Net Income": "-2.09",
"Revenue from Contract with Customer": "0.144",
"Expenses": "0.320",
"Operating Expenses": "2.36",
"Cost of Goods and Services Sold": "0.191",
"General and Administrative Expense": "0.528",
"Other Expenses": "-17.4",
"Long-term Debt": "-5.29",
"ECR before LimitedLiability": "0.504",
"Other Liabilities": "0.185",
"Liabilities, Current": "0.362",
"Comprehensive Net Income": "-1.80",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Property, Plant and Equipment": "20.6",
"Assets": "4.22",
"Liabilities, Current": "13.3",
"Stockholders Equity": "9.82",
"ECR before LimitedLiability": "21.2",
"Oil and Gas Property": "-4.80",
"Assets, Current": "-2.13",
"Expenses": "16.7",
"Net Income": "14.5",
"Cost of Goods and Services Sold": "3.29",
"General and Administrative Expense": "5.10",
"Operating Expenses": "12.0",
"Long-term Debt": "-13.9",
"Deferred Tax Liab., Net": "-4.03",
"Other Liabilities": "3.54",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "14.9",
"Gains/Losses on Derivatives": "2.64",
"Other Net Income": "-2.34",
"Revenue from Contract with Customer": "11.2",
"Economic Capital Ratio": "15.2"
},
"2022": {
"Oil and Gas Property": "-2.93",
"Assets": "2.67",
"Stockholders Equity": "8.07",
"Liabilities, Current": "10.6",
"ECR before LimitedLiability": "14.1",
"Property, Plant and Equipment": "13.3",
"Expenses": "17.2",
"Net Income": "14.8",
"Other Expenses": "-1.86",
"Operating Expenses": "12.7",
"General and Administrative Expense": "6.42",
"Cost of Goods and Services Sold": "2.26",
"Deferred Tax Liab., Net": "-5.60",
"Long-term Debt": "-11.9",
"Other Liabilities": "4.12",
"Other Net Income": "-2.63",
"Comprehensive Net Income": "13.4",
"Revenue from Contract with Customer": "11.0",
"Other Revenues": "-12.5",
"Gains/Losses on Derivatives": "2.51",
"Economic Capital Ratio": "8.67"
},
"2023": {
"Liabilities, Current": "6.23",
"Liabilities": "-4.81",
"Assets": "2.71",
"Stockholders Equity": "3.61",
"ECR before LimitedLiability": "18.3",
"Deferred Tax Liab., Net": "-5.46",
"Long-term Debt": "-10.5",
"Other Liabilities": "3.93",
"Assets, Current": "-2.17",
"Oil and Gas Property": "-3.86",
"Property, Plant and Equipment": "17.8",
"Operating Expenses": "13.5",
"Expenses": "16.3",
"Other Revenues": "26.4",
"Net Income": "17.2",
"Other Expenses": "-1.97",
"General and Administrative Expense": "5.24",
"Cost of Goods and Services Sold": "2.31",
"Comprehensive Net Income": "16.4",
"Revenue from Contract with Customer": "-21.8",
"Economic Capital Ratio": "9.47"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001539838_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "61,968",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "66,597",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,870",
"Liabilities, Current": "121,320",
"Long-term Debt": "462,989",
"Oil and Gas Property": "0",
"Operating Expenses": "112,808",
"Other Assets": "13,309",
"Other Compr. Net Income": "0",
"Other Expenses": "-44,713",
"Other Liabilities": "91,764",
"Other Net Income": "199,149",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,446,337",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "676,073",
"Assets": "1,521,614",
"Revenues": "0",
"Expenses": "144,562",
"Stockholders Equity": "845,541",
"Net Income": "54,587",
"Comprehensive Net Income": "54,587",
"BaseVar": "1,311,944",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "251,711",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "170,005",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,921",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "283,048",
"Other Assets": "51,963",
"Other Compr. Net Income": "0",
"Other Expenses": "-80,941",
"Other Liabilities": "1,110,268",
"Other Net Income": "588,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,791,807",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,110,268",
"Assets": "3,095,481",
"Revenues": "0",
"Expenses": "392,033",
"Stockholders Equity": "1,985,213",
"Net Income": "195,971",
"Comprehensive Net Income": "195,971",
"BaseVar": "2,710,497",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "104%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "108,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,697",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,640",
"Liabilities, Current": "141,421",
"Long-term Debt": "508,018",
"Oil and Gas Property": "0",
"Operating Expenses": "1,187,002",
"Other Assets": "52,042",
"Other Compr. Net Income": "0",
"Other Expenses": "-448,647",
"Other Liabilities": "0",
"Other Net Income": "437,902",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,597,625",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "649,439",
"Assets": "2,758,412",
"Revenues": "0",
"Expenses": "985,692",
"Stockholders Equity": "2,108,973",
"Net Income": "-547,790",
"Comprehensive Net Income": "-547,790",
"BaseVar": "2,586,554",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,792,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "178,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "42,619",
"Liabilities, Current": "209,342",
"Long-term Debt": "1,122,046",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "166,657",
"Other Compr. Net Income": "0",
"Other Expenses": "340,826",
"Other Liabilities": "0",
"Other Net Income": "431,008",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,390,857",
"Revenue from Contract with Customer": "0",
"Taxes": "34,456"
},
"output_variables": {
"Liabilities": "1,331,388",
"Assets": "5,349,680",
"Revenues": "0",
"Expenses": "595,916",
"Stockholders Equity": "4,018,292",
"Net Income": "-164,908",
"Comprehensive Net Income": "-164,908",
"BaseVar": "3,977,227",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,601",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "326,759",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,669",
"Liabilities, Current": "577,428",
"Long-term Debt": "1,503,772",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "68,767",
"Other Compr. Net Income": "0",
"Other Expenses": "131,590",
"Other Liabilities": "108,048",
"Other Net Income": "1,097,280",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,343,617",
"Revenue from Contract with Customer": "0",
"Taxes": "73,505"
},
"output_variables": {
"Liabilities": "2,189,248",
"Assets": "7,770,985",
"Revenues": "0",
"Expenses": "580,523",
"Stockholders Equity": "5,581,737",
"Net Income": "516,757",
"Comprehensive Net Income": "516,757",
"BaseVar": "6,020,354",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "111%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "925,021",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,019,612",
"Long-term Debt": "4,615,711",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "298,691",
"Other Compr. Net Income": "-74",
"Other Expenses": "1,333,830",
"Other Liabilities": "1,794,102",
"Other Net Income": "102,469",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,371,975",
"Revenue from Contract with Customer": "2,176,256",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,429,425",
"Assets": "21,595,687",
"Revenues": "2,176,256",
"Expenses": "1,333,830",
"Stockholders Equity": "14,166,262",
"Net Income": "944,895",
"Comprehensive Net Income": "944,821",
"BaseVar": "16,752,386",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "783,000",
"Depreciation, Depletion, Amortization": "1,304,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "88,000",
"Liabilities, Current": "1,236,000",
"Long-term Debt": "5,796,000",
"Oil and Gas Property": "0",
"Operating Expenses": "429,000",
"Other Assets": "803,000",
"Other Compr. Net Income": "0",
"Other Expenses": "5,169,000",
"Other Liabilities": "0",
"Other Net Income": "-300,000",
"Other Revenues": "57,000",
"Property, Plant and Equipment": "16,214,000",
"Revenue from Contract with Customer": "2,756,000",
"Taxes": "195,000"
},
"output_variables": {
"Liabilities": "7,815,000",
"Assets": "17,619,000",
"Revenues": "2,813,000",
"Expenses": "7,185,000",
"Stockholders Equity": "9,804,000",
"Net Income": "-4,672,000",
"Comprehensive Net Income": "-4,672,000",
"BaseVar": "19,101,760",
"ECR before LimitedLiability": "-7.0%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,446,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,338,000",
"Depreciation, Depletion, Amortization": "1,275,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "146,000",
"Liabilities, Current": "1,438,000",
"Long-term Debt": "6,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "571,000",
"Other Assets": "833,000",
"Other Compr. Net Income": "0",
"Other Expenses": "1,010,000",
"Other Liabilities": "0",
"Other Net Income": "-1,094,000",
"Other Revenues": "50,000",
"Property, Plant and Equipment": "20,619,000",
"Revenue from Contract with Customer": "6,747,000",
"Taxes": "425,000"
},
"output_variables": {
"Liabilities": "9,653,000",
"Assets": "22,898,000",
"Revenues": "6,797,000",
"Expenses": "3,427,000",
"Stockholders Equity": "13,245,000",
"Net Income": "2,276,000",
"Comprehensive Net Income": "2,276,000",
"BaseVar": "23,292,660",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,392,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,069,000",
"Depreciation, Depletion, Amortization": "1,344,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "144,000",
"Liabilities, Current": "1,716,000",
"Long-term Debt": "6,734,000",
"Oil and Gas Property": "0",
"Operating Expenses": "764,000",
"Other Assets": "1,058,000",
"Other Compr. Net Income": "-183,000",
"Other Expenses": "1,446,000",
"Other Liabilities": "0",
"Other Net Income": "-772,000",
"Other Revenues": "77,000",
"Property, Plant and Equipment": "23,759,000",
"Revenue from Contract with Customer": "9,566,000",
"Taxes": "611,000"
},
"output_variables": {
"Liabilities": "10,519,000",
"Assets": "26,209,000",
"Revenues": "9,643,000",
"Expenses": "4,309,000",
"Stockholders Equity": "15,690,000",
"Net Income": "4,562,000",
"Comprehensive Net Income": "4,379,000",
"BaseVar": "27,606,340",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,621,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,449,000",
"Depreciation, Depletion, Amortization": "1,746,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "150,000",
"Liabilities, Current": "2,108,000",
"Long-term Debt": "7,014,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,012,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-194,000",
"Other Expenses": "1,321,000",
"Other Liabilities": "0",
"Other Net Income": "-322,000",
"Other Revenues": "8,412,000",
"Property, Plant and Equipment": "26,674,000",
"Revenue from Contract with Customer": "0",
"Taxes": "525,000"
},
"output_variables": {
"Liabilities": "11,571,000",
"Assets": "29,001,000",
"Revenues": "8,412,000",
"Expenses": "4,754,000",
"Stockholders Equity": "17,430,000",
"Net Income": "3,336,000",
"Comprehensive Net Income": "3,142,000",
"BaseVar": "28,768,840",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.060838738385169,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001539838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001539838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001539838.svg"
},
{
"company_id": "0000893538",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000893538.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000893538.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000893538.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000893538_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000893538_main_keyfigs.svg",
"name": "SM Energy Co",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000893538.svg",
"report_text": "The relative strengths and weaknesses of SM Energy Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of SM Energy Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 22% points.The greatest weakness of SM Energy Co is the variable Other Liabilities, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 9.2% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000893538_2024_SM_Energy_Co.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-12.2",
"Assets": "-6.17",
"Stockholders Equity": "-19.3",
"ECR before LimitedLiability": "-13.5",
"Long-term Debt": "4.60",
"Other Liabilities": "-15.4",
"Liabilities, Current": "-2.02",
"Property, Plant and Equipment": "3.06",
"Other Assets": "-2.93",
"Oil and Gas Property": "-5.18",
"Revenues": "15.2",
"Net Income": "4.09",
"Other Revenues": "14.1",
"Operating Expenses": "4.09",
"Expenses": "-2.60",
"Depreciation, Depletion, Amortization": "7.04",
"Other Expenses": "-12.2",
"General and Administrative Expense": "-1.65",
"Comprehensive Net Income": "5.26",
"Other Net Income": "-7.54",
"Economic Capital Ratio": "-12.6"
},
"2011": {
"Liabilities": "-16.9",
"Assets": "-6.72",
"Stockholders Equity": "-21.6",
"ECR before LimitedLiability": "8.95",
"Long-term Debt": "5.56",
"Liabilities, Current": "2.42",
"Other Liabilities": "-27.4",
"Assets, Current": "-3.59",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "19.1",
"Revenues": "26.7",
"Net Income": "22.0",
"Other Revenues": "27.6",
"Other Expenses": "-27.8",
"Expenses": "4.62",
"General and Administrative Expense": "8.63",
"Depreciation, Depletion, Amortization": "6.19",
"Operating Expenses": "21.5",
"Comprehensive Net Income": "22.2",
"Other Net Income": "-8.23",
"Economic Capital Ratio": "-7.82"
},
"2012": {
"Other Liabilities": "-28.5",
"Liabilities": "-16.1",
"Assets": "-6.26",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "17.2",
"Liabilities, Current": "3.27",
"Long-term Debt": "6.06",
"Assets, Current": "-3.36",
"Oil and Gas Property": "-15.9",
"Property, Plant and Equipment": "17.7",
"Revenues": "17.2",
"Net Income": "17.5",
"Other Revenues": "17.2",
"Expenses": "10.8",
"Operating Expenses": "17.2",
"Other Expenses": "-24.3",
"Depreciation, Depletion, Amortization": "7.53",
"General and Administrative Expense": "10.4",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-5.50",
"Economic Capital Ratio": "-8.32"
},
"2013": {
"Liabilities": "-10.4",
"Stockholders Equity": "-21.0",
"ECR before LimitedLiability": "9.16",
"Liabilities, Current": "-19.2",
"Long-term Debt": "8.08",
"Other Liabilities": "-1.06",
"Other Assets": "-1.26",
"Assets": "-9.08",
"Property, Plant and Equipment": "19.8",
"Assets, Current": "-1.66",
"Oil and Gas Property": "-15.6",
"Revenues": "24.7",
"Net Income": "24.2",
"Other Revenues": "24.7",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-11.3",
"General and Administrative Expense": "8.16",
"Depreciation, Depletion, Amortization": "8.85",
"Operating Expenses": "19.0",
"Other Expenses": "-31.0",
"Economic Capital Ratio": "-7.56"
},
"2014": {
"Other Liabilities": "-3.78",
"Liabilities": "-17.1",
"Assets": "-2.40",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "32.9",
"Long-term Debt": "6.57",
"Liabilities, Current": "-20.9",
"Property, Plant and Equipment": "20.3",
"Oil and Gas Property": "-10.0",
"Assets, Current": "-2.21",
"Revenues": "25.5",
"Net Income": "33.0",
"Other Revenues": "26.5",
"Operating Expenses": "17.7",
"Expenses": "22.9",
"General and Administrative Expense": "5.84",
"Depreciation, Depletion, Amortization": "-7.03",
"Other Expenses": "5.28",
"Comprehensive Net Income": "33.0",
"Other Net Income": "-7.43",
"Economic Capital Ratio": "7.81"
},
"2015": {
"Liabilities, Current": "7.67",
"Liabilities": "-17.7",
"Assets": "6.56",
"Stockholders Equity": "-8.05",
"ECR before LimitedLiability": "37.7",
"Long-term Debt": "4.05",
"Other Liabilities": "-35.2",
"Assets, Current": "-3.40",
"Oil and Gas Property": "-15.7",
"Property, Plant and Equipment": "12.1",
"Other Revenues": "8.25",
"Revenues": "8.15",
"Net Income": "16.0",
"Depreciation, Depletion, Amortization": "-12.3",
"Expenses": "12.3",
"Other Expenses": "8.91",
"Operating Expenses": "8.43",
"General and Administrative Expense": "7.67",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-5.41",
"Economic Capital Ratio": "16.0"
},
"2016": {
"Long-term Debt": "5.90",
"Liabilities": "-12.0",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "5.88",
"Other Liabilities": "-34.1",
"Liabilities, Current": "5.88",
"Revenues": "5.88",
"Net Income": "6.04",
"Other Revenues": "5.87",
"Expenses": "5.98",
"General and Administrative Expense": "5.92",
"Depreciation, Depletion, Amortization": "-8.61",
"Operating Expenses": "6.34",
"Other Expenses": "-7.75",
"Assets, Current": "-8.42",
"Oil and Gas Property": "-18.1",
"Other Assets": "1.90",
"Property, Plant and Equipment": "10.5",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "6.04",
"Economic Capital Ratio": "-12.6"
},
"2017": {
"Long-term Debt": "9.37",
"Liabilities": "-14.7",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "-0.974",
"Other Liabilities": "-34.8",
"Liabilities, Current": "5.00",
"Revenues": "2.74",
"Net Income": "8.75",
"Other Revenues": "3.56",
"Operating Expenses": "18.9",
"Expenses": "12.4",
"Taxes": "0.884",
"Other Expenses": "-10.5",
"General and Administrative Expense": "9.05",
"Depreciation, Depletion, Amortization": "-4.96",
"Assets, Current": "-2.67",
"Property, Plant and Equipment": "19.2",
"Oil and Gas Property": "-13.6",
"Comprehensive Net Income": "8.77",
"Other Net Income": "-5.96",
"Economic Capital Ratio": "-12.6"
},
"2020": {
"Liabilities, Current": "1.54",
"Liabilities": "-8.96",
"Stockholders Equity": "-9.01",
"Long-term Debt": "1.62",
"Other Liabilities": "-26.8",
"Other Revenues": "-14.9",
"Revenues": "-6.13",
"Net Income": "1.96",
"Revenue from Contract with Customer": "1.73",
"Depreciation, Depletion, Amortization": "-13.3",
"Expenses": "1.75",
"Operating Expenses": "3.30",
"Cost of Goods and Services Sold": "-8.12",
"General and Administrative Expense": "1.57",
"Property, Plant and Equipment": "6.07",
"ECR before LimitedLiability": "2.15",
"Oil and Gas Property": "-16.7",
"Assets, Current": "-8.17",
"Comprehensive Net Income": "1.99",
"Other Net Income": "1.70",
"Economic Capital Ratio": "-10.4"
},
"2021": {
"Property, Plant and Equipment": "22.1",
"Assets": "-5.47",
"Liabilities, Current": "10.7",
"Stockholders Equity": "-7.74",
"ECR before LimitedLiability": "-4.06",
"Oil and Gas Property": "-11.7",
"Assets, Current": "-4.48",
"Other Revenues": "-17.8",
"Revenues": "12.6",
"Gains/Losses on Derivatives": "3.91",
"Revenue from Contract with Customer": "23.8",
"Expenses": "-13.5",
"Other Expenses": "-21.1",
"Cost of Goods and Services Sold": "-7.72",
"Depreciation, Depletion, Amortization": "-11.1",
"General and Administrative Expense": "5.87",
"Operating Expenses": "22.3",
"Long-term Debt": "9.99",
"Other Liabilities": "-25.7",
"Economic Capital Ratio": "-10.0",
"Other Net Income": "5.37"
},
"2022": {
"Long-term Debt": "9.66",
"Liabilities": "2.89",
"ECR before LimitedLiability": "12.5",
"Liabilities, Current": "11.2",
"Deferred Tax Liab., Net": "-2.49",
"Other Liabilities": "-19.1",
"Other Revenues": "-15.4",
"Revenues": "15.2",
"Net Income": "15.0",
"Gains/Losses on Derivatives": "3.09",
"Revenue from Contract with Customer": "29.8",
"Taxes": "1.77",
"Comprehensive Net Income": "14.4",
"Depreciation, Depletion, Amortization": "-6.18",
"Other Expenses": "-10.0",
"Operating Expenses": "19.3",
"General and Administrative Expense": "6.34",
"Cost of Goods and Services Sold": "-9.70",
"Economic Capital Ratio": "7.12",
"Property, Plant and Equipment": "8.57",
"Oil and Gas Property": "-3.76"
},
"2023": {
"Liabilities, Current": "5.35",
"Liabilities": "-4.37",
"ECR before LimitedLiability": "18.0",
"Deferred Tax Liab., Net": "-2.93",
"Long-term Debt": "8.00",
"Other Liabilities": "-17.0",
"Other Revenues": "-12.0",
"Revenues": "7.09",
"Net Income": "18.8",
"Revenue from Contract with Customer": "22.0",
"Operating Expenses": "18.7",
"Expenses": "9.17",
"Other Expenses": "1.35",
"General and Administrative Expense": "4.04",
"Depreciation, Depletion, Amortization": "-6.82",
"Cost of Goods and Services Sold": "-8.11",
"Comprehensive Net Income": "19.0",
"Other Net Income": "1.88",
"Economic Capital Ratio": "9.16",
"Property, Plant and Equipment": "11.7",
"Oil and Gas Property": "-4.19"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000893538_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "274,645",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "23,465",
"General and Administrative Expense": "106,663",
"Liabilities, Current": "502,053",
"Long-term Debt": "166,965",
"Oil and Gas Property": "0",
"Operating Expenses": "66,887",
"Other Assets": "35,624",
"Other Compr. Net Income": "22,472",
"Other Expenses": "722,768",
"Other Liabilities": "856,777",
"Other Net Income": "321",
"Other Revenues": "1,069,369",
"Property, Plant and Equipment": "2,434,052",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,525,795",
"Assets": "2,744,321",
"Revenues": "1,092,834",
"Expenses": "896,318",
"Stockholders Equity": "1,218,526",
"Net Income": "196,837",
"Comprehensive Net Income": "219,309",
"BaseVar": "3,382,464",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "91%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "463,204",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-20,707",
"General and Administrative Expense": "118,526",
"Liabilities, Current": "505,805",
"Long-term Debt": "167,895",
"Oil and Gas Property": "0",
"Operating Expenses": "71,104",
"Other Assets": "239,140",
"Other Compr. Net Income": "0",
"Other Expenses": "1,198,738",
"Other Liabilities": "1,662,340",
"Other Net Income": "466",
"Other Revenues": "1,624,025",
"Property, Plant and Equipment": "3,096,636",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,336,040",
"Assets": "3,798,980",
"Revenues": "1,603,318",
"Expenses": "1,388,368",
"Stockholders Equity": "1,462,940",
"Net Income": "215,416",
"Comprehensive Net Income": "215,416",
"BaseVar": "4,922,644",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "340,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "3,866",
"General and Administrative Expense": "119,815",
"Liabilities, Current": "541,546",
"Long-term Debt": "185,914",
"Oil and Gas Property": "0",
"Operating Expenses": "97,241",
"Other Assets": "181,768",
"Other Compr. Net Income": "-4,734",
"Other Expenses": "1,342,515",
"Other Liabilities": "2,057,603",
"Other Net Income": "220",
"Other Revenues": "1,501,236",
"Property, Plant and Equipment": "3,677,197",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785,063",
"Assets": "4,199,529",
"Revenues": "1,505,102",
"Expenses": "1,559,571",
"Stockholders Equity": "1,414,466",
"Net Income": "-54,249",
"Comprehensive Net Income": "-58,983",
"BaseVar": "5,395,465",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "647,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,777",
"General and Administrative Expense": "149,551",
"Liabilities, Current": "2,239,131",
"Long-term Debt": "149,070",
"Oil and Gas Property": "0",
"Operating Expenses": "104,180",
"Other Assets": "197,872",
"Other Compr. Net Income": "3,598",
"Other Expenses": "1,868,775",
"Other Liabilities": "710,143",
"Other Net Income": "67",
"Other Revenues": "2,295,151",
"Property, Plant and Equipment": "3,859,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,098,344",
"Assets": "4,705,165",
"Revenues": "2,293,374",
"Expenses": "2,122,506",
"Stockholders Equity": "1,606,821",
"Net Income": "170,935",
"Comprehensive Net Income": "174,533",
"BaseVar": "6,641,872",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "745,043",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "767,532",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "167,103",
"Liabilities, Current": "2,984,660",
"Long-term Debt": "160,568",
"Oil and Gas Property": "0",
"Operating Expenses": "134,515",
"Other Assets": "267,754",
"Other Compr. Net Income": "-5,896",
"Other Expenses": "784,545",
"Other Liabilities": "1,084,817",
"Other Net Income": "-2,561",
"Other Revenues": "2,522,307",
"Property, Plant and Equipment": "5,503,903",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,230,045",
"Assets": "6,516,700",
"Revenues": "2,522,307",
"Expenses": "1,853,695",
"Stockholders Equity": "2,286,655",
"Net Income": "666,051",
"Comprehensive Net Income": "660,155",
"BaseVar": "8,091,737",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "518,989",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "921,009",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,668",
"Liabilities, Current": "302,525",
"Long-term Debt": "384,857",
"Oil and Gas Property": "0",
"Operating Expenses": "151,181",
"Other Assets": "152,374",
"Other Compr. Net Income": "-2,090",
"Other Expenses": "758,888",
"Other Liabilities": "3,081,860",
"Other Net Income": "-15,929",
"Other Revenues": "1,556,965",
"Property, Plant and Equipment": "4,950,280",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,769,242",
"Assets": "5,621,643",
"Revenues": "1,556,965",
"Expenses": "1,988,746",
"Stockholders Equity": "1,852,401",
"Net Income": "-447,710",
"Comprehensive Net Income": "-449,800",
"BaseVar": "6,904,955",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "62%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "224,642",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "790,745",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,428",
"Liabilities, Current": "415,172",
"Long-term Debt": "241,718",
"Oil and Gas Property": "0",
"Operating Expenses": "83,613",
"Other Assets": "87,515",
"Other Compr. Net Income": "-1,154",
"Other Expenses": "990,492",
"Other Liabilities": "3,239,488",
"Other Net Income": "16,084",
"Other Revenues": "1,217,450",
"Property, Plant and Equipment": "6,081,354",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,896,378",
"Assets": "6,393,511",
"Revenues": "1,217,450",
"Expenses": "1,991,278",
"Stockholders Equity": "2,497,133",
"Net Income": "-757,744",
"Comprehensive Net Income": "-758,898",
"BaseVar": "7,145,043",
"ECR before LimitedLiability": "6.0%",
"Economic Capital Ratio": "60%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "549,115",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "557,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "120,585",
"Liabilities, Current": "559,212",
"Long-term Debt": "119,802",
"Oil and Gas Property": "0",
"Operating Expenses": "56,179",
"Other Assets": "72,869",
"Other Compr. Net Income": "767",
"Other Expenses": "560,352",
"Other Liabilities": "3,103,154",
"Other Net Income": "3,933",
"Other Revenues": "1,129,376",
"Property, Plant and Equipment": "5,554,792",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,782,168",
"Assets": "6,176,776",
"Revenues": "1,129,376",
"Expenses": "1,294,152",
"Stockholders Equity": "2,394,608",
"Net Income": "-160,843",
"Comprehensive Net Income": "-160,076",
"BaseVar": "6,484,973",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "203,669",
"Cost of Goods and Services Sold": "391,217",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "784,987",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,160",
"Liabilities, Current": "583,739",
"Long-term Debt": "255,213",
"Oil and Gas Property": "0",
"Operating Expenses": "40,997",
"Other Assets": "70,896",
"Other Compr. Net Income": "0",
"Other Expenses": "851,063",
"Other Liabilities": "2,121,319",
"Other Net Income": "276,137",
"Other Revenues": "485",
"Property, Plant and Equipment": "4,701,866",
"Revenue from Contract with Customer": "1,126,188",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,960,271",
"Assets": "4,976,431",
"Revenues": "1,126,673",
"Expenses": "2,167,424",
"Stockholders Equity": "2,016,160",
"Net Income": "-764,614",
"Comprehensive Net Income": "-764,614",
"BaseVar": "6,181,896",
"ECR before LimitedLiability": "1.5%",
"Economic Capital Ratio": "56%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "613,187",
"Cost of Goods and Services Sold": "505,416",
"Deferred Tax Liab., Net": "9,769",
"Depreciation, Depletion, Amortization": "774,386",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,945",
"Liabilities, Current": "889,327",
"Long-term Debt": "190,586",
"Oil and Gas Property": "0",
"Operating Expenses": "39,296",
"Other Assets": "44,792",
"Other Compr. Net Income": "0",
"Other Expenses": "1,153,019",
"Other Liabilities": "2,081,164",
"Other Net Income": "-2,603",
"Other Revenues": "24,979",
"Property, Plant and Equipment": "4,575,998",
"Revenue from Contract with Customer": "2,597,915",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,170,846",
"Assets": "5,233,977",
"Revenues": "2,622,894",
"Expenses": "2,584,062",
"Stockholders Equity": "2,063,131",
"Net Income": "36,229",
"Comprehensive Net Income": "36,229",
"BaseVar": "7,432,338",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "737,203",
"Cost of Goods and Services Sold": "620,912",
"Deferred Tax Liab., Net": "280,811",
"Depreciation, Depletion, Amortization": "603,780",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "114,558",
"Liabilities, Current": "598,584",
"Long-term Debt": "178,976",
"Oil and Gas Property": "0",
"Operating Expenses": "54,943",
"Other Assets": "96,057",
"Other Compr. Net Income": "0",
"Other Expenses": "789,137",
"Other Liabilities": "1,572,210",
"Other Net Income": "-63,365",
"Other Revenues": "12,741",
"Property, Plant and Equipment": "4,882,779",
"Revenue from Contract with Customer": "3,345,906",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,630,581",
"Assets": "5,716,039",
"Revenues": "3,358,647",
"Expenses": "2,183,330",
"Stockholders Equity": "3,085,458",
"Net Income": "1,111,952",
"Comprehensive Net Income": "1,111,952",
"BaseVar": "7,648,622",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "916,439",
"Cost of Goods and Services Sold": "563,543",
"Deferred Tax Liab., Net": "369,903",
"Depreciation, Depletion, Amortization": "690,481",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,063",
"Liabilities, Current": "633,812",
"Long-term Debt": "185,086",
"Oil and Gas Property": "0",
"Operating Expenses": "59,480",
"Other Assets": "87,126",
"Other Compr. Net Income": "0",
"Other Expenses": "140,365",
"Other Liabilities": "1,575,334",
"Other Net Income": "-928",
"Other Revenues": "29,851",
"Property, Plant and Equipment": "5,376,420",
"Revenue from Contract with Customer": "2,363,889",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,764,135",
"Assets": "6,379,985",
"Revenues": "2,393,740",
"Expenses": "1,574,932",
"Stockholders Equity": "3,615,850",
"Net Income": "817,880",
"Comprehensive Net Income": "817,880",
"BaseVar": "7,033,212",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 1.057728304455679,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000893538.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000893538.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000893538.svg"
},
{
"company_id": "0000858470",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000858470.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000858470.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000858470.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000858470_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000858470_main_keyfigs.svg",
"name": "Coterra Energy Inc",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000858470.svg",
"report_text": "The relative strengths and weaknesses of Coterra Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Coterra Energy Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Coterra Energy Inc is the variable Deferred Tax Liab., Net, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 9.0% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000858470_2024_Coterra_Energy_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-15.6",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "-10.5",
"Liabilities, Current": "1.43",
"Long-term Debt": "-7.13",
"Other Liabilities": "-9.41",
"Revenues": "-1.03",
"Net Income": "11.6",
"Other Revenues": "-0.926",
"Depreciation, Depletion, Amortization": "-2.04",
"Expenses": "17.8",
"Other Expenses": "29.9",
"Operating Expenses": "-12.8",
"Assets, Current": "-1.19",
"Oil and Gas Property": "-5.19",
"Other Assets": "-3.56",
"Property, Plant and Equipment": "13.1",
"Comprehensive Net Income": "6.68",
"Other Net Income": "-4.50",
"Other Compr. Net Income": "-4.52",
"Economic Capital Ratio": "-11.3"
},
"2010": {
"Liabilities": "-15.6",
"Assets": "-1.54",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-20.2",
"Long-term Debt": "-12.3",
"Other Liabilities": "-6.87",
"Liabilities, Current": "3.71",
"Assets, Current": "-2.12",
"Comprehensive Net Income": "-2.33",
"Property, Plant and Equipment": "12.8",
"Other Assets": "-3.05",
"Oil and Gas Property": "-5.37",
"Revenues": "-3.30",
"Other Revenues": "-3.22",
"Operating Expenses": "-15.4",
"Expenses": "8.31",
"Depreciation, Depletion, Amortization": "-4.62",
"Other Expenses": "29.8",
"Other Compr. Net Income": "-1.41",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-19.3"
},
"2011": {
"Liabilities": "-16.3",
"Stockholders Equity": "-9.42",
"ECR before LimitedLiability": "15.6",
"Long-term Debt": "-10.5",
"Liabilities, Current": "4.00",
"Other Liabilities": "-9.57",
"Revenues": "5.69",
"Net Income": "15.2",
"Other Revenues": "5.75",
"Other Expenses": "19.3",
"Expenses": "17.0",
"General and Administrative Expense": "7.07",
"Depreciation, Depletion, Amortization": "-5.12",
"Operating Expenses": "-3.60",
"Assets, Current": "-3.06",
"Other Assets": "-2.57",
"Oil and Gas Property": "-8.55",
"Property, Plant and Equipment": "31.4",
"Comprehensive Net Income": "18.9",
"Other Net Income": "-6.97",
"Other Compr. Net Income": "3.33",
"Economic Capital Ratio": "-1.22"
},
"2012": {
"Other Liabilities": "-8.01",
"Liabilities": "-13.1",
"Stockholders Equity": "-7.93",
"ECR before LimitedLiability": "28.9",
"Liabilities, Current": "3.94",
"Long-term Debt": "-8.99",
"Revenues": "11.6",
"Net Income": "28.7",
"Other Revenues": "11.8",
"Expenses": "21.7",
"Operating Expenses": "-8.72",
"Other Expenses": "28.9",
"Depreciation, Depletion, Amortization": "-6.65",
"General and Administrative Expense": "8.42",
"Oil and Gas Property": "-11.5",
"Property, Plant and Equipment": "29.2",
"Assets, Current": "-2.70",
"Comprehensive Net Income": "25.9",
"Other Net Income": "-5.13",
"Other Compr. Net Income": "-2.33",
"Economic Capital Ratio": "3.39"
},
"2013": {
"Liabilities": "-9.84",
"Stockholders Equity": "-10.6",
"ECR before LimitedLiability": "17.6",
"Liabilities, Current": "6.33",
"Long-term Debt": "-8.70",
"Other Liabilities": "-7.93",
"Other Assets": "-1.66",
"Assets": "-2.51",
"Property, Plant and Equipment": "30.2",
"Assets, Current": "-2.38",
"Oil and Gas Property": "-11.8",
"Revenues": "22.3",
"Net Income": "24.1",
"Other Revenues": "22.2",
"Expenses": "13.1",
"Operating Expenses": "-13.3",
"General and Administrative Expense": "7.57",
"Depreciation, Depletion, Amortization": "-9.17",
"Other Expenses": "31.9",
"Comprehensive Net Income": "22.9",
"Other Net Income": "-10.6",
"Economic Capital Ratio": "0.863"
},
"2014": {
"Other Liabilities": "-3.22",
"Liabilities": "-12.7",
"Assets": "-4.25",
"Stockholders Equity": "-14.9",
"ECR before LimitedLiability": "25.6",
"Long-term Debt": "-16.1",
"Liabilities, Current": "5.91",
"Property, Plant and Equipment": "25.5",
"Oil and Gas Property": "-12.5",
"Assets, Current": "-4.21",
"Gains/Losses on Derivatives": "4.41",
"Revenues": "25.5",
"Net Income": "25.7",
"Other Revenues": "23.5",
"Operating Expenses": "-26.0",
"Expenses": "14.5",
"General and Administrative Expense": "8.14",
"Depreciation, Depletion, Amortization": "-7.15",
"Other Expenses": "26.9",
"Comprehensive Net Income": "25.7",
"Other Net Income": "-9.47",
"Economic Capital Ratio": "0.551"
},
"2015": {
"Liabilities, Current": "8.48",
"Liabilities": "-17.0",
"Assets": "8.83",
"Stockholders Equity": "-3.20",
"ECR before LimitedLiability": "49.2",
"Long-term Debt": "-21.2",
"Other Liabilities": "-5.70",
"Assets, Current": "-4.84",
"Oil and Gas Property": "-12.3",
"Property, Plant and Equipment": "22.4",
"Other Revenues": "18.3",
"Revenues": "18.7",
"Net Income": "25.6",
"Depreciation, Depletion, Amortization": "-6.61",
"Expenses": "22.8",
"Other Expenses": "26.0",
"Operating Expenses": "-13.1",
"General and Administrative Expense": "9.05",
"Comprehensive Net Income": "25.8",
"Other Net Income": "-6.61",
"Economic Capital Ratio": "27.5"
},
"2016": {
"Long-term Debt": "-11.2",
"Liabilities": "-5.82",
"Stockholders Equity": "-4.58",
"ECR before LimitedLiability": "18.9",
"Other Liabilities": "-4.00",
"Liabilities, Current": "8.32",
"Gains/Losses on Derivatives": "-0.518",
"Revenues": "13.5",
"Net Income": "18.3",
"Other Revenues": "14.1",
"Expenses": "13.5",
"General and Administrative Expense": "9.61",
"Depreciation, Depletion, Amortization": "-7.59",
"Operating Expenses": "-27.3",
"Other Expenses": "20.9",
"Assets, Current": "-2.62",
"Oil and Gas Property": "-14.6",
"Other Assets": "2.42",
"Property, Plant and Equipment": "19.3",
"Other Net Income": "-8.32",
"Comprehensive Net Income": "18.5",
"Economic Capital Ratio": "0.342"
},
"2017": {
"Other Assets": "7.39",
"Assets": "-3.86",
"Stockholders Equity": "-7.31",
"ECR before LimitedLiability": "15.7",
"Oil and Gas Property": "-10.8",
"Property, Plant and Equipment": "5.18",
"Revenues": "27.8",
"Net Income": "17.1",
"Other Revenues": "28.2",
"Revenue from Contract with Customer": "-0.759",
"Operating Expenses": "-27.1",
"Expenses": "3.01",
"Other Expenses": "34.3",
"General and Administrative Expense": "10.2",
"Depreciation, Depletion, Amortization": "-7.81",
"Long-term Debt": "-6.49",
"Other Liabilities": "1.24",
"Liabilities, Current": "4.16",
"Comprehensive Net Income": "17.1",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "4.08"
},
"2018": {
"Other Assets": "1.44",
"Assets": "-3.88",
"Liabilities, Current": "9.62",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "20.5",
"Property, Plant and Equipment": "7.44",
"Assets, Current": "-1.21",
"Oil and Gas Property": "-7.77",
"Gains/Losses on Derivatives": "1.05",
"Revenues": "25.1",
"Net Income": "23.4",
"Depreciation, Depletion, Amortization": "-4.64",
"Revenue from Contract with Customer": "46.9",
"Other Revenues": "-19.6",
"Other Liabilities": "-1.31",
"Long-term Debt": "-10.6",
"Comprehensive Net Income": "23.6",
"Other Expenses": "15.7",
"Operating Expenses": "-17.8",
"General and Administrative Expense": "6.42",
"Economic Capital Ratio": "6.11"
},
"2019": {
"Liabilities, Current": "8.05",
"Liabilities": "-6.32",
"Stockholders Equity": "-8.52",
"ECR before LimitedLiability": "26.7",
"Long-term Debt": "-6.33",
"Other Liabilities": "2.46",
"Deferred Tax Liab., Net": "-11.7",
"Revenues": "18.9",
"Net Income": "32.5",
"Other Revenues": "-15.1",
"Revenue from Contract with Customer": "35.2",
"Expenses": "11.1",
"Other Expenses": "18.5",
"Depreciation, Depletion, Amortization": "-2.68",
"Cost of Goods and Services Sold": "3.22",
"General and Administrative Expense": "3.72",
"Operating Expenses": "-11.1",
"Oil and Gas Property": "-6.58",
"Property, Plant and Equipment": "9.11",
"Comprehensive Net Income": "32.9",
"Economic Capital Ratio": "16.8"
},
"2020": {
"Liabilities, Current": "6.54",
"Liabilities": "-6.86",
"Assets": "2.55",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "-5.86",
"Other Liabilities": "3.82",
"Deferred Tax Liab., Net": "-12.4",
"Property, Plant and Equipment": "23.0",
"Assets, Current": "-2.40",
"Oil and Gas Property": "-8.02",
"Other Revenues": "-11.4",
"Revenues": "10.9",
"Net Income": "35.3",
"Revenue from Contract with Customer": "23.2",
"Depreciation, Depletion, Amortization": "-3.13",
"Expenses": "27.1",
"Operating Expenses": "19.7",
"Cost of Goods and Services Sold": "2.91",
"General and Administrative Expense": "4.11",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "23.4"
},
"2021": {
"Deferred Tax Liab., Net": "-12.7",
"Liabilities": "-2.26",
"Assets": "9.07",
"Stockholders Equity": "13.9",
"ECR before LimitedLiability": "17.1",
"Liabilities, Current": "11.2",
"Other Liabilities": "2.95",
"Long-term Debt": "-5.56",
"Property, Plant and Equipment": "26.4",
"Oil and Gas Property": "-4.99",
"Other Revenues": "-11.5",
"Revenues": "-10.2",
"Net Income": "9.13",
"Expenses": "17.6",
"Other Expenses": "1.57",
"Cost of Goods and Services Sold": "2.96",
"General and Administrative Expense": "3.51",
"Operating Expenses": "7.99",
"Comprehensive Net Income": "9.39",
"Other Net Income": "2.86",
"Economic Capital Ratio": "11.1"
},
"2022": {
"Liabilities": "3.79",
"Assets": "1.15",
"Stockholders Equity": "8.18",
"ECR before LimitedLiability": "20.9",
"Liabilities, Current": "12.5",
"Deferred Tax Liab., Net": "-14.8",
"Other Liabilities": "4.60",
"Oil and Gas Property": "-1.95",
"Property, Plant and Equipment": "6.94",
"Other Revenues": "-13.8",
"Revenues": "7.66",
"Net Income": "17.7",
"Revenue from Contract with Customer": "22.6",
"Expenses": "9.00",
"Depreciation, Depletion, Amortization": "-4.53",
"Other Expenses": "-1.52",
"Operating Expenses": "8.29",
"General and Administrative Expense": "5.08",
"Cost of Goods and Services Sold": "2.39",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "15.5"
},
"2023": {
"Liabilities, Current": "5.74",
"Liabilities": "-1.57",
"Assets": "2.81",
"Stockholders Equity": "5.70",
"ECR before LimitedLiability": "17.8",
"Deferred Tax Liab., Net": "-13.4",
"Other Liabilities": "4.04",
"Assets, Current": "-1.54",
"Oil and Gas Property": "-4.05",
"Property, Plant and Equipment": "16.7",
"Operating Expenses": "8.24",
"Expenses": "10.0",
"Other Revenues": "-12.0",
"Net Income": "12.7",
"General and Administrative Expense": "4.22",
"Depreciation, Depletion, Amortization": "-4.34",
"Cost of Goods and Services Sold": "2.39",
"Comprehensive Net Income": "12.9",
"Other Net Income": "2.18",
"Revenue from Contract with Customer": "12.8",
"Economic Capital Ratio": "8.96"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000858470_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "281,502",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "221,270",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,374",
"Liabilities, Current": "308,741",
"Long-term Debt": "862,510",
"Oil and Gas Property": "0",
"Operating Expenses": "593,704",
"Other Assets": "43,700",
"Other Compr. Net Income": "-143,990",
"Other Expenses": "-200,367",
"Other Liabilities": "699,636",
"Other Net Income": "-3,303",
"Other Revenues": "879,276",
"Property, Plant and Equipment": "3,358,199",
"Revenue from Contract with Customer": "0",
"Taxes": "44,649"
},
"output_variables": {
"Liabilities": "1,870,887",
"Assets": "3,683,401",
"Revenues": "879,276",
"Expenses": "727,630",
"Stockholders Equity": "1,812,514",
"Net Income": "148,343",
"Comprehensive Net Income": "4,353",
"BaseVar": "3,864,747",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "203,008",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "327,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,177",
"Liabilities, Current": "303,835",
"Long-term Debt": "1,079,490",
"Oil and Gas Property": "0",
"Operating Expenses": "683,890",
"Other Assets": "39,263",
"Other Compr. Net Income": "-46,119",
"Other Expenses": "-349,042",
"Other Liabilities": "749,006",
"Other Net Income": "38,353",
"Other Revenues": "844,035",
"Property, Plant and Equipment": "3,762,760",
"Revenue from Contract with Customer": "0",
"Taxes": "37,894"
},
"output_variables": {
"Liabilities": "2,132,331",
"Assets": "4,005,031",
"Revenues": "844,035",
"Expenses": "779,002",
"Stockholders Equity": "1,872,700",
"Net Income": "103,386",
"Comprehensive Net Income": "57,267",
"BaseVar": "4,127,337",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "345,800",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "343,141",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,667",
"Liabilities, Current": "343,344",
"Long-term Debt": "1,042,081",
"Oil and Gas Property": "0",
"Operating Expenses": "736,396",
"Other Assets": "51,109",
"Other Compr. Net Income": "108,230",
"Other Expenses": "-362,605",
"Other Liabilities": "841,300",
"Other Net Income": "-8,281",
"Other Revenues": "979,864",
"Property, Plant and Equipment": "3,934,584",
"Revenue from Contract with Customer": "0",
"Taxes": "27,576"
},
"output_variables": {
"Liabilities": "2,226,725",
"Assets": "4,331,493",
"Revenues": "979,864",
"Expenses": "849,175",
"Stockholders Equity": "2,104,768",
"Net Income": "122,408",
"Comprehensive Net Income": "230,638",
"BaseVar": "4,485,350",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "90%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "270,310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "451,405",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,239",
"Liabilities, Current": "444,139",
"Long-term Debt": "1,119,191",
"Oil and Gas Property": "0",
"Operating Expenses": "949,048",
"Other Assets": "35,026",
"Other Compr. Net Income": "-80,667",
"Other Expenses": "-515,408",
"Other Liabilities": "921,536",
"Other Net Income": "-17,658",
"Other Revenues": "1,204,546",
"Property, Plant and Equipment": "4,310,977",
"Revenue from Contract with Customer": "0",
"Taxes": "48,874"
},
"output_variables": {
"Liabilities": "2,484,866",
"Assets": "4,616,313",
"Revenues": "1,204,546",
"Expenses": "1,055,158",
"Stockholders Equity": "2,131,447",
"Net Income": "131,730",
"Comprehensive Net Income": "51,063",
"BaseVar": "5,012,567",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "378,899",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "651,052",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,606",
"Liabilities, Current": "407,905",
"Long-term Debt": "1,267,107",
"Oil and Gas Property": "0",
"Operating Expenses": "1,217,149",
"Other Assets": "55,954",
"Other Compr. Net Income": "-32,241",
"Other Expenses": "-592,938",
"Other Liabilities": "1,101,466",
"Other Net Income": "-43,591",
"Other Revenues": "1,746,278",
"Property, Plant and Equipment": "4,546,227",
"Revenue from Contract with Customer": "0",
"Taxes": "43,045"
},
"output_variables": {
"Liabilities": "2,776,478",
"Assets": "4,981,080",
"Revenues": "1,746,278",
"Expenses": "1,422,914",
"Stockholders Equity": "2,204,602",
"Net Income": "279,773",
"Comprehensive Net Income": "247,532",
"BaseVar": "5,890,694",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "413,447",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "632,760",
"Gains/Losses on Derivatives": "219,319",
"General and Administrative Expense": "82,590",
"Liabilities, Current": "499,018",
"Long-term Debt": "1,916,262",
"Oil and Gas Property": "0",
"Operating Expenses": "2,087,025",
"Other Assets": "98,558",
"Other Compr. Net Income": "6,210",
"Other Expenses": "-834,429",
"Other Liabilities": "879,703",
"Other Net Income": "-53,585",
"Other Revenues": "1,953,692",
"Property, Plant and Equipment": "4,925,711",
"Revenue from Contract with Customer": "0",
"Taxes": "47,012"
},
"output_variables": {
"Liabilities": "3,294,983",
"Assets": "5,437,716",
"Revenues": "2,173,011",
"Expenses": "2,014,958",
"Stockholders Equity": "2,142,733",
"Net Income": "104,468",
"Comprehensive Net Income": "110,678",
"BaseVar": "6,999,963",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "144,786",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "622,211",
"Gains/Losses on Derivatives": "56,686",
"General and Administrative Expense": "69,444",
"Liabilities, Current": "235,552",
"Long-term Debt": "2,174,630",
"Oil and Gas Property": "0",
"Operating Expenses": "1,457,793",
"Other Assets": "140,234",
"Other Compr. Net Income": "1,786",
"Other Expenses": "-807,846",
"Other Liabilities": "842,529",
"Other Net Income": "-86,630",
"Other Revenues": "1,300,464",
"Property, Plant and Equipment": "4,976,879",
"Revenue from Contract with Customer": "0",
"Taxes": "42,809"
},
"output_variables": {
"Liabilities": "3,252,711",
"Assets": "5,261,899",
"Revenues": "1,357,150",
"Expenses": "1,384,411",
"Stockholders Equity": "2,009,188",
"Net Income": "-113,891",
"Comprehensive Net Income": "-112,105",
"BaseVar": "6,011,891",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "715,881",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "590,128",
"Gains/Losses on Derivatives": "-38,950",
"General and Administrative Expense": "87,242",
"Liabilities, Current": "257,812",
"Long-term Debt": "1,681,384",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,897",
"Other Assets": "156,563",
"Other Compr. Net Income": "1,350",
"Other Expenses": "-949,068",
"Other Liabilities": "615,706",
"Other Net Income": "-97,379",
"Other Revenues": "1,194,627",
"Property, Plant and Equipment": "4,250,125",
"Revenue from Contract with Customer": "0",
"Taxes": "29,223"
},
"output_variables": {
"Liabilities": "2,554,902",
"Assets": "5,122,569",
"Revenues": "1,155,677",
"Expenses": "1,475,422",
"Stockholders Equity": "2,567,667",
"Net Income": "-417,124",
"Comprehensive Net Income": "-415,774",
"BaseVar": "5,531,229",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "764,957",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "568,817",
"Gains/Losses on Derivatives": "16,926",
"General and Administrative Expense": "97,786",
"Liabilities, Current": "630,050",
"Long-term Debt": "1,301,215",
"Oil and Gas Property": "0",
"Operating Expenses": "1,803,428",
"Other Assets": "890,183",
"Other Compr. Net Income": "1,092",
"Other Expenses": "-1,028,918",
"Other Liabilities": "272,174",
"Other Net Income": "-189,226",
"Other Revenues": "1,747,293",
"Property, Plant and Equipment": "3,072,204",
"Revenue from Contract with Customer": "0",
"Taxes": "33,487"
},
"output_variables": {
"Liabilities": "2,203,439",
"Assets": "4,727,344",
"Revenues": "1,764,219",
"Expenses": "1,474,600",
"Stockholders Equity": "2,523,905",
"Net Income": "100,393",
"Comprehensive Net Income": "101,485",
"BaseVar": "5,591,456",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "544,545",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "417,479",
"Gains/Losses on Derivatives": "44,432",
"General and Administrative Expense": "96,641",
"Liabilities, Current": "287,264",
"Long-term Debt": "1,336,897",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,157",
"Other Assets": "190,678",
"Other Compr. Net Income": "2,360",
"Other Expenses": "-395,668",
"Other Liabilities": "486,509",
"Other Net Income": "-88,827",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,463,606",
"Revenue from Contract with Customer": "2,143,716",
"Taxes": "22,642"
},
"output_variables": {
"Liabilities": "2,110,670",
"Assets": "4,198,829",
"Revenues": "2,188,148",
"Expenses": "1,542,251",
"Stockholders Equity": "2,088,159",
"Net Income": "557,070",
"Comprehensive Net Income": "559,430",
"BaseVar": "5,524,133",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "568,248",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "702,104",
"Depreciation, Depletion, Amortization": "405,733",
"Gains/Losses on Derivatives": "80,808",
"General and Administrative Expense": "94,870",
"Liabilities, Current": "328,034",
"Long-term Debt": "1,272,907",
"Oil and Gas Property": "0",
"Operating Expenses": "1,189,561",
"Other Assets": "63,291",
"Other Compr. Net Income": "-3,077",
"Other Expenses": "-298,502",
"Other Liabilities": "32,713",
"Other Net Income": "23,508",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,855,706",
"Revenue from Contract with Customer": "1,985,469",
"Taxes": "17,053"
},
"output_variables": {
"Liabilities": "2,335,758",
"Assets": "4,487,245",
"Revenues": "2,066,277",
"Expenses": "1,408,715",
"Stockholders Equity": "2,151,487",
"Net Income": "681,070",
"Comprehensive Net Income": "677,993",
"BaseVar": "5,582,479",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "415,715",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "774,195",
"Depreciation, Depletion, Amortization": "390,903",
"Gains/Losses on Derivatives": "61,404",
"General and Administrative Expense": "105,391",
"Liabilities, Current": "390,226",
"Long-term Debt": "1,112,691",
"Oil and Gas Property": "0",
"Operating Expenses": "88,822",
"Other Assets": "63,211",
"Other Compr. Net Income": "1,059",
"Other Expenses": "611,696",
"Other Liabilities": "30,713",
"Other Net Income": "-54,903",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,044,606",
"Revenue from Contract with Customer": "1,405,220",
"Taxes": "14,380"
},
"output_variables": {
"Liabilities": "2,307,825",
"Assets": "4,523,532",
"Revenues": "1,466,624",
"Expenses": "1,211,192",
"Stockholders Equity": "2,215,707",
"Net Income": "200,529",
"Comprehensive Net Income": "201,588",
"BaseVar": "5,110,621",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,136,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,101,000",
"Depreciation, Depletion, Amortization": "693,000",
"Gains/Losses on Derivatives": "-221,000",
"General and Administrative Expense": "270,000",
"Liabilities, Current": "1,220,000",
"Long-term Debt": "3,758,000",
"Oil and Gas Property": "0",
"Operating Expenses": "837,000",
"Other Assets": "389,000",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "344,000",
"Other Liabilities": "33,000",
"Other Net Income": "-64,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,375,000",
"Revenue from Contract with Customer": "3,670,000",
"Taxes": "83,000"
},
"output_variables": {
"Liabilities": "8,112,000",
"Assets": "19,900,000",
"Revenues": "3,449,000",
"Expenses": "2,227,000",
"Stockholders Equity": "11,788,000",
"Net Income": "1,158,000",
"Comprehensive Net Income": "1,157,000",
"BaseVar": "17,565,420",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,211,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,339,000",
"Depreciation, Depletion, Amortization": "1,635,000",
"Gains/Losses on Derivatives": "-463,000",
"General and Administrative Expense": "396,000",
"Liabilities, Current": "1,193,000",
"Long-term Debt": "2,952,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,444,000",
"Other Assets": "464,000",
"Other Compr. Net Income": "12,000",
"Other Expenses": "1,104,000",
"Other Liabilities": "0",
"Other Net Income": "-41,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,479,000",
"Revenue from Contract with Customer": "9,514,000",
"Taxes": "366,000"
},
"output_variables": {
"Liabilities": "7,484,000",
"Assets": "20,154,000",
"Revenues": "9,051,000",
"Expenses": "4,945,000",
"Stockholders Equity": "12,670,000",
"Net Income": "4,065,000",
"Comprehensive Net Income": "4,077,000",
"BaseVar": "22,529,380",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,015,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "3,413,000",
"Depreciation, Depletion, Amortization": "1,641,000",
"Gains/Losses on Derivatives": "230,000",
"General and Administrative Expense": "291,000",
"Liabilities, Current": "1,660,000",
"Long-term Debt": "2,295,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,557,000",
"Other Assets": "467,000",
"Other Compr. Net Income": "-2,000",
"Other Expenses": "576,000",
"Other Liabilities": "0",
"Other Net Income": "59,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "17,933,000",
"Revenue from Contract with Customer": "5,684,000",
"Taxes": "283,000"
},
"output_variables": {
"Liabilities": "7,368,000",
"Assets": "20,415,000",
"Revenues": "5,914,000",
"Expenses": "4,348,000",
"Stockholders Equity": "13,047,000",
"Net Income": "1,625,000",
"Comprehensive Net Income": "1,623,000",
"BaseVar": "20,291,760",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.0557741567616796,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000858470.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000858470.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000858470.svg"
},
{
"company_id": "0001528129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001528129.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001528129.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001528129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001528129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001528129_main_keyfigs.svg",
"name": "Vital Energy Inc",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001528129.svg",
"report_text": "The relative strengths and weaknesses of Vital Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vital Energy Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Vital Energy Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 105%, being 7.9% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001528129_2024_Vital_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "5.90",
"Liabilities": "-19.5",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "23.7",
"Liabilities, Current": "2.94",
"Long-term Debt": "-31.6",
"Revenues": "9.25",
"Net Income": "23.8",
"Other Revenues": "9.39",
"Expenses": "23.8",
"Operating Expenses": "19.5",
"Other Expenses": "7.93",
"Depreciation, Depletion, Amortization": "-7.08",
"General and Administrative Expense": "8.48",
"Oil and Gas Property": "-12.6",
"Other Assets": "-1.47",
"Property, Plant and Equipment": "24.1",
"Assets, Current": "-3.00",
"Comprehensive Net Income": "23.8",
"Other Net Income": "-8.70",
"Economic Capital Ratio": "-1.80"
},
"2013": {
"Liabilities": "-10.8",
"Assets": "1.48",
"Stockholders Equity": "-4.86",
"ECR before LimitedLiability": "19.9",
"Liabilities, Current": "4.11",
"Long-term Debt": "-24.1",
"Other Liabilities": "6.53",
"Property, Plant and Equipment": "26.8",
"Oil and Gas Property": "-10.3",
"Revenues": "11.7",
"Net Income": "20.6",
"Other Revenues": "11.6",
"Taxes": "-1.33",
"Expenses": "19.1",
"Operating Expenses": "16.4",
"General and Administrative Expense": "4.63",
"Depreciation, Depletion, Amortization": "-4.98",
"Other Expenses": "4.19",
"Comprehensive Net Income": "20.3",
"Other Net Income": "-9.60",
"Economic Capital Ratio": "3.20"
},
"2014": {
"Other Liabilities": "4.56",
"Liabilities": "-18.4",
"Assets": "2.18",
"Stockholders Equity": "-8.78",
"ECR before LimitedLiability": "31.8",
"Long-term Debt": "-28.4",
"Liabilities, Current": "2.98",
"Property, Plant and Equipment": "26.6",
"Oil and Gas Property": "-9.41",
"Assets, Current": "-2.21",
"Revenues": "4.42",
"Net Income": "31.7",
"Other Revenues": "5.18",
"Operating Expenses": "18.3",
"Expenses": "29.2",
"General and Administrative Expense": "4.61",
"Depreciation, Depletion, Amortization": "-1.57",
"Taxes": "-0.941",
"Other Expenses": "7.39",
"Comprehensive Net Income": "31.7",
"Economic Capital Ratio": "6.80"
},
"2015": {
"Liabilities, Current": "-1.45",
"Liabilities": "1.44",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "-8.90",
"Long-term Debt": "4.93",
"Other Liabilities": "-0.960",
"Assets, Current": "-3.44",
"Assets": "-18.2",
"Other Assets": "-14.7",
"Oil and Gas Property": "-4.25",
"Property, Plant and Equipment": "3.41",
"Other Revenues": "3.16",
"Revenues": "2.72",
"Net Income": "-12.1",
"Depreciation, Depletion, Amortization": "-0.730",
"Expenses": "-15.2",
"Other Expenses": "-31.9",
"Operating Expenses": "8.52",
"General and Administrative Expense": "3.03",
"Comprehensive Net Income": "-11.7",
"Economic Capital Ratio": "-30.6"
},
"2016": {
"Long-term Debt": "-20.6",
"Liabilities": "-5.08",
"Stockholders Equity": "-21.2",
"ECR before LimitedLiability": "-0.551",
"Other Liabilities": "0.346",
"Liabilities, Current": "0.524",
"Other Assets": "-10.2",
"Assets": "-4.34",
"Property, Plant and Equipment": "1.86",
"Assets, Current": "-0.509",
"Oil and Gas Property": "0.686",
"Revenues": "2.62",
"Net Income": "1.98",
"Other Revenues": "2.49",
"Expenses": "1.99",
"General and Administrative Expense": "0.754",
"Operating Expenses": "3.23",
"Other Expenses": "-0.554",
"Other Net Income": "-6.31",
"Comprehensive Net Income": "2.01",
"Economic Capital Ratio": "-19.1"
},
"2017": {
"Long-term Debt": "-22.0",
"Liabilities": "-7.83",
"Assets": "-3.52",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "33.9",
"Other Liabilities": "5.71",
"Liabilities, Current": "5.27",
"Other Assets": "-7.74",
"Oil and Gas Property": "4.91",
"Property, Plant and Equipment": "5.74",
"Revenues": "22.9",
"Net Income": "47.7",
"Other Revenues": "23.8",
"Operating Expenses": "19.9",
"Expenses": "10.1",
"Other Expenses": "-12.8",
"General and Administrative Expense": "6.39",
"Depreciation, Depletion, Amortization": "-1.17",
"Comprehensive Net Income": "47.7",
"Other Net Income": "10.0",
"Economic Capital Ratio": "22.3"
},
"2018": {
"Liabilities": "-3.64",
"Assets": "-2.77",
"Stockholders Equity": "-8.70",
"ECR before LimitedLiability": "19.7",
"Liabilities, Current": "7.78",
"Other Liabilities": "6.63",
"Long-term Debt": "-21.7",
"Other Assets": "-11.3",
"Property, Plant and Equipment": "12.1",
"Oil and Gas Property": "11.7",
"Revenues": "18.7",
"Net Income": "23.2",
"Revenue from Contract with Customer": "43.1",
"Other Revenues": "-18.5",
"Expenses": "3.08",
"Depreciation, Depletion, Amortization": "-3.68",
"Other Expenses": "-11.4",
"Operating Expenses": "16.2",
"General and Administrative Expense": "3.81",
"Comprehensive Net Income": "23.2",
"Economic Capital Ratio": "5.31"
},
"2019": {
"Liabilities, Current": "0.180",
"Liabilities": "-8.56",
"Stockholders Equity": "-21.3",
"Long-term Debt": "-23.0",
"Assets, Current": "-6.21",
"Assets": "-12.2",
"Oil and Gas Property": "2.21",
"Property, Plant and Equipment": "1.39",
"Other Assets": "-29.0",
"Taxes": "-0.987",
"Expenses": "-13.4",
"Other Revenues": "-21.3",
"Net Income": "-6.37",
"Other Expenses": "-34.6",
"Depreciation, Depletion, Amortization": "-5.98",
"General and Administrative Expense": "0.0890",
"Operating Expenses": "1.48",
"ECR before LimitedLiability": "-20.9",
"Comprehensive Net Income": "-5.76",
"Revenue from Contract with Customer": "1.97",
"Economic Capital Ratio": "-30.9"
},
"2020": {
"Liabilities": "-1.31",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "-13.7",
"Long-term Debt": "-3.19",
"Property, Plant and Equipment": "4.33",
"Assets": "-10.9",
"Assets, Current": "-5.03",
"Other Assets": "-12.2",
"Oil and Gas Property": "7.48",
"Other Revenues": "-5.98",
"Revenues": "1.91",
"Net Income": "-7.92",
"Revenue from Contract with Customer": "9.00",
"Depreciation, Depletion, Amortization": "-1.69",
"Expenses": "-9.27",
"Operating Expenses": "9.23",
"Cost of Goods and Services Sold": "1.57",
"General and Administrative Expense": "2.45",
"Other Expenses": "-14.1",
"Comprehensive Net Income": "-7.83",
"Economic Capital Ratio": "-26.3"
},
"2021": {
"Liabilities": "-8.39",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "-9.81",
"Liabilities, Current": "9.06",
"Long-term Debt": "-25.9",
"Property, Plant and Equipment": "18.0",
"Assets": "-8.63",
"Other Assets": "-21.5",
"Oil and Gas Property": "18.1",
"Assets, Current": "-6.07",
"Other Revenues": "-18.5",
"Revenues": "13.0",
"Net Income": "9.45",
"Revenue from Contract with Customer": "18.5",
"Expenses": "15.1",
"Other Expenses": "-8.71",
"General and Administrative Expense": "5.75",
"Operating Expenses": "17.8",
"Comprehensive Net Income": "9.89",
"Other Net Income": "-16.6",
"Economic Capital Ratio": "-15.8"
},
"2022": {
"Oil and Gas Property": "11.4",
"Assets": "-2.97",
"Stockholders Equity": "-9.66",
"ECR before LimitedLiability": "6.72",
"Property, Plant and Equipment": "9.10",
"Other Assets": "-9.37",
"Other Revenues": "-16.7",
"Revenues": "20.8",
"Net Income": "17.5",
"Gains/Losses on Derivatives": "3.34",
"Revenue from Contract with Customer": "38.0",
"Expenses": "13.6",
"Depreciation, Depletion, Amortization": "-5.97",
"Operating Expenses": "14.2",
"General and Administrative Expense": "6.62",
"Cost of Goods and Services Sold": "3.00",
"Liabilities, Current": "9.36",
"Long-term Debt": "-21.1",
"Other Liabilities": "5.09",
"Comprehensive Net Income": "16.9",
"Other Net Income": "-15.3",
"Economic Capital Ratio": "1.32"
},
"2023": {
"Liabilities, Current": "3.08",
"Liabilities": "-8.89",
"ECR before LimitedLiability": "16.7",
"Long-term Debt": "-19.2",
"Other Liabilities": "3.85",
"Assets, Current": "-2.04",
"Assets": "2.22",
"Oil and Gas Property": "19.7",
"Other Assets": "-9.91",
"Property, Plant and Equipment": "13.6",
"Operating Expenses": "11.3",
"Expenses": "17.8",
"Net Income": "19.4",
"Other Expenses": "6.71",
"General and Administrative Expense": "3.35",
"Depreciation, Depletion, Amortization": "-5.06",
"Cost of Goods and Services Sold": "2.29",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "19.6",
"Revenue from Contract with Customer": "14.3",
"Economic Capital Ratio": "7.95"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001528129_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "137,437",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "243,649",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,106",
"Liabilities, Current": "262,068",
"Long-term Debt": "1,244,513",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "86,976",
"Other Compr. Net Income": "0",
"Other Expenses": "105,857",
"Other Liabilities": "0",
"Other Net Income": "-77,177",
"Other Revenues": "588,080",
"Property, Plant and Equipment": "2,113,891",
"Revenue from Contract with Customer": "0",
"Taxes": "37,637"
},
"output_variables": {
"Liabilities": "1,506,581",
"Assets": "2,338,304",
"Revenues": "588,080",
"Expenses": "449,249",
"Stockholders Equity": "831,723",
"Net Income": "61,654",
"Comprehensive Net Income": "61,654",
"BaseVar": "2,613,436",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "307,609",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,944",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "89,696",
"Liabilities, Current": "253,969",
"Long-term Debt": "1,081,242",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "111,827",
"Other Compr. Net Income": "0",
"Other Expenses": "159,377",
"Other Liabilities": "16,293",
"Other Net Income": "-23,267",
"Other Revenues": "665,257",
"Property, Plant and Equipment": "2,204,324",
"Revenue from Contract with Customer": "0",
"Taxes": "42,396"
},
"output_variables": {
"Liabilities": "1,351,504",
"Assets": "2,623,760",
"Revenues": "665,257",
"Expenses": "525,413",
"Stockholders Equity": "1,272,256",
"Net Income": "116,577",
"Comprehensive Net Income": "116,577",
"BaseVar": "2,740,273",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "365,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246,474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "106,044",
"Liabilities, Current": "425,025",
"Long-term Debt": "1,838,569",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "213,214",
"Other Compr. Net Income": "0",
"Other Expenses": "328,955",
"Other Liabilities": "105,754",
"Other Net Income": "203,473",
"Other Revenues": "793,885",
"Property, Plant and Equipment": "3,354,082",
"Revenue from Contract with Customer": "0",
"Taxes": "50,312"
},
"output_variables": {
"Liabilities": "2,369,348",
"Assets": "3,932,549",
"Revenues": "793,885",
"Expenses": "731,785",
"Stockholders Equity": "1,563,201",
"Net Income": "265,573",
"Comprehensive Net Income": "265,573",
"BaseVar": "4,223,017",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "332,232",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "277,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "90,425",
"Liabilities, Current": "216,815",
"Long-term Debt": "1,465,025",
"Oil and Gas Property": "1,024,992",
"Operating Expenses": "0",
"Other Assets": "-744,192",
"Other Compr. Net Income": "0",
"Other Expenses": "2,500,168",
"Other Liabilities": "0",
"Other Net Income": "84,633",
"Other Revenues": "606,640",
"Property, Plant and Equipment": "1,200,255",
"Revenue from Contract with Customer": "0",
"Taxes": "32,892"
},
"output_variables": {
"Liabilities": "1,681,840",
"Assets": "1,813,287",
"Revenues": "606,640",
"Expenses": "2,901,209",
"Stockholders Equity": "131,447",
"Net Income": "-2,209,936",
"Comprehensive Net Income": "-2,209,936",
"BaseVar": "3,974,902",
"ECR before LimitedLiability": "-153%",
"Economic Capital Ratio": "15%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "154,777",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "148,339",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,756",
"Liabilities, Current": "187,945",
"Long-term Debt": "1,413,828",
"Oil and Gas Property": "1,195,854",
"Operating Expenses": "0",
"Other Assets": "-935,152",
"Other Compr. Net Income": "0",
"Other Expenses": "416,659",
"Other Liabilities": "0",
"Other Net Income": "-172,777",
"Other Revenues": "597,378",
"Property, Plant and Equipment": "1,366,867",
"Revenue from Contract with Customer": "0",
"Taxes": "28,586"
},
"output_variables": {
"Liabilities": "1,601,773",
"Assets": "1,782,346",
"Revenues": "597,378",
"Expenses": "685,340",
"Stockholders Equity": "180,573",
"Net Income": "-260,739",
"Comprehensive Net Income": "-260,739",
"BaseVar": "2,594,466",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "54%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "235,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "158,389",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,312",
"Liabilities, Current": "277,419",
"Long-term Debt": "980,291",
"Oil and Gas Property": "1,589,339",
"Operating Expenses": "4,931",
"Other Assets": "-1,569,817",
"Other Compr. Net Income": "0",
"Other Expenses": "276,856",
"Other Liabilities": "0",
"Other Net Income": "301,102",
"Other Revenues": "822,162",
"Property, Plant and Equipment": "1,768,385",
"Revenue from Contract with Customer": "0",
"Taxes": "37,802"
},
"output_variables": {
"Liabilities": "1,257,710",
"Assets": "2,023,289",
"Revenues": "822,162",
"Expenses": "574,290",
"Stockholders Equity": "765,579",
"Net Income": "548,974",
"Comprehensive Net Income": "548,974",
"BaseVar": "2,692,983",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "192,752",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "212,677",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,138",
"Liabilities, Current": "200,465",
"Long-term Debt": "1,045,610",
"Oil and Gas Property": "2,029,571",
"Operating Expenses": "95,761",
"Other Assets": "-2,001,653",
"Other Compr. Net Income": "0",
"Other Expenses": "307,499",
"Other Liabilities": "0",
"Other Net Income": "-19,648",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,199,635",
"Revenue from Contract with Customer": "1,105,775",
"Taxes": "49,457"
},
"output_variables": {
"Liabilities": "1,246,075",
"Assets": "2,420,305",
"Revenues": "1,105,775",
"Expenses": "761,532",
"Stockholders Equity": "1,174,230",
"Net Income": "324,595",
"Comprehensive Net Income": "324,595",
"BaseVar": "3,003,102",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "200,479",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,746",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "54,729",
"Liabilities, Current": "170,896",
"Long-term Debt": "1,251,667",
"Oil and Gas Property": "1,839,039",
"Operating Expenses": "94,904",
"Other Assets": "-1,775,302",
"Other Compr. Net Income": "0",
"Other Expenses": "787,193",
"Other Liabilities": "0",
"Other Net Income": "63,544",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,000,221",
"Revenue from Contract with Customer": "837,281",
"Taxes": "40,712"
},
"output_variables": {
"Liabilities": "1,422,563",
"Assets": "2,264,437",
"Revenues": "837,281",
"Expenses": "1,243,284",
"Stockholders Equity": "841,874",
"Net Income": "-342,459",
"Comprehensive Net Income": "-342,459",
"BaseVar": "3,172,848",
"ECR before LimitedLiability": "-0.20%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "136,590",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "217,101",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,534",
"Liabilities, Current": "197,595",
"Long-term Debt": "1,266,458",
"Oil and Gas Property": "1,127,003",
"Operating Expenses": "86,450",
"Other Assets": "-1,092,694",
"Other Compr. Net Income": "0",
"Other Expenses": "1,147,844",
"Other Liabilities": "0",
"Other Net Income": "-16,386",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,271,711",
"Revenue from Contract with Customer": "677,192",
"Taxes": "33,050"
},
"output_variables": {
"Liabilities": "1,464,053",
"Assets": "1,442,610",
"Revenues": "677,192",
"Expenses": "1,534,979",
"Stockholders Equity": "-21,443",
"Net Income": "-874,173",
"Comprehensive Net Income": "-874,173",
"BaseVar": "2,835,037",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "40%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "235,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "215,355",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,801",
"Liabilities, Current": "526,913",
"Long-term Debt": "1,511,131",
"Oil and Gas Property": "2,119,031",
"Operating Expenses": "106,227",
"Other Assets": "-2,053,213",
"Other Compr. Net Income": "0",
"Other Expenses": "317,742",
"Other Liabilities": "0",
"Other Net Income": "-478,200",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,250,149",
"Revenue from Contract with Customer": "1,394,075",
"Taxes": "68,742"
},
"output_variables": {
"Liabilities": "2,038,044",
"Assets": "2,551,824",
"Revenues": "1,394,075",
"Expenses": "770,867",
"Stockholders Equity": "513,780",
"Net Income": "145,008",
"Comprehensive Net Income": "145,008",
"BaseVar": "3,933,682",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "72%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "245,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "311,640",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,082",
"Liabilities, Current": "415,276",
"Long-term Debt": "1,200,092",
"Oil and Gas Property": "2,282,737",
"Operating Expenses": "182,566",
"Other Assets": "-2,212,954",
"Other Compr. Net Income": "0",
"Other Expenses": "191,772",
"Other Liabilities": "0",
"Other Net Income": "-424,227",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,410,540",
"Revenue from Contract with Customer": "1,920,796",
"Taxes": "110,997"
},
"output_variables": {
"Liabilities": "1,615,368",
"Assets": "2,726,114",
"Revenues": "1,920,796",
"Expenses": "865,057",
"Stockholders Equity": "1,110,746",
"Net Income": "631,512",
"Comprehensive Net Income": "631,512",
"BaseVar": "4,160,991",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "106%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "370,919",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,244",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "104,819",
"Liabilities, Current": "595,589",
"Long-term Debt": "1,768,735",
"Oil and Gas Property": "4,229,915",
"Operating Expenses": "267,352",
"Other Assets": "-3,811,461",
"Other Compr. Net Income": "0",
"Other Expenses": "-123,321",
"Other Liabilities": "0",
"Other Net Income": "-47,208",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,360,208",
"Revenue from Contract with Customer": "1,547,604",
"Taxes": "93,224"
},
"output_variables": {
"Liabilities": "2,364,324",
"Assets": "5,149,581",
"Revenues": "1,547,604",
"Expenses": "805,318",
"Stockholders Equity": "2,785,257",
"Net Income": "695,078",
"Comprehensive Net Income": "695,078",
"BaseVar": "5,245,033",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 1.045592945139612,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001528129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001528129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001528129.svg"
},
{
"company_id": "0001520006",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001520006.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001520006.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001520006.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001520006_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001520006_main_keyfigs.svg",
"name": "Matador Resources Co",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001520006.svg",
"report_text": "The relative strengths and weaknesses of Matador Resources Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Matador Resources Co compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Matador Resources Co is the variable Other Revenues, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 5.3% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001520006_2024_Matador_Resources_Co.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "6.62",
"Liabilities": "-3.54",
"ECR before LimitedLiability": "30.3",
"Long-term Debt": "-10.7",
"Assets, Current": "-2.65",
"Assets": "1.88",
"Oil and Gas Property": "-11.7",
"Other Assets": "-2.48",
"Property, Plant and Equipment": "31.0",
"Gains/Losses on Derivatives": "3.09",
"Revenues": "13.5",
"Net Income": "16.9",
"Other Revenues": "10.2",
"Expenses": "8.62",
"Operating Expenses": "20.8",
"Other Expenses": "-8.70",
"Depreciation, Depletion, Amortization": "-11.4",
"General and Administrative Expense": "9.32",
"Comprehensive Net Income": "16.9",
"Other Net Income": "-5.19",
"Economic Capital Ratio": "4.80"
},
"2013": {
"Other Assets": "-1.16",
"Assets": "1.84",
"Stockholders Equity": "4.12",
"Liabilities, Current": "3.05",
"ECR before LimitedLiability": "32.6",
"Property, Plant and Equipment": "30.4",
"Assets, Current": "-1.82",
"Oil and Gas Property": "-7.32",
"Revenues": "18.4",
"Net Income": "21.4",
"Other Revenues": "18.5",
"Expenses": "12.7",
"Operating Expenses": "16.1",
"General and Administrative Expense": "5.91",
"Depreciation, Depletion, Amortization": "-7.99",
"Other Expenses": "-1.61",
"Long-term Debt": "-10.5",
"Other Liabilities": "6.73",
"Comprehensive Net Income": "21.2",
"Other Net Income": "-9.28",
"Economic Capital Ratio": "15.9"
},
"2016": {
"Long-term Debt": "-17.5",
"Liabilities": "-7.43",
"Stockholders Equity": "-6.59",
"ECR before LimitedLiability": "18.9",
"Other Liabilities": "4.39",
"Liabilities, Current": "4.11",
"Gains/Losses on Derivatives": "1.51",
"Revenues": "6.02",
"Net Income": "18.9",
"Other Revenues": "4.47",
"Taxes": "0.694",
"Expenses": "12.1",
"General and Administrative Expense": "6.47",
"Depreciation, Depletion, Amortization": "-2.91",
"Operating Expenses": "18.9",
"Other Expenses": "-11.1",
"Oil and Gas Property": "-14.5",
"Other Assets": "0.914",
"Property, Plant and Equipment": "19.1",
"Other Net Income": "1.96",
"Comprehensive Net Income": "18.9",
"Economic Capital Ratio": "0.416"
},
"2017": {
"Long-term Debt": "-10.3",
"Liabilities": "-2.55",
"Assets": "1.48",
"Stockholders Equity": "1.29",
"ECR before LimitedLiability": "24.6",
"Other Liabilities": "4.76",
"Liabilities, Current": "2.08",
"Oil and Gas Property": "-7.41",
"Property, Plant and Equipment": "18.0",
"Revenues": "13.7",
"Net Income": "19.6",
"Other Revenues": "14.7",
"Operating Expenses": "18.2",
"Expenses": "14.1",
"Taxes": "0.787",
"Other Expenses": "-6.56",
"General and Administrative Expense": "6.35",
"Depreciation, Depletion, Amortization": "-4.20",
"Comprehensive Net Income": "19.6",
"Other Net Income": "-7.91",
"Economic Capital Ratio": "13.0"
},
"2018": {
"Liabilities": "-8.21",
"Stockholders Equity": "-1.59",
"ECR before LimitedLiability": "16.2",
"Liabilities, Current": "4.49",
"Long-term Debt": "-14.6",
"Assets": "1.97",
"Property, Plant and Equipment": "19.4",
"Assets, Current": "-1.37",
"Oil and Gas Property": "-7.43",
"Revenues": "0.962",
"Net Income": "16.3",
"Revenue from Contract with Customer": "16.1",
"Other Revenues": "-13.5",
"Expenses": "16.4",
"Depreciation, Depletion, Amortization": "-3.75",
"Taxes": "0.822",
"Operating Expenses": "14.4",
"General and Administrative Expense": "4.82",
"Other Net Income": "-1.06",
"Comprehensive Net Income": "16.4",
"Economic Capital Ratio": "1.76"
},
"2019": {
"Liabilities, Current": "4.07",
"Liabilities": "-11.5",
"Assets": "2.83",
"Stockholders Equity": "-3.64",
"ECR before LimitedLiability": "12.1",
"Long-term Debt": "-13.1",
"Other Liabilities": "-3.36",
"Assets, Current": "-2.54",
"Oil and Gas Property": "-8.99",
"Property, Plant and Equipment": "24.6",
"Revenues": "-2.20",
"Net Income": "15.1",
"Other Revenues": "-15.4",
"Revenue from Contract with Customer": "14.3",
"Expenses": "20.5",
"Depreciation, Depletion, Amortization": "-3.83",
"Cost of Goods and Services Sold": "2.98",
"General and Administrative Expense": "3.19",
"Operating Expenses": "15.4",
"Comprehensive Net Income": "15.6",
"Other Net Income": "-2.43",
"Economic Capital Ratio": "2.14"
},
"2020": {
"Liabilities, Current": "2.43",
"Liabilities": "-10.4",
"Stockholders Equity": "-6.99",
"Long-term Debt": "-24.9",
"Other Liabilities": "2.38",
"Other Revenues": "-15.2",
"Revenues": "-2.94",
"Net Income": "2.69",
"Revenue from Contract with Customer": "2.67",
"Depreciation, Depletion, Amortization": "-5.09",
"Expenses": "3.09",
"Operating Expenses": "3.48",
"Cost of Goods and Services Sold": "2.38",
"General and Administrative Expense": "2.42",
"Other Expenses": "-9.04",
"Property, Plant and Equipment": "6.53",
"ECR before LimitedLiability": "3.02",
"Oil and Gas Property": "-15.8",
"Assets, Current": "-6.10",
"Comprehensive Net Income": "2.70",
"Economic Capital Ratio": "-9.54"
},
"2021": {
"Other Revenues": "-13.1",
"Revenues": "7.35",
"Net Income": "20.7",
"Gains/Losses on Derivatives": "-3.30",
"Revenue from Contract with Customer": "26.3",
"Expenses": "10.8",
"Other Expenses": "-6.34",
"Cost of Goods and Services Sold": "3.50",
"Depreciation, Depletion, Amortization": "-3.78",
"General and Administrative Expense": "3.54",
"Operating Expenses": "13.1",
"Property, Plant and Equipment": "16.6",
"Stockholders Equity": "2.99",
"ECR before LimitedLiability": "21.2",
"Liabilities, Current": "11.6",
"Assets, Current": "-1.98",
"Long-term Debt": "-18.3",
"Oil and Gas Property": "-5.03",
"Other Liabilities": "3.76",
"Comprehensive Net Income": "21.1",
"Economic Capital Ratio": "15.3"
},
"2022": {
"Long-term Debt": "-6.72",
"Liabilities": "4.88",
"Stockholders Equity": "4.01",
"ECR before LimitedLiability": "21.6",
"Liabilities, Current": "10.7",
"Deferred Tax Liab., Net": "-5.43",
"Other Liabilities": "4.99",
"Other Revenues": "-14.5",
"Revenues": "14.7",
"Net Income": "20.3",
"Revenue from Contract with Customer": "31.6",
"Taxes": "1.65",
"Expenses": "5.73",
"Depreciation, Depletion, Amortization": "-4.20",
"Other Expenses": "-12.7",
"Operating Expenses": "15.3",
"General and Administrative Expense": "5.61",
"Oil and Gas Property": "-1.96",
"Property, Plant and Equipment": "4.33",
"Comprehensive Net Income": "19.7",
"Economic Capital Ratio": "16.2"
},
"2023": {
"Liabilities, Current": "6.04",
"Liabilities": "-6.67",
"Stockholders Equity": "-2.88",
"ECR before LimitedLiability": "14.2",
"Deferred Tax Liab., Net": "-4.20",
"Other Liabilities": "-7.91",
"Other Revenues": "-12.6",
"Revenues": "5.30",
"Net Income": "17.5",
"Revenue from Contract with Customer": "21.1",
"Operating Expenses": "15.9",
"Expenses": "11.6",
"Other Expenses": "-5.08",
"General and Administrative Expense": "4.69",
"Depreciation, Depletion, Amortization": "-4.94",
"Oil and Gas Property": "-4.81",
"Assets, Current": "-2.17",
"Other Assets": "-1.52",
"Property, Plant and Equipment": "16.0",
"Comprehensive Net Income": "17.7",
"Economic Capital Ratio": "5.35"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001520006_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "38,197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "80,454",
"Gains/Losses on Derivatives": "13,960",
"General and Administrative Expense": "14,543",
"Liabilities, Current": "96,492",
"Long-term Debt": "156,433",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,742",
"Other Compr. Net Income": "0",
"Other Expenses": "102,157",
"Other Liabilities": "0",
"Other Net Income": "-1,263",
"Other Revenues": "151,196",
"Property, Plant and Equipment": "591,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "252,925",
"Assets": "632,029",
"Revenues": "165,156",
"Expenses": "197,154",
"Stockholders Equity": "379,104",
"Net Income": "-33,261",
"Comprehensive Net Income": "-33,261",
"BaseVar": "667,892",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "84%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "42,172",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,395",
"Gains/Losses on Derivatives": "-909",
"General and Administrative Expense": "20,779",
"Liabilities, Current": "100,327",
"Long-term Debt": "210,150",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,281",
"Other Compr. Net Income": "0",
"Other Expenses": "90,967",
"Other Liabilities": "10,929",
"Other Net Income": "-5,654",
"Other Revenues": "261,798",
"Property, Plant and Equipment": "845,877",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "321,406",
"Assets": "890,330",
"Revenues": "260,889",
"Expenses": "210,141",
"Stockholders Equity": "568,924",
"Net Income": "45,094",
"Comprehensive Net Income": "45,094",
"BaseVar": "901,412",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "279,182",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "122,048",
"Gains/Losses on Derivatives": "9,286",
"General and Administrative Expense": "55,089",
"Liabilities, Current": "169,505",
"Long-term Debt": "601,944",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "958",
"Other Compr. Net Income": "0",
"Other Expenses": "263,416",
"Other Liabilities": "1,771",
"Other Net Income": "78,674",
"Other Revenues": "255,136",
"Property, Plant and Equipment": "1,184,525",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "773,220",
"Assets": "1,464,665",
"Revenues": "264,422",
"Expenses": "440,553",
"Stockholders Equity": "691,445",
"Net Income": "-97,457",
"Comprehensive Net Income": "-97,457",
"BaseVar": "1,604,805",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "257,170",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "177,502",
"Gains/Losses on Derivatives": "-4,321",
"General and Administrative Expense": "66,016",
"Liabilities, Current": "282,606",
"Long-term Debt": "605,538",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,064",
"Other Compr. Net Income": "0",
"Other Expenses": "131,760",
"Other Liabilities": "0",
"Other Net Income": "-43,131",
"Other Revenues": "548,597",
"Property, Plant and Equipment": "1,881,456",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "888,144",
"Assets": "2,145,690",
"Revenues": "544,276",
"Expenses": "375,278",
"Stockholders Equity": "1,257,546",
"Net Income": "125,867",
"Comprehensive Net Income": "125,867",
"BaseVar": "2,113,782",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "305,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "265,142",
"Gains/Losses on Derivatives": "2,334",
"General and Administrative Expense": "69,308",
"Liabilities, Current": "330,022",
"Long-term Debt": "1,112,618",
"Oil and Gas Property": "0",
"Operating Expenses": "92,966",
"Other Assets": "26,969",
"Other Compr. Net Income": "0",
"Other Expenses": "101,221",
"Other Liabilities": "233,221",
"Other Net Income": "-71,198",
"Other Revenues": "67,574",
"Property, Plant and Equipment": "3,122,864",
"Revenue from Contract with Customer": "829,691",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,675,861",
"Assets": "3,455,518",
"Revenues": "899,599",
"Expenses": "528,637",
"Stockholders Equity": "1,779,657",
"Net Income": "299,764",
"Comprehensive Net Income": "299,764",
"BaseVar": "3,495,339",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "278,492",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "350,540",
"Gains/Losses on Derivatives": "9,482",
"General and Administrative Expense": "80,054",
"Liabilities, Current": "399,772",
"Long-term Debt": "1,375,123",
"Oil and Gas Property": "0",
"Operating Expenses": "117,305",
"Other Assets": "91,589",
"Other Compr. Net Income": "0",
"Other Expenses": "235,823",
"Other Liabilities": "325,329",
"Other Net Income": "-76,966",
"Other Revenues": "-52,016",
"Property, Plant and Equipment": "3,699,595",
"Revenue from Contract with Customer": "1,026,204",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,100,224",
"Assets": "4,069,676",
"Revenues": "983,670",
"Expenses": "783,722",
"Stockholders Equity": "1,969,452",
"Net Income": "122,982",
"Comprehensive Net Income": "122,982",
"BaseVar": "4,228,452",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "261,629",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "361,831",
"Gains/Losses on Derivatives": "38,937",
"General and Administrative Expense": "62,578",
"Liabilities, Current": "290,936",
"Long-term Debt": "1,883,319",
"Oil and Gas Property": "0",
"Operating Expenses": "104,953",
"Other Assets": "57,882",
"Other Compr. Net Income": "0",
"Other Expenses": "808,664",
"Other Liabilities": "0",
"Other Net Income": "-77,660",
"Other Revenues": "-27,946",
"Property, Plant and Equipment": "3,367,769",
"Revenue from Contract with Customer": "851,135",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,174,255",
"Assets": "3,687,280",
"Revenues": "862,126",
"Expenses": "1,338,026",
"Stockholders Equity": "1,513,025",
"Net Income": "-553,560",
"Comprehensive Net Income": "-553,560",
"BaseVar": "4,343,011",
"ECR before LimitedLiability": "2.4%",
"Economic Capital Ratio": "57%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "371,305",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "77,938",
"Depreciation, Depletion, Amortization": "344,905",
"Gains/Losses on Derivatives": "-220,105",
"General and Administrative Expense": "96,396",
"Liabilities, Current": "464,837",
"Long-term Debt": "1,591,990",
"Oil and Gas Property": "0",
"Operating Expenses": "108,964",
"Other Assets": "34,163",
"Other Compr. Net Income": "0",
"Other Expenses": "394,350",
"Other Liabilities": "0",
"Other Net Income": "-77,730",
"Other Revenues": "21,011",
"Property, Plant and Equipment": "3,856,685",
"Revenue from Contract with Customer": "1,862,075",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,134,765",
"Assets": "4,262,153",
"Revenues": "1,662,981",
"Expenses": "944,615",
"Stockholders Equity": "2,127,388",
"Net Income": "640,636",
"Comprehensive Net Income": "640,636",
"BaseVar": "4,863,361",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,071,832",
"Cost of Goods and Services Sold": "95,522",
"Deferred Tax Liab., Net": "428,351",
"Depreciation, Depletion, Amortization": "466,348",
"Gains/Losses on Derivatives": "-157,483",
"General and Administrative Expense": "116,229",
"Liabilities, Current": "575,873",
"Long-term Debt": "1,233,190",
"Oil and Gas Property": "0",
"Operating Expenses": "157,105",
"Other Assets": "64,476",
"Other Compr. Net Income": "0",
"Other Expenses": "862,908",
"Other Liabilities": "0",
"Other Net Income": "-73,596",
"Other Revenues": "18,809",
"Property, Plant and Equipment": "4,418,197",
"Revenue from Contract with Customer": "3,196,699",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,237,414",
"Assets": "5,554,505",
"Revenues": "3,058,025",
"Expenses": "1,698,112",
"Stockholders Equity": "3,317,091",
"Net Income": "1,286,317",
"Comprehensive Net Income": "1,286,317",
"BaseVar": "6,890,394",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "715,872",
"Cost of Goods and Services Sold": "128,910",
"Deferred Tax Liab., Net": "581,439",
"Depreciation, Depletion, Amortization": "716,688",
"Gains/Losses on Derivatives": "-9,575",
"General and Administrative Expense": "110,373",
"Liabilities, Current": "685,275",
"Long-term Debt": "1,147,967",
"Oil and Gas Property": "0",
"Operating Expenses": "243,655",
"Other Assets": "54,683",
"Other Compr. Net Income": "0",
"Other Expenses": "583,863",
"Other Liabilities": "1,184,627",
"Other Net Income": "-112,937",
"Other Revenues": "-1,261",
"Property, Plant and Equipment": "6,956,441",
"Revenue from Contract with Customer": "2,817,621",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,599,308",
"Assets": "7,726,996",
"Revenues": "2,806,785",
"Expenses": "1,783,489",
"Stockholders Equity": "4,127,688",
"Net Income": "910,359",
"Comprehensive Net Income": "910,359",
"BaseVar": "8,579,143",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.0196017023887451,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001520006.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001520006.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001520006.svg"
},
{
"company_id": "0000056868",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000056868.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000056868.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000056868.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000056868_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000056868_main_keyfigs.svg",
"name": "Primeenergy Resources Corp",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000056868.svg",
"report_text": "The relative strengths and weaknesses of Primeenergy Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Primeenergy Resources Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Primeenergy Resources Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 4.7% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000056868_2024_Primeenergy_Resources_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-18.3",
"Stockholders Equity": "-41.5",
"ECR before LimitedLiability": "-6.90",
"Long-term Debt": "-15.6",
"Liabilities, Current": "-3.54",
"Assets, Current": "-4.27",
"Assets": "-19.7",
"Other Assets": "-24.1",
"Oil and Gas Property": "6.52",
"Property, Plant and Equipment": "11.0",
"Revenues": "17.7",
"Net Income": "14.0",
"Other Revenues": "17.9",
"Other Expenses": "-25.6",
"Expenses": "-14.3",
"General and Administrative Expense": "6.64",
"Depreciation, Depletion, Amortization": "-22.8",
"Operating Expenses": "14.7",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-9.77",
"Economic Capital Ratio": "-23.7"
},
"2012": {
"Liabilities": "-19.2",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "18.6",
"Liabilities, Current": "4.69",
"Long-term Debt": "-27.1",
"Assets, Current": "-2.23",
"Assets": "-11.8",
"Oil and Gas Property": "11.1",
"Other Assets": "-22.2",
"Property, Plant and Equipment": "18.6",
"Revenues": "19.7",
"Net Income": "20.0",
"Other Revenues": "19.7",
"Expenses": "8.10",
"Operating Expenses": "18.8",
"Other Expenses": "-17.6",
"Depreciation, Depletion, Amortization": "-4.40",
"General and Administrative Expense": "6.70",
"Comprehensive Net Income": "20.0",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-6.88"
},
"2013": {
"Liabilities": "-15.6",
"Stockholders Equity": "-27.8",
"ECR before LimitedLiability": "3.81",
"Liabilities, Current": "5.67",
"Long-term Debt": "-23.8",
"Other Assets": "-21.6",
"Assets": "-11.9",
"Property, Plant and Equipment": "18.8",
"Assets, Current": "-2.32",
"Oil and Gas Property": "7.88",
"Revenues": "19.8",
"Net Income": "19.0",
"Other Revenues": "19.9",
"Expenses": "2.27",
"Operating Expenses": "18.9",
"General and Administrative Expense": "3.98",
"Depreciation, Depletion, Amortization": "-2.20",
"Other Expenses": "-20.4",
"Comprehensive Net Income": "19.0",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-12.9"
},
"2014": {
"Liabilities": "-14.3",
"Stockholders Equity": "-22.4",
"ECR before LimitedLiability": "30.3",
"Long-term Debt": "-18.4",
"Liabilities, Current": "4.09",
"Other Assets": "-17.2",
"Assets": "-7.87",
"Property, Plant and Equipment": "15.0",
"Oil and Gas Property": "10.8",
"Assets, Current": "-1.91",
"Revenues": "30.6",
"Net Income": "31.1",
"Other Revenues": "30.7",
"Operating Expenses": "24.6",
"Expenses": "11.4",
"General and Administrative Expense": "3.99",
"Depreciation, Depletion, Amortization": "-3.31",
"Other Expenses": "-12.5",
"Comprehensive Net Income": "31.1",
"Other Net Income": "-6.09",
"Economic Capital Ratio": "5.25"
},
"2015": {
"Liabilities, Current": "6.31",
"Liabilities": "-18.3",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "37.6",
"Long-term Debt": "-20.7",
"Other Liabilities": "-4.80",
"Other Revenues": "7.81",
"Revenues": "8.85",
"Net Income": "18.1",
"Gains/Losses on Derivatives": "7.63",
"Depreciation, Depletion, Amortization": "-7.93",
"Expenses": "11.9",
"Other Expenses": "7.99",
"Operating Expenses": "8.96",
"General and Administrative Expense": "5.20",
"Other Assets": "-26.9",
"Oil and Gas Property": "8.97",
"Property, Plant and Equipment": "11.2",
"Comprehensive Net Income": "18.4",
"Other Net Income": "-4.49",
"Economic Capital Ratio": "15.9"
},
"2017": {
"Long-term Debt": "-5.30",
"Liabilities": "-4.64",
"Stockholders Equity": "-15.5",
"ECR before LimitedLiability": "25.4",
"Other Assets": "-11.7",
"Assets": "-5.21",
"Assets, Current": "-1.80",
"Oil and Gas Property": "9.78",
"Property, Plant and Equipment": "8.88",
"Revenues": "18.8",
"Net Income": "40.3",
"Other Revenues": "19.9",
"Operating Expenses": "22.3",
"Expenses": "4.98",
"Other Expenses": "-15.2",
"General and Administrative Expense": "8.06",
"Depreciation, Depletion, Amortization": "-8.74",
"Comprehensive Net Income": "36.9",
"Other Net Income": "13.1",
"Other Compr. Net Income": "-2.51",
"Economic Capital Ratio": "13.8"
},
"2018": {
"Liabilities": "-5.92",
"Stockholders Equity": "-14.7",
"ECR before LimitedLiability": "5.35",
"Liabilities, Current": "5.81",
"Long-term Debt": "-10.7",
"Other Assets": "-17.2",
"Assets": "-6.26",
"Property, Plant and Equipment": "15.4",
"Assets, Current": "-2.99",
"Oil and Gas Property": "17.9",
"Revenues": "17.5",
"Net Income": "14.1",
"Revenue from Contract with Customer": "-18.4",
"Other Revenues": "32.2",
"Expenses": "-5.14",
"Depreciation, Depletion, Amortization": "-10.6",
"Other Expenses": "-4.70",
"Operating Expenses": "5.50",
"General and Administrative Expense": "2.98",
"Comprehensive Net Income": "14.1",
"Economic Capital Ratio": "-9.05"
},
"2019": {
"Liabilities, Current": "8.83",
"Liabilities": "-5.66",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "7.85",
"Long-term Debt": "-7.70",
"Other Liabilities": "-8.47",
"Assets, Current": "-4.03",
"Assets": "-5.85",
"Oil and Gas Property": "25.6",
"Property, Plant and Equipment": "18.1",
"Other Assets": "-19.0",
"Revenues": "17.4",
"Net Income": "16.5",
"Other Revenues": "29.9",
"Revenue from Contract with Customer": "-23.1",
"Comprehensive Net Income": "17.1",
"Other Expenses": "11.1",
"Depreciation, Depletion, Amortization": "-10.8",
"Operating Expenses": "4.62",
"Cost of Goods and Services Sold": "-4.96",
"Economic Capital Ratio": "-2.09"
},
"2020": {
"Liabilities, Current": "8.33",
"Liabilities": "-4.55",
"ECR before LimitedLiability": "28.4",
"Long-term Debt": "-5.57",
"Other Liabilities": "-9.09",
"Other Revenues": "24.0",
"Revenues": "4.33",
"Net Income": "27.9",
"Revenue from Contract with Customer": "-19.7",
"Gains/Losses on Derivatives": "3.45",
"Depreciation, Depletion, Amortization": "-9.75",
"Expenses": "17.2",
"Operating Expenses": "8.25",
"Other Expenses": "24.6",
"Comprehensive Net Income": "27.9",
"Other Net Income": "10.7",
"Economic Capital Ratio": "15.8",
"Assets, Current": "-4.85",
"Property, Plant and Equipment": "27.8",
"Oil and Gas Property": "28.3",
"Other Assets": "-20.4"
},
"2021": {
"Other Revenues": "29.8",
"Revenues": "3.13",
"Net Income": "3.25",
"Revenue from Contract with Customer": "-30.1",
"Taxes": "1.45",
"Expenses": "-4.12",
"Other Expenses": "5.00",
"Cost of Goods and Services Sold": "-3.08",
"Depreciation, Depletion, Amortization": "-9.32",
"Operating Expenses": "1.34",
"Comprehensive Net Income": "3.62",
"Other Net Income": "4.37",
"ECR before LimitedLiability": "1.57",
"Assets, Current": "-2.99",
"Economic Capital Ratio": "-4.42",
"Other Liabilities": "-10.2",
"Liabilities, Current": "12.6",
"Long-term Debt": "-4.96",
"Property, Plant and Equipment": "26.0",
"Other Assets": "-19.0",
"Oil and Gas Property": "29.4"
},
"2022": {
"Long-term Debt": "5.20",
"Liabilities": "6.30",
"ECR before LimitedLiability": "15.1",
"Liabilities, Current": "7.55",
"Other Liabilities": "-8.81",
"Other Revenues": "59.9",
"Revenues": "3.57",
"Net Income": "15.1",
"Gains/Losses on Derivatives": "-4.67",
"Revenue from Contract with Customer": "-42.0",
"Taxes": "1.84",
"Expenses": "-4.87",
"Depreciation, Depletion, Amortization": "-6.98",
"Operating Expenses": "2.26",
"Cost of Goods and Services Sold": "-2.39",
"Comprehensive Net Income": "14.5",
"Other Net Income": "16.6",
"Economic Capital Ratio": "9.67",
"Property, Plant and Equipment": "3.99",
"Oil and Gas Property": "5.73",
"Other Assets": "-5.99"
},
"2023": {
"Other Revenues": "47.1",
"Revenues": "13.7",
"Net Income": "15.3",
"Revenue from Contract with Customer": "-26.5",
"Oil and Gas Property": "23.4",
"Stockholders Equity": "-4.95",
"ECR before LimitedLiability": "13.5",
"Comprehensive Net Income": "15.5",
"Deferred Tax Liab., Net": "-11.6",
"Liabilities, Current": "-2.86",
"Other Liabilities": "4.43",
"Assets, Current": "-2.35",
"Long-term Debt": "7.42",
"Other Assets": "-1.85",
"Property, Plant and Equipment": "-7.60",
"Operating Expenses": "23.2",
"Other Net Income": "2.17",
"Other Expenses": "-27.0",
"Depreciation, Depletion, Amortization": "7.31",
"Cost of Goods and Services Sold": "-2.21",
"Economic Capital Ratio": "4.66"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000056868_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "39,503",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "48,400",
"Gains/Losses on Derivatives": "-914",
"General and Administrative Expense": "14,890",
"Liabilities, Current": "53,468",
"Long-term Debt": "77,677",
"Oil and Gas Property": "136,750",
"Operating Expenses": "0",
"Other Assets": "-136,136",
"Other Compr. Net Income": "-1,864",
"Other Expenses": "59,163",
"Other Liabilities": "17,914",
"Other Net Income": "2,048",
"Other Revenues": "127,994",
"Property, Plant and Equipment": "144,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,059",
"Assets": "184,812",
"Revenues": "127,080",
"Expenses": "122,453",
"Stockholders Equity": "35,753",
"Net Income": "6,675",
"Comprehensive Net Income": "4,811",
"BaseVar": "324,071",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "68%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "30,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23,269",
"Gains/Losses on Derivatives": "502",
"General and Administrative Expense": "15,870",
"Liabilities, Current": "30,395",
"Long-term Debt": "129,295",
"Oil and Gas Property": "187,928",
"Operating Expenses": "0",
"Other Assets": "-187,144",
"Other Compr. Net Income": "247",
"Other Expenses": "67,887",
"Other Liabilities": "24,194",
"Other Net Income": "821",
"Other Revenues": "120,477",
"Property, Plant and Equipment": "196,850",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,884",
"Assets": "228,086",
"Revenues": "120,979",
"Expenses": "107,026",
"Stockholders Equity": "44,202",
"Net Income": "14,774",
"Comprehensive Net Income": "15,021",
"BaseVar": "348,010",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,675",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,861",
"Gains/Losses on Derivatives": "-1,322",
"General and Administrative Expense": "16,659",
"Liabilities, Current": "30,478",
"Long-term Debt": "127,344",
"Oil and Gas Property": "195,023",
"Operating Expenses": "0",
"Other Assets": "-193,201",
"Other Compr. Net Income": "0",
"Other Expenses": "75,925",
"Other Liabilities": "31,962",
"Other Net Income": "2,818",
"Other Revenues": "126,389",
"Property, Plant and Equipment": "208,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "189,784",
"Assets": "242,922",
"Revenues": "125,067",
"Expenses": "114,445",
"Stockholders Equity": "53,138",
"Net Income": "13,440",
"Comprehensive Net Income": "13,440",
"BaseVar": "366,598",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "43,805",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,864",
"Gains/Losses on Derivatives": "135",
"General and Administrative Expense": "14,460",
"Liabilities, Current": "38,690",
"Long-term Debt": "109,759",
"Oil and Gas Property": "207,600",
"Operating Expenses": "0",
"Other Assets": "-206,806",
"Other Compr. Net Income": "0",
"Other Expenses": "81,222",
"Other Liabilities": "38,191",
"Other Net Income": "6,115",
"Other Revenues": "144,445",
"Property, Plant and Equipment": "220,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "186,640",
"Assets": "264,900",
"Revenues": "144,580",
"Expenses": "121,546",
"Stockholders Equity": "78,260",
"Net Income": "29,149",
"Comprehensive Net Income": "29,149",
"BaseVar": "394,559",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,155",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "31,551",
"Gains/Losses on Derivatives": "21,151",
"General and Administrative Expense": "12,267",
"Liabilities, Current": "22,978",
"Long-term Debt": "103,033",
"Oil and Gas Property": "190,916",
"Operating Expenses": "0",
"Other Assets": "-190,287",
"Other Compr. Net Income": "0",
"Other Expenses": "49,826",
"Other Liabilities": "37,883",
"Other Net Income": "1,388",
"Other Revenues": "57,955",
"Property, Plant and Equipment": "202,011",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "163,894",
"Assets": "226,795",
"Revenues": "79,106",
"Expenses": "93,644",
"Stockholders Equity": "62,901",
"Net Income": "-13,150",
"Comprehensive Net Income": "-13,150",
"BaseVar": "303,310",
"ECR before LimitedLiability": "7.8%",
"Economic Capital Ratio": "62%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,631",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,068",
"Gains/Losses on Derivatives": "-155",
"General and Administrative Expense": "9,646",
"Liabilities, Current": "47,170",
"Long-term Debt": "71,641",
"Oil and Gas Property": "213,001",
"Operating Expenses": "0",
"Other Assets": "-212,842",
"Other Compr. Net Income": "-5,436",
"Other Expenses": "37,427",
"Other Liabilities": "25,515",
"Other Net Income": "41,265",
"Other Revenues": "89,465",
"Property, Plant and Equipment": "219,975",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "144,326",
"Assets": "246,765",
"Revenues": "89,310",
"Expenses": "83,141",
"Stockholders Equity": "102,439",
"Net Income": "47,434",
"Comprehensive Net Income": "41,998",
"BaseVar": "331,420",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "23,734",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,729",
"Gains/Losses on Derivatives": "-4,095",
"General and Administrative Expense": "13,550",
"Liabilities, Current": "30,462",
"Long-term Debt": "85,204",
"Oil and Gas Property": "223,669",
"Operating Expenses": "34,996",
"Other Assets": "-222,776",
"Other Compr. Net Income": "0",
"Other Expenses": "17,453",
"Other Liabilities": "33,383",
"Other Net Income": "293",
"Other Revenues": "122,195",
"Property, Plant and Equipment": "230,425",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "149,049",
"Assets": "255,052",
"Revenues": "118,100",
"Expenses": "103,728",
"Stockholders Equity": "106,003",
"Net Income": "14,665",
"Comprehensive Net Income": "14,665",
"BaseVar": "339,766",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,399",
"Cost of Goods and Services Sold": "15,446",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "36,156",
"Gains/Losses on Derivatives": "-1,371",
"General and Administrative Expense": "15,639",
"Liabilities, Current": "15,592",
"Long-term Debt": "73,830",
"Oil and Gas Property": "205,320",
"Operating Expenses": "33,461",
"Other Assets": "-204,454",
"Other Compr. Net Income": "0",
"Other Expenses": "1,421",
"Other Liabilities": "36,580",
"Other Net Income": "958",
"Other Revenues": "106,195",
"Property, Plant and Equipment": "212,100",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "126,002",
"Assets": "229,365",
"Revenues": "104,824",
"Expenses": "102,123",
"Stockholders Equity": "103,363",
"Net Income": "3,659",
"Comprehensive Net Income": "3,659",
"BaseVar": "306,585",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,911",
"Cost of Goods and Services Sold": "9,006",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,176",
"Gains/Losses on Derivatives": "6,173",
"General and Administrative Expense": "15,027",
"Liabilities, Current": "14,120",
"Long-term Debt": "51,158",
"Oil and Gas Property": "185,098",
"Operating Expenses": "23,028",
"Other Assets": "-184,578",
"Other Compr. Net Income": "0",
"Other Expenses": "-517",
"Other Liabilities": "37,208",
"Other Net Income": "13,936",
"Other Revenues": "52,248",
"Property, Plant and Equipment": "191,053",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "102,486",
"Assets": "200,484",
"Revenues": "58,421",
"Expenses": "74,720",
"Stockholders Equity": "97,998",
"Net Income": "-2,363",
"Comprehensive Net Income": "-2,363",
"BaseVar": "242,673",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "25,328",
"Cost of Goods and Services Sold": "11,580",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "26,325",
"Gains/Losses on Derivatives": "-5,045",
"General and Administrative Expense": "10,426",
"Liabilities, Current": "21,720",
"Long-term Debt": "49,872",
"Oil and Gas Property": "179,742",
"Operating Expenses": "27,804",
"Other Assets": "-178,819",
"Other Compr. Net Income": "0",
"Other Expenses": "823",
"Other Liabilities": "40,231",
"Other Net Income": "-529",
"Other Revenues": "84,658",
"Property, Plant and Equipment": "184,663",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "111,823",
"Assets": "210,914",
"Revenues": "79,613",
"Expenses": "76,958",
"Stockholders Equity": "99,091",
"Net Income": "2,126",
"Comprehensive Net Income": "2,126",
"BaseVar": "258,770",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "84%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "72,165",
"Cost of Goods and Services Sold": "11,094",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "28,068",
"Gains/Losses on Derivatives": "-16,644",
"General and Administrative Expense": "20,233",
"Liabilities, Current": "40,957",
"Long-term Debt": "24,525",
"Oil and Gas Property": "169,469",
"Operating Expenses": "37,816",
"Other Assets": "-168,484",
"Other Compr. Net Income": "0",
"Other Expenses": "10,329",
"Other Liabilities": "41,302",
"Other Net Income": "31,117",
"Other Revenues": "141,731",
"Property, Plant and Equipment": "173,987",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "106,784",
"Assets": "247,137",
"Revenues": "125,087",
"Expenses": "107,540",
"Stockholders Equity": "140,353",
"Net Income": "48,664",
"Comprehensive Net Income": "48,664",
"BaseVar": "340,482",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "114%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "31,776",
"Cost of Goods and Services Sold": "11,744",
"Deferred Tax Liab., Net": "47,236",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "414",
"General and Administrative Expense": "15,645",
"Liabilities, Current": "64,809",
"Long-term Debt": "14,707",
"Oil and Gas Property": "252,879",
"Operating Expenses": "0",
"Other Assets": "673",
"Other Compr. Net Income": "0",
"Other Expenses": "77,318",
"Other Liabilities": "866",
"Other Net Income": "0",
"Other Revenues": "132,396",
"Property, Plant and Equipment": "3,240",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "127,618",
"Assets": "288,568",
"Revenues": "132,810",
"Expenses": "104,707",
"Stockholders Equity": "160,950",
"Net Income": "28,103",
"Comprehensive Net Income": "28,103",
"BaseVar": "355,354",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.0126802113319648,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000056868.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000056868.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000056868.svg"
},
{
"company_id": "0001282648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001282648.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001282648.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001282648.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001282648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001282648_main_keyfigs.svg",
"name": "Battalion OIL CORP",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001282648.svg",
"report_text": "The relative strengths and weaknesses of Battalion OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Battalion OIL CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Battalion OIL CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 4.6% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001282648_2024_Battalion_OIL_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "20.6",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "44.1",
"Long-term Debt": "10.7",
"Liabilities, Current": "4.20",
"Other Liabilities": "7.34",
"Revenues": "35.8",
"Net Income": "12.4",
"Other Revenues": "36.6",
"Other Expenses": "-27.0",
"Expenses": "-11.6",
"General and Administrative Expense": "2.29",
"Depreciation, Depletion, Amortization": "-6.08",
"Operating Expenses": "22.7",
"Taxes": "-2.45",
"Assets, Current": "-1.21",
"Oil and Gas Property": "-3.15",
"Property, Plant and Equipment": "9.59",
"Comprehensive Net Income": "12.5",
"Other Net Income": "-8.86",
"Economic Capital Ratio": "27.4"
},
"2012": {
"Other Liabilities": "5.33",
"Liabilities": "7.81",
"Assets": "10.9",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "60.1",
"Liabilities, Current": "-4.81",
"Long-term Debt": "7.02",
"Assets, Current": "-0.350",
"Oil and Gas Property": "23.4",
"Property, Plant and Equipment": "-2.56",
"Revenues": "-7.92",
"Net Income": "13.3",
"Other Revenues": "-7.84",
"Expenses": "27.0",
"Operating Expenses": "12.3",
"Other Expenses": "7.68",
"Depreciation, Depletion, Amortization": "1.37",
"General and Administrative Expense": "4.37",
"Comprehensive Net Income": "13.3",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "34.5"
},
"2013": {
"Liabilities": "18.2",
"Stockholders Equity": "25.4",
"ECR before LimitedLiability": "10.4",
"Long-term Debt": "9.74",
"Other Liabilities": "8.16",
"Assets": "9.39",
"Property, Plant and Equipment": "-11.4",
"Assets, Current": "-2.96",
"Oil and Gas Property": "28.3",
"Revenues": "7.12",
"Net Income": "-23.2",
"Other Revenues": "7.03",
"Taxes": "-2.10",
"Expenses": "-16.6",
"Operating Expenses": "21.5",
"General and Administrative Expense": "7.17",
"Depreciation, Depletion, Amortization": "-7.61",
"Other Expenses": "-31.2",
"Comprehensive Net Income": "-23.4",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-6.34"
},
"2018": {
"Liabilities": "18.6",
"Assets": "3.19",
"Stockholders Equity": "35.9",
"ECR before LimitedLiability": "44.8",
"Liabilities, Current": "3.33",
"Other Liabilities": "5.77",
"Long-term Debt": "10.5",
"Property, Plant and Equipment": "-1.08",
"Oil and Gas Property": "8.10",
"Revenues": "-9.62",
"Net Income": "7.19",
"Revenue from Contract with Customer": "-12.2",
"Other Revenues": "2.76",
"Expenses": "12.1",
"Depreciation, Depletion, Amortization": "-0.862",
"Other Expenses": "-4.19",
"Operating Expenses": "14.3",
"General and Administrative Expense": "1.49",
"Other Net Income": "4.88",
"Comprehensive Net Income": "7.23",
"Economic Capital Ratio": "30.4"
},
"2020": {
"Liabilities": "2.19",
"ECR before LimitedLiability": "-12.4",
"Long-term Debt": "1.55",
"Other Liabilities": "0.620",
"Property, Plant and Equipment": "-12.5",
"Assets": "-10.1",
"Assets, Current": "-4.51",
"Oil and Gas Property": "23.0",
"Other Revenues": "-7.45",
"Revenues": "4.45",
"Net Income": "-13.0",
"Revenue from Contract with Customer": "14.0",
"Depreciation, Depletion, Amortization": "-5.17",
"Expenses": "-39.8",
"Operating Expenses": "7.95",
"Cost of Goods and Services Sold": "2.15",
"General and Administrative Expense": "1.80",
"Other Expenses": "-55.8",
"Comprehensive Net Income": "-13.0",
"Other Net Income": "6.75",
"Economic Capital Ratio": "-25.0"
},
"2021": {
"Liabilities": "27.1",
"Assets": "-8.88",
"Stockholders Equity": "4.47",
"ECR before LimitedLiability": "6.74",
"Liabilities, Current": "5.91",
"Other Liabilities": "5.80",
"Long-term Debt": "16.8",
"Property, Plant and Equipment": "-13.5",
"Oil and Gas Property": "16.6",
"Other Revenues": "-22.9",
"Revenues": "34.9",
"Net Income": "-7.86",
"Gains/Losses on Derivatives": "5.03",
"Revenue from Contract with Customer": "38.3",
"Comprehensive Net Income": "-7.35",
"Other Expenses": "-19.7",
"Cost of Goods and Services Sold": "6.30",
"Depreciation, Depletion, Amortization": "-6.97",
"Other Net Income": "-38.8",
"General and Administrative Expense": "4.74",
"Operating Expenses": "11.4",
"Economic Capital Ratio": "0.760"
},
"2022": {
"Long-term Debt": "14.5",
"Liabilities": "18.3",
"ECR before LimitedLiability": "2.92",
"Liabilities, Current": "-3.65",
"Other Liabilities": "6.10",
"Oil and Gas Property": "14.5",
"Assets": "-4.51",
"Property, Plant and Equipment": "-8.32",
"Other Revenues": "-20.1",
"Revenues": "29.5",
"Net Income": "-5.83",
"Gains/Losses on Derivatives": "4.17",
"Revenue from Contract with Customer": "47.8",
"Expenses": "2.70",
"Depreciation, Depletion, Amortization": "-6.08",
"Other Expenses": "-16.0",
"Operating Expenses": "13.4",
"General and Administrative Expense": "6.80",
"Cost of Goods and Services Sold": "3.74",
"Comprehensive Net Income": "-6.55",
"Other Net Income": "-33.0",
"Economic Capital Ratio": "-2.49"
},
"2023": {
"Liabilities, Current": "-8.54",
"Liabilities": "11.4",
"Oil and Gas Property": "19.9",
"Stockholders Equity": "4.52",
"ECR before LimitedLiability": "13.4",
"Deferred Tax Liab., Net": "2.08",
"Long-term Debt": "12.1",
"Other Liabilities": "5.13",
"Other Revenues": "-15.0",
"Revenues": "15.8",
"Comprehensive Net Income": "1.97",
"Revenue from Contract with Customer": "36.4",
"Operating Expenses": "11.1",
"Expenses": "-9.37",
"Other Expenses": "-18.0",
"General and Administrative Expense": "2.47",
"Depreciation, Depletion, Amortization": "-8.31",
"Cost of Goods and Services Sold": "3.18",
"Property, Plant and Equipment": "-8.26",
"Other Net Income": "-3.55",
"Economic Capital Ratio": "4.64"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001282648_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "20,237",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,345",
"Gains/Losses on Derivatives": "-1,078",
"General and Administrative Expense": "17,179",
"Liabilities, Current": "26,336",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "31,046",
"Other Compr. Net Income": "0",
"Other Expenses": "63,801",
"Other Liabilities": "0",
"Other Net Income": "-1,218",
"Other Revenues": "108,958",
"Property, Plant and Equipment": "216,519",
"Revenue from Contract with Customer": "0",
"Taxes": "5,740"
},
"output_variables": {
"Liabilities": "26,336",
"Assets": "267,802",
"Revenues": "107,880",
"Expenses": "108,065",
"Stockholders Equity": "241,466",
"Net Income": "-1,403",
"Comprehensive Net Income": "-1,403",
"BaseVar": "281,710",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "287,857",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,284",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "111,349",
"Liabilities, Current": "677,968",
"Long-term Debt": "0",
"Oil and Gas Property": "4,407,636",
"Operating Expenses": "0",
"Other Assets": "293,903",
"Other Compr. Net Income": "0",
"Other Expenses": "43,595",
"Other Liabilities": "0",
"Other Net Income": "-37,349",
"Other Revenues": "247,945",
"Property, Plant and Equipment": "51,629",
"Revenue from Contract with Customer": "0",
"Taxes": "19,253"
},
"output_variables": {
"Liabilities": "677,968",
"Assets": "5,041,025",
"Revenues": "247,945",
"Expenses": "264,481",
"Stockholders Equity": "4,363,057",
"Net Income": "-53,885",
"Comprehensive Net Income": "-53,885",
"BaseVar": "3,200,357",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "114%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "338,626",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "463,655",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "132,410",
"Liabilities, Current": "664,382",
"Long-term Debt": "0",
"Oil and Gas Property": "4,798,996",
"Operating Expenses": "0",
"Other Assets": "101,493",
"Other Compr. Net Income": "0",
"Other Expenses": "1,448,050",
"Other Liabilities": "0",
"Other Net Income": "-89,431",
"Other Revenues": "999,506",
"Property, Plant and Equipment": "117,376",
"Revenue from Contract with Customer": "0",
"Taxes": "88,622"
},
"output_variables": {
"Liabilities": "664,382",
"Assets": "5,356,491",
"Revenues": "999,506",
"Expenses": "2,132,737",
"Stockholders Equity": "4,692,109",
"Net Income": "-1,222,662",
"Comprehensive Net Income": "-1,222,662",
"BaseVar": "5,007,874",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "144,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "77,527",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,056",
"Liabilities, Current": "161,742",
"Long-term Debt": "0",
"Oil and Gas Property": "1,802,476",
"Operating Expenses": "0",
"Other Assets": "14,618",
"Other Compr. Net Income": "0",
"Other Expenses": "90,677",
"Other Liabilities": "0",
"Other Net Income": "49,610",
"Other Revenues": "226,609",
"Property, Plant and Equipment": "121,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "161,742",
"Assets": "2,083,609",
"Revenues": "226,609",
"Expenses": "230,260",
"Stockholders Equity": "1,921,867",
"Net Income": "45,959",
"Comprehensive Net Income": "45,959",
"BaseVar": "1,436,692",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "125%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "47,836",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "62,053",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18,456",
"Liabilities, Current": "83,176",
"Long-term Debt": "0",
"Oil and Gas Property": "289,605",
"Operating Expenses": "42,106",
"Other Assets": "6,670",
"Other Compr. Net Income": "0",
"Other Expenses": "287,506",
"Other Liabilities": "0",
"Other Net Income": "32,125",
"Other Revenues": "1,514",
"Property, Plant and Equipment": "2,386",
"Revenue from Contract with Customer": "146,775",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "83,176",
"Assets": "346,497",
"Revenues": "148,289",
"Expenses": "410,121",
"Stockholders Equity": "263,321",
"Net Income": "-229,707",
"Comprehensive Net Income": "-229,707",
"BaseVar": "580,968",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "41%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "87,914",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "45,408",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,514",
"Liabilities, Current": "121,602",
"Long-term Debt": "0",
"Oil and Gas Property": "294,415",
"Operating Expenses": "43,977",
"Other Assets": "5,506",
"Other Compr. Net Income": "0",
"Other Expenses": "75,932",
"Other Liabilities": "0",
"Other Net Income": "-131,691",
"Other Revenues": "1,051",
"Property, Plant and Equipment": "2,432",
"Revenue from Contract with Customer": "284,154",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "121,602",
"Assets": "390,267",
"Revenues": "285,205",
"Expenses": "181,831",
"Stockholders Equity": "268,665",
"Net Income": "-28,317",
"Comprehensive Net Income": "-28,317",
"BaseVar": "627,145",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "88,165",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "51,915",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "17,635",
"Liabilities, Current": "165,025",
"Long-term Debt": "0",
"Oil and Gas Property": "385,410",
"Operating Expenses": "48,095",
"Other Assets": "8,558",
"Other Compr. Net Income": "0",
"Other Expenses": "89,283",
"Other Liabilities": "0",
"Other Net Income": "-133,597",
"Other Revenues": "1,663",
"Property, Plant and Equipment": "3,225",
"Revenue from Contract with Customer": "357,401",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "165,025",
"Assets": "485,358",
"Revenues": "359,064",
"Expenses": "206,928",
"Stockholders Equity": "320,333",
"Net Income": "18,539",
"Comprehensive Net Income": "18,539",
"BaseVar": "758,937",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "90,539",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,624",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,025",
"Liabilities, Current": "134,416",
"Long-term Debt": "0",
"Oil and Gas Property": "368,416",
"Operating Expenses": "44,864",
"Other Assets": "23,560",
"Other Compr. Net Income": "0",
"Other Expenses": "82,667",
"Other Liabilities": "0",
"Other Net Income": "-20,630",
"Other Revenues": "2,257",
"Property, Plant and Equipment": "2,823",
"Revenue from Contract with Customer": "218,505",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "134,416",
"Assets": "485,338",
"Revenues": "220,762",
"Expenses": "203,180",
"Stockholders Equity": "350,922",
"Net Income": "-3,048",
"Comprehensive Net Income": "-3,048",
"BaseVar": "585,512",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 1.0125662637395028,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001282648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001282648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001282648.svg"
},
{
"company_id": "0001658566",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001658566.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001658566.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001658566.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001658566_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001658566_main_keyfigs.svg",
"name": "Permian Resources Corp",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001658566.svg",
"report_text": "The relative strengths and weaknesses of Permian Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Permian Resources Corp compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Permian Resources Corp is the variable Long-term Debt, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 4.4% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001658566_2024_Permian_Resources_Corp.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities": "10.4",
"Stockholders Equity": "25.9",
"ECR before LimitedLiability": "41.5",
"Other Liabilities": "4.45",
"Liabilities, Current": "5.90",
"Other Assets": "63.4",
"Assets": "5.91",
"Assets, Current": "-0.650",
"Oil and Gas Property": "-3.12",
"Property, Plant and Equipment": "-3.36",
"Revenues": "1.01",
"Net Income": "12.3",
"Other Revenues": "1.59",
"Operating Expenses": "0.953",
"Expenses": "15.7",
"Other Expenses": "2.72",
"General and Administrative Expense": "6.35",
"Depreciation, Depletion, Amortization": "5.26",
"Comprehensive Net Income": "12.3",
"Other Net Income": "-4.10",
"Economic Capital Ratio": "29.9"
},
"2018": {
"Liabilities": "7.24",
"Stockholders Equity": "17.5",
"ECR before LimitedLiability": "32.0",
"Liabilities, Current": "6.64",
"Other Liabilities": "5.77",
"Long-term Debt": "-4.52",
"Other Assets": "62.0",
"Assets": "4.31",
"Property, Plant and Equipment": "-4.27",
"Assets, Current": "-1.32",
"Oil and Gas Property": "-3.89",
"Expenses": "10.6",
"Net Income": "11.3",
"Revenue from Contract with Customer": "15.6",
"Depreciation, Depletion, Amortization": "5.36",
"Other Expenses": "4.64",
"Operating Expenses": "-3.83",
"General and Administrative Expense": "4.66",
"Comprehensive Net Income": "11.4",
"Other Revenues": "-14.9",
"Economic Capital Ratio": "17.6"
},
"2019": {
"Assets": "6.32",
"Stockholders Equity": "12.8",
"ECR before LimitedLiability": "25.3",
"Oil and Gas Property": "-6.06",
"Property, Plant and Equipment": "-7.33",
"Other Assets": "64.1",
"Revenues": "-3.07",
"Net Income": "10.4",
"Other Revenues": "-12.9",
"Revenue from Contract with Customer": "10.5",
"Expenses": "15.6",
"Other Expenses": "12.7",
"Depreciation, Depletion, Amortization": "6.92",
"Cost of Goods and Services Sold": "2.73",
"General and Administrative Expense": "2.94",
"Operating Expenses": "-8.52",
"Liabilities, Current": "6.69",
"Other Liabilities": "2.51",
"Long-term Debt": "-7.60",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "15.4"
},
"2020": {
"Liabilities, Current": "8.98",
"Liabilities": "2.95",
"Assets": "14.9",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "17.6",
"Long-term Debt": "-12.2",
"Other Liabilities": "4.03",
"Property, Plant and Equipment": "-15.0",
"Assets, Current": "-6.48",
"Oil and Gas Property": "31.4",
"Other Revenues": "-12.6",
"Revenues": "-8.99",
"Comprehensive Net Income": "1.95",
"Revenue from Contract with Customer": "4.77",
"Depreciation, Depletion, Amortization": "9.16",
"Expenses": "10.0",
"Operating Expenses": "-32.6",
"Cost of Goods and Services Sold": "3.24",
"General and Administrative Expense": "4.72",
"Other Expenses": "17.7",
"Economic Capital Ratio": "5.06"
},
"2021": {
"Liabilities": "11.1",
"Assets": "5.56",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "25.2",
"Liabilities, Current": "15.1",
"Other Liabilities": "3.72",
"Long-term Debt": "-9.67",
"Property, Plant and Equipment": "-5.04",
"Oil and Gas Property": "35.6",
"Expenses": "10.5",
"Other Revenues": "-13.1",
"Net Income": "6.54",
"Other Expenses": "11.0",
"Cost of Goods and Services Sold": "3.35",
"Depreciation, Depletion, Amortization": "5.60",
"Operating Expenses": "-9.80",
"Comprehensive Net Income": "6.84",
"Gains/Losses on Derivatives": "2.68",
"Other Net Income": "-3.14",
"Revenue from Contract with Customer": "10.7",
"Economic Capital Ratio": "19.2"
},
"2022": {
"Oil and Gas Property": "28.1",
"Assets": "6.16",
"Stockholders Equity": "15.4",
"ECR before LimitedLiability": "9.99",
"Assets, Current": "-1.72",
"Property, Plant and Equipment": "-4.19",
"Other Revenues": "-12.0",
"Revenues": "-8.60",
"Net Income": "5.16",
"Gains/Losses on Derivatives": "2.36",
"Expenses": "15.8",
"Depreciation, Depletion, Amortization": "4.66",
"Other Expenses": "7.59",
"Operating Expenses": "-2.15",
"General and Administrative Expense": "4.18",
"Cost of Goods and Services Sold": "2.12",
"Liabilities, Current": "8.57",
"Long-term Debt": "-14.4",
"Other Liabilities": "3.74",
"Comprehensive Net Income": "4.72",
"Economic Capital Ratio": "4.59"
},
"2023": {
"Liabilities, Current": "4.52",
"Liabilities": "-5.76",
"Assets": "5.51",
"Stockholders Equity": "6.90",
"ECR before LimitedLiability": "13.2",
"Long-term Debt": "-14.2",
"Other Liabilities": "3.62",
"Assets, Current": "-2.63",
"Oil and Gas Property": "40.1",
"Property, Plant and Equipment": "-6.37",
"Other Revenues": "-11.1",
"Revenues": "-7.04",
"Net Income": "9.81",
"Revenue from Contract with Customer": "5.38",
"Expenses": "16.4",
"Other Expenses": "5.81",
"General and Administrative Expense": "4.23",
"Depreciation, Depletion, Amortization": "5.63",
"Cost of Goods and Services Sold": "2.22",
"Comprehensive Net Income": "9.96",
"Economic Capital Ratio": "4.44"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001658566_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "202,585",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,899",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "49,882",
"Liabilities, Current": "199,773",
"Long-term Debt": "402,925",
"Oil and Gas Property": "0",
"Operating Expenses": "324,622",
"Other Assets": "3,408,519",
"Other Compr. Net Income": "0",
"Other Expenses": "-43,125",
"Other Liabilities": "0",
"Other Net Income": "8,205",
"Other Revenues": "429,902",
"Property, Plant and Equipment": "5,465",
"Revenue from Contract with Customer": "0",
"Taxes": "23,173"
},
"output_variables": {
"Liabilities": "612,597",
"Assets": "3,616,569",
"Revenues": "429,902",
"Expenses": "354,552",
"Stockholders Equity": "3,003,972",
"Net Income": "83,555",
"Comprehensive Net Income": "83,555",
"BaseVar": "2,606,032",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "130,189",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "62,167",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "63,304",
"Liabilities, Current": "247,716",
"Long-term Debt": "706,269",
"Oil and Gas Property": "0",
"Operating Expenses": "608,330",
"Other Assets": "4,120,995",
"Other Compr. Net Income": "0",
"Other Expenses": "-60,387",
"Other Liabilities": "0",
"Other Net Income": "-10,539",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,837",
"Revenue from Contract with Customer": "891,045",
"Taxes": "56,523"
},
"output_variables": {
"Liabilities": "1,016,152",
"Assets": "4,260,021",
"Revenues": "891,045",
"Expenses": "667,770",
"Stockholders Equity": "3,243,869",
"Net Income": "212,736",
"Comprehensive Net Income": "212,736",
"BaseVar": "3,611,086",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "113%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "120,129",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "85,504",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "79,156",
"Liabilities, Current": "254,466",
"Long-term Debt": "1,077,617",
"Oil and Gas Property": "0",
"Operating Expenses": "864,044",
"Other Assets": "4,553,547",
"Other Compr. Net Income": "0",
"Other Expenses": "-136,559",
"Other Liabilities": "0",
"Other Net Income": "-58,075",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,612",
"Revenue from Contract with Customer": "944,330",
"Taxes": "63,200"
},
"output_variables": {
"Liabilities": "1,417,587",
"Assets": "4,688,288",
"Revenues": "944,330",
"Expenses": "869,841",
"Stockholders Equity": "3,270,701",
"Net Income": "16,414",
"Comprehensive Net Income": "16,414",
"BaseVar": "4,213,730",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "65,586",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,867",
"Liabilities, Current": "131,868",
"Long-term Debt": "1,089,007",
"Oil and Gas Property": "3,726,846",
"Operating Expenses": "1,360,974",
"Other Assets": "22,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-197,408",
"Other Liabilities": "0",
"Other Net Income": "10,195",
"Other Revenues": "0",
"Property, Plant and Equipment": "12,650",
"Revenue from Contract with Customer": "580,456",
"Taxes": "39,417"
},
"output_variables": {
"Liabilities": "1,223,464",
"Assets": "3,827,425",
"Revenues": "580,456",
"Expenses": "1,275,850",
"Stockholders Equity": "2,603,961",
"Net Income": "-685,199",
"Comprehensive Net Income": "-685,199",
"BaseVar": "3,682,675",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "86,535",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,589",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,454",
"Liabilities, Current": "167,899",
"Long-term Debt": "883,386",
"Oil and Gas Property": "3,674,623",
"Operating Expenses": "699,425",
"Other Assets": "32,239",
"Other Compr. Net Income": "0",
"Other Expenses": "-177,025",
"Other Liabilities": "0",
"Other Net Income": "-191,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,197",
"Revenue from Contract with Customer": "1,029,892",
"Taxes": "67,140"
},
"output_variables": {
"Liabilities": "1,053,874",
"Assets": "3,804,594",
"Revenues": "1,029,892",
"Expenses": "699,994",
"Stockholders Equity": "2,750,720",
"Net Income": "138,175",
"Comprehensive Net Income": "138,175",
"BaseVar": "3,620,632",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "107%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "463,790",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "4,430",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "159,554",
"Liabilities, Current": "605,569",
"Long-term Debt": "2,226,297",
"Oil and Gas Property": "7,874,226",
"Operating Expenses": "1,122,415",
"Other Assets": "139,403",
"Other Compr. Net Income": "0",
"Other Expenses": "-194,986",
"Other Liabilities": "0",
"Other Net Income": "-138,718",
"Other Revenues": "0",
"Property, Plant and Equipment": "15,173",
"Revenue from Contract with Customer": "2,131,265",
"Taxes": "155,724"
},
"output_variables": {
"Liabilities": "2,836,296",
"Assets": "8,492,592",
"Revenues": "2,131,265",
"Expenses": "1,242,707",
"Stockholders Equity": "5,656,296",
"Net Income": "749,840",
"Comprehensive Net Income": "749,840",
"BaseVar": "7,842,312",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "109%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "650,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "422,627",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161,855",
"Liabilities, Current": "1,241,553",
"Long-term Debt": "4,071,650",
"Oil and Gas Property": "14,036,109",
"Operating Expenses": "2,024,596",
"Other Assets": "235,430",
"Other Compr. Net Income": "0",
"Other Expenses": "-246,672",
"Other Liabilities": "0",
"Other Net Income": "-60,649",
"Other Revenues": "0",
"Property, Plant and Equipment": "43,647",
"Revenue from Contract with Customer": "3,120,893",
"Taxes": "240,762"
},
"output_variables": {
"Liabilities": "5,735,830",
"Assets": "14,965,578",
"Revenues": "3,120,893",
"Expenses": "2,180,541",
"Stockholders Equity": "9,229,748",
"Net Income": "879,703",
"Comprehensive Net Income": "879,703",
"BaseVar": "13,675,195",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 1.0105421359340834,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001658566.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001658566.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001658566.svg"
},
{
"company_id": "0000894627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000894627.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000894627.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000894627.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000894627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000894627_main_keyfigs.svg",
"name": "Vaalco Energy INC DE",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000894627.svg",
"report_text": "The relative strengths and weaknesses of Vaalco Energy INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Vaalco Energy INC DE compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Vaalco Energy INC DE is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 3.8% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000894627_2024_Vaalco_Energy_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "26.5",
"Assets": "0.841",
"Stockholders Equity": "-5.24",
"ECR before LimitedLiability": "60.2",
"Long-term Debt": "9.05",
"Liabilities, Current": "10.5",
"Other Liabilities": "10.4",
"Assets, Current": "-1.40",
"Oil and Gas Property": "1.05",
"Revenues": "-38.5",
"Net Income": "38.9",
"Other Revenues": "-38.4",
"Other Expenses": "-62.3",
"Expenses": "-26.1",
"General and Administrative Expense": "10.0",
"Depreciation, Depletion, Amortization": "-5.66",
"Operating Expenses": "25.2",
"Taxes": "0.995",
"Comprehensive Net Income": "39.1",
"Other Net Income": "86.3",
"Economic Capital Ratio": "43.4"
},
"2012": {
"Other Liabilities": "11.3",
"Liabilities": "24.7",
"Assets": "-4.61",
"Stockholders Equity": "-3.05",
"ECR before LimitedLiability": "57.2",
"Liabilities, Current": "4.06",
"Long-term Debt": "11.5",
"Assets, Current": "9.28",
"Oil and Gas Property": "-6.61",
"Property, Plant and Equipment": "-1.34",
"Revenues": "-33.4",
"Net Income": "40.0",
"Other Revenues": "-33.2",
"Expenses": "-25.5",
"Operating Expenses": "5.25",
"Other Expenses": "-41.1",
"Depreciation, Depletion, Amortization": "-1.44",
"General and Administrative Expense": "11.2",
"Comprehensive Net Income": "39.9",
"Other Net Income": "70.0",
"Economic Capital Ratio": "31.7"
},
"2013": {
"Liabilities": "22.3",
"Stockholders Equity": "8.60",
"ECR before LimitedLiability": "60.9",
"Liabilities, Current": "2.94",
"Long-term Debt": "10.1",
"Other Liabilities": "11.4",
"Revenues": "-26.9",
"Net Income": "37.3",
"Other Revenues": "-26.9",
"Taxes": "0.904",
"Expenses": "-3.36",
"Operating Expenses": "6.54",
"General and Administrative Expense": "5.85",
"Other Expenses": "-17.3",
"Other Assets": "0.692",
"Property, Plant and Equipment": "-0.335",
"Assets, Current": "0.685",
"Oil and Gas Property": "-0.412",
"Comprehensive Net Income": "37.0",
"Other Net Income": "75.9",
"Economic Capital Ratio": "44.2"
},
"2014": {
"Other Liabilities": "0.429",
"Liabilities": "0.857",
"Stockholders Equity": "-1.18",
"Long-term Debt": "0.0636",
"Liabilities, Current": "0.128",
"Other Assets": "0.0718",
"Assets": "-14.1",
"Property, Plant and Equipment": "-0.0384",
"Oil and Gas Property": "-23.7",
"Assets, Current": "2.00",
"Revenues": "-36.0",
"Net Income": "-9.97",
"Other Revenues": "-34.7",
"Operating Expenses": "2.23",
"Expenses": "-43.8",
"General and Administrative Expense": "0.219",
"Other Expenses": "-64.1",
"ECR before LimitedLiability": "0.0836",
"Comprehensive Net Income": "-9.86",
"Other Net Income": "18.7",
"Economic Capital Ratio": "-25.0"
},
"2015": {
"Assets, Current": "5.74",
"Assets": "-24.2",
"Stockholders Equity": "-11.2",
"Liabilities, Current": "1.27",
"ECR before LimitedLiability": "-11.9",
"Other Assets": "4.98",
"Oil and Gas Property": "-24.3",
"Property, Plant and Equipment": "-12.0",
"Other Revenues": "-9.46",
"Revenues": "-10.2",
"Net Income": "-9.88",
"Gains/Losses on Derivatives": "-0.533",
"Depreciation, Depletion, Amortization": "-3.99",
"Expenses": "-22.5",
"Other Expenses": "-18.7",
"Operating Expenses": "-0.641",
"General and Administrative Expense": "1.41",
"Other Liabilities": "-1.25",
"Comprehensive Net Income": "-9.43",
"Other Net Income": "9.95",
"Economic Capital Ratio": "-33.6"
},
"2016": {
"Liabilities": "-1.75",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "-4.67",
"Other Liabilities": "0.729",
"Liabilities, Current": "-2.56",
"Other Assets": "4.21",
"Assets": "-4.66",
"Property, Plant and Equipment": "-3.64",
"Assets, Current": "2.19",
"Oil and Gas Property": "-4.65",
"Revenues": "-4.34",
"Net Income": "0.732",
"Other Revenues": "-4.39",
"Expenses": "-4.27",
"General and Administrative Expense": "0.701",
"Depreciation, Depletion, Amortization": "0.687",
"Operating Expenses": "7.14",
"Other Expenses": "-25.6",
"Other Net Income": "19.1",
"Comprehensive Net Income": "0.786",
"Economic Capital Ratio": "-23.2"
},
"2017": {
"Long-term Debt": "2.69",
"Liabilities": "-4.20",
"Stockholders Equity": "-41.9",
"Economic Capital Ratio": "-10.0",
"Other Liabilities": "7.08",
"Liabilities, Current": "-15.8",
"Other Assets": "11.3",
"Assets": "-21.2",
"Assets, Current": "6.31",
"Oil and Gas Property": "-18.7",
"Property, Plant and Equipment": "-15.2",
"Revenues": "-32.7",
"Net Income": "22.2",
"Other Revenues": "-31.6",
"Operating Expenses": "21.9",
"Expenses": "-27.5",
"Other Expenses": "-58.3",
"General and Administrative Expense": "4.02",
"Depreciation, Depletion, Amortization": "2.68",
"Comprehensive Net Income": "22.2",
"Other Net Income": "41.9"
},
"2018": {
"Liabilities": "10.9",
"Stockholders Equity": "3.21",
"ECR before LimitedLiability": "91.9",
"Liabilities, Current": "-11.8",
"Other Liabilities": "11.3",
"Long-term Debt": "8.84",
"Revenues": "45.3",
"Net Income": "81.4",
"Revenue from Contract with Customer": "-19.2",
"Other Revenues": "61.7",
"Expenses": "31.7",
"Depreciation, Depletion, Amortization": "2.44",
"Other Expenses": "39.6",
"Operating Expenses": "-13.3",
"Other Assets": "-16.0",
"Property, Plant and Equipment": "4.47",
"Assets, Current": "-7.70",
"Oil and Gas Property": "10.3",
"Other Net Income": "5.26",
"Comprehensive Net Income": "81.5",
"Economic Capital Ratio": "77.6"
},
"2019": {
"Liabilities, Current": "-9.01",
"Liabilities": "-3.51",
"Stockholders Equity": "-7.30",
"ECR before LimitedLiability": "12.2",
"Other Liabilities": "2.95",
"Assets, Current": "5.87",
"Assets": "-2.92",
"Oil and Gas Property": "-10.4",
"Property, Plant and Equipment": "-5.85",
"Other Assets": "17.3",
"Revenues": "12.9",
"Net Income": "15.0",
"Other Revenues": "33.3",
"Revenue from Contract with Customer": "-21.8",
"Comprehensive Net Income": "15.6",
"Other Expenses": "-3.85",
"Depreciation, Depletion, Amortization": "4.54",
"Operating Expenses": "-1.56",
"General and Administrative Expense": "-2.42",
"Cost of Goods and Services Sold": "3.63",
"Economic Capital Ratio": "2.29"
},
"2020": {
"Property, Plant and Equipment": "-1.96",
"Assets": "-1.94",
"Stockholders Equity": "-1.82",
"Other Liabilities": "0.618",
"ECR before LimitedLiability": "-1.34",
"Assets, Current": "3.67",
"Other Assets": "5.84",
"Oil and Gas Property": "-4.38",
"Other Revenues": "14.1",
"Revenues": "3.93",
"Net Income": "-0.470",
"Revenue from Contract with Customer": "-8.80",
"Depreciation, Depletion, Amortization": "0.571",
"Expenses": "-6.04",
"Operating Expenses": "-0.658",
"Cost of Goods and Services Sold": "0.826",
"Other Expenses": "-11.4",
"Liabilities, Current": "-0.768",
"Comprehensive Net Income": "-0.416",
"Other Net Income": "1.18",
"Economic Capital Ratio": "-13.9"
},
"2021": {
"Liabilities": "14.2",
"ECR before LimitedLiability": "43.6",
"Liabilities, Current": "2.71",
"Other Liabilities": "5.46",
"Long-term Debt": "5.86",
"Other Revenues": "71.8",
"Revenues": "40.5",
"Net Income": "39.9",
"Gains/Losses on Derivatives": "3.41",
"Revenue from Contract with Customer": "-34.9",
"Taxes": "1.46",
"Expenses": "3.34",
"Other Expenses": "14.2",
"Cost of Goods and Services Sold": "4.26",
"Depreciation, Depletion, Amortization": "-1.95",
"Operating Expenses": "-15.7",
"Comprehensive Net Income": "40.4",
"Other Net Income": "-3.78",
"Economic Capital Ratio": "37.6",
"Other Assets": "1.29",
"Oil and Gas Property": "-1.28"
},
"2022": {
"Taxes": "1.76",
"Expenses": "6.06",
"ECR before LimitedLiability": "-3.21",
"Depreciation, Depletion, Amortization": "6.10",
"Other Expenses": "-13.3",
"Operating Expenses": "2.43",
"General and Administrative Expense": "7.16",
"Cost of Goods and Services Sold": "2.76",
"Oil and Gas Property": "-6.48",
"Stockholders Equity": "2.44",
"Other Liabilities": "-2.61",
"Deferred Tax Liab., Net": "-6.20",
"Liabilities, Current": "2.99",
"Long-term Debt": "4.80",
"Property, Plant and Equipment": "6.03",
"Other Assets": "4.10",
"Economic Capital Ratio": "-8.61",
"Revenue from Contract with Customer": "-36.8",
"Other Revenues": "41.6",
"Other Net Income": "-5.95",
"Gains/Losses on Derivatives": "3.07"
},
"2023": {
"Liabilities, Current": "4.02",
"Liabilities": "3.63",
"Assets": "-3.83",
"Stockholders Equity": "-7.03",
"ECR before LimitedLiability": "12.6",
"Deferred Tax Liab., Net": "-5.11",
"Long-term Debt": "6.53",
"Other Liabilities": "-2.25",
"Oil and Gas Property": "-6.14",
"Other Assets": "1.61",
"Other Revenues": "47.3",
"Revenues": "22.4",
"Net Income": "12.5",
"Revenue from Contract with Customer": "-29.5",
"Expenses": "-9.61",
"Other Expenses": "-25.6",
"General and Administrative Expense": "4.45",
"Depreciation, Depletion, Amortization": "8.23",
"Cost of Goods and Services Sold": "3.22",
"Comprehensive Net Income": "13.1",
"Economic Capital Ratio": "3.76"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000894627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "162,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,417",
"Liabilities, Current": "25,090",
"Long-term Debt": "16,858",
"Oil and Gas Property": "0",
"Operating Expenses": "5,708",
"Other Assets": "12,244",
"Other Compr. Net Income": "0",
"Other Expenses": "129,622",
"Other Liabilities": "0",
"Other Net Income": "211,905",
"Other Revenues": "0",
"Property, Plant and Equipment": "99,848",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "41,948",
"Assets": "275,015",
"Revenues": "0",
"Expenses": "171,343",
"Stockholders Equity": "233,067",
"Net Income": "40,562",
"Comprehensive Net Income": "40,562",
"BaseVar": "396,095",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "135%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "149,125",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "19,913",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,779",
"Liabilities, Current": "45,063",
"Long-term Debt": "10,368",
"Oil and Gas Property": "0",
"Operating Expenses": "41,037",
"Other Assets": "12,223",
"Other Compr. Net Income": "0",
"Other Expenses": "117,778",
"Other Liabilities": "0",
"Other Net Income": "195,846",
"Other Revenues": "0",
"Property, Plant and Equipment": "106,608",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "55,431",
"Assets": "267,956",
"Revenues": "0",
"Expenses": "190,507",
"Stockholders Equity": "212,525",
"Net Income": "5,339",
"Comprehensive Net Income": "5,339",
"BaseVar": "401,232",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "167,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "16,929",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,254",
"Liabilities, Current": "45,829",
"Long-term Debt": "11,464",
"Oil and Gas Property": "0",
"Operating Expenses": "27,254",
"Other Assets": "140,703",
"Other Compr. Net Income": "0",
"Other Expenses": "70,730",
"Other Liabilities": "0",
"Other Net Income": "169,239",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,293",
"Assets": "308,167",
"Revenues": "0",
"Expenses": "126,167",
"Stockholders Equity": "250,874",
"Net Income": "43,072",
"Comprehensive Net Income": "43,072",
"BaseVar": "365,882",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "130%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "113,050",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,086",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,194",
"Liabilities, Current": "38,540",
"Long-term Debt": "29,846",
"Oil and Gas Property": "0",
"Operating Expenses": "15,358",
"Other Assets": "27,675",
"Other Compr. Net Income": "0",
"Other Expenses": "154,945",
"Other Liabilities": "0",
"Other Net Income": "127,033",
"Other Revenues": "0",
"Property, Plant and Equipment": "108,124",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "68,386",
"Assets": "248,849",
"Revenues": "0",
"Expenses": "204,583",
"Stockholders Equity": "180,463",
"Net Income": "-77,550",
"Comprehensive Net Income": "-77,550",
"BaseVar": "364,219",
"ECR before LimitedLiability": "-3.7%",
"Economic Capital Ratio": "54%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "63,742",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "33,010",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,829",
"Liabilities, Current": "66,716",
"Long-term Debt": "31,166",
"Oil and Gas Property": "0",
"Operating Expenses": "49,421",
"Other Assets": "26,843",
"Other Compr. Net Income": "0",
"Other Expenses": "138,377",
"Other Liabilities": "0",
"Other Net Income": "76,981",
"Other Revenues": "0",
"Property, Plant and Equipment": "33,373",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "97,882",
"Assets": "123,958",
"Revenues": "0",
"Expenses": "235,637",
"Stockholders Equity": "26,076",
"Net Income": "-158,656",
"Comprehensive Net Income": "-158,656",
"BaseVar": "304,743",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "12%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "38,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,926",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,561",
"Liabilities, Current": "55,554",
"Long-term Debt": "25,836",
"Oil and Gas Property": "0",
"Operating Expenses": "1,227",
"Other Assets": "14,538",
"Other Compr. Net Income": "0",
"Other Expenses": "55,443",
"Other Liabilities": "0",
"Other Net Income": "46,607",
"Other Revenues": "0",
"Property, Plant and Equipment": "28,019",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "81,390",
"Assets": "81,032",
"Revenues": "0",
"Expenses": "73,157",
"Stockholders Equity": "-358",
"Net Income": "-26,550",
"Comprehensive Net Income": "-26,550",
"BaseVar": "155,465",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "36,452",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,377",
"Liabilities, Current": "46,588",
"Long-term Debt": "22,756",
"Oil and Gas Property": "0",
"Operating Expenses": "459",
"Other Assets": "19,960",
"Other Compr. Net Income": "0",
"Other Expenses": "50,075",
"Other Liabilities": "0",
"Other Net Income": "77,019",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,221",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "69,344",
"Assets": "79,633",
"Revenues": "0",
"Expenses": "67,368",
"Stockholders Equity": "10,289",
"Net Income": "9,651",
"Comprehensive Net Income": "9,651",
"BaseVar": "164,008",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "76%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "58,794",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,596",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,398",
"Liabilities, Current": "41,044",
"Long-term Debt": "15,441",
"Oil and Gas Property": "0",
"Operating Expenses": "40,352",
"Other Assets": "54,794",
"Other Compr. Net Income": "0",
"Other Expenses": "-46,579",
"Other Liabilities": "0",
"Other Net Income": "4,056",
"Other Revenues": "104,943",
"Property, Plant and Equipment": "52,724",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "56,485",
"Assets": "166,312",
"Revenues": "104,943",
"Expenses": "10,767",
"Stockholders Equity": "109,827",
"Net Income": "98,232",
"Comprehensive Net Income": "98,232",
"BaseVar": "185,653",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "172%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "69,758",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7,083",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,855",
"Liabilities, Current": "63,750",
"Long-term Debt": "38,067",
"Oil and Gas Property": "0",
"Operating Expenses": "37,689",
"Other Assets": "73,521",
"Other Compr. Net Income": "0",
"Other Expenses": "23,170",
"Other Liabilities": "0",
"Other Net Income": "839",
"Other Revenues": "84,521",
"Property, Plant and Equipment": "68,258",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "101,817",
"Assets": "211,537",
"Revenues": "84,521",
"Expenses": "82,797",
"Stockholders Equity": "109,720",
"Net Income": "2,563",
"Comprehensive Net Income": "2,563",
"BaseVar": "260,934",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "63,978",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "9,382",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,695",
"Liabilities, Current": "52,576",
"Long-term Debt": "27,198",
"Oil and Gas Property": "0",
"Operating Expenses": "37,315",
"Other Assets": "40,218",
"Other Compr. Net Income": "0",
"Other Expenses": "63,059",
"Other Liabilities": "0",
"Other Net Income": "5,094",
"Other Revenues": "67,176",
"Property, Plant and Equipment": "37,036",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "79,774",
"Assets": "141,232",
"Revenues": "67,176",
"Expenses": "120,451",
"Stockholders Equity": "61,458",
"Net Income": "-48,181",
"Comprehensive Net Income": "-48,181",
"BaseVar": "229,990",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "52%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,289",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "21,060",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,766",
"Liabilities, Current": "84,257",
"Long-term Debt": "34,536",
"Oil and Gas Property": "0",
"Operating Expenses": "81,255",
"Other Assets": "80,477",
"Other Compr. Net Income": "0",
"Other Expenses": "-19,702",
"Other Liabilities": "0",
"Other Net Income": "-19,860",
"Other Revenues": "199,075",
"Property, Plant and Equipment": "94,324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "118,793",
"Assets": "263,090",
"Revenues": "199,075",
"Expenses": "97,379",
"Stockholders Equity": "144,297",
"Net Income": "81,836",
"Comprehensive Net Income": "81,836",
"BaseVar": "387,056",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "200,097",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "81,223",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "10,077",
"Liabilities, Current": "162,090",
"Long-term Debt": "67,975",
"Oil and Gas Property": "0",
"Operating Expenses": "112,661",
"Other Assets": "160,272",
"Other Compr. Net Income": "1,179",
"Other Expenses": "131,770",
"Other Liabilities": "78,248",
"Other Net Income": "-47,928",
"Other Revenues": "354,326",
"Property, Plant and Equipment": "495,272",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "389,536",
"Assets": "855,641",
"Revenues": "354,326",
"Expenses": "254,508",
"Stockholders Equity": "466,105",
"Net Income": "51,890",
"Comprehensive Net Income": "53,069",
"BaseVar": "1,030,512",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "96%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "228,141",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,581",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,840",
"Liabilities, Current": "127,475",
"Long-term Debt": "65,085",
"Oil and Gas Property": "0",
"Operating Expenses": "153,157",
"Other Assets": "135,289",
"Other Compr. Net Income": "1,701",
"Other Expenses": "209,622",
"Other Liabilities": "78,293",
"Other Net Income": "-8,093",
"Other Revenues": "455,066",
"Property, Plant and Equipment": "459,786",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "344,434",
"Assets": "823,216",
"Revenues": "455,066",
"Expenses": "386,619",
"Stockholders Equity": "478,782",
"Net Income": "60,354",
"Comprehensive Net Income": "62,055",
"BaseVar": "1,111,742",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 1.0037101547941756,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000894627.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000894627.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000894627.svg"
},
{
"company_id": "0000007332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000007332.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000007332.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000007332.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000007332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000007332_main_keyfigs.svg",
"name": "Southwestern Energy CO",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000007332.svg",
"report_text": "The relative strengths and weaknesses of Southwestern Energy CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Southwestern Energy CO compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Southwestern Energy CO is the variable Other Expenses, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 3.4% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000007332_2024_Southwestern_Energy_CO.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "5.21",
"Assets": "-5.41",
"Stockholders Equity": "-7.87",
"Economic Capital Ratio": "-1.04",
"Liabilities, Current": "0.813",
"Long-term Debt": "11.9",
"Other Liabilities": "-8.52",
"Other Assets": "-3.49",
"Property, Plant and Equipment": "4.27",
"Oil and Gas Property": "-5.12",
"Revenues": "25.4",
"Net Income": "6.27",
"Other Revenues": "25.5",
"Depreciation, Depletion, Amortization": "7.85",
"Expenses": "-11.0",
"Other Expenses": "-23.1",
"Operating Expenses": "6.43",
"General and Administrative Expense": "-0.635",
"Comprehensive Net Income": "2.03",
"Other Compr. Net Income": "-4.06",
"Other Net Income": "-5.50"
},
"2010": {
"Liabilities": "3.32",
"Stockholders Equity": "-5.89",
"ECR before LimitedLiability": "7.15",
"Long-term Debt": "8.18",
"Other Liabilities": "-8.03",
"Liabilities, Current": "2.38",
"Assets, Current": "-0.429",
"Assets": "-2.15",
"Property, Plant and Equipment": "2.68",
"Other Assets": "-1.30",
"Oil and Gas Property": "-2.56",
"Revenues": "23.8",
"Net Income": "8.39",
"Other Revenues": "23.9",
"Operating Expenses": "2.67",
"Expenses": "-6.50",
"Depreciation, Depletion, Amortization": "6.66",
"Other Expenses": "-15.1",
"Comprehensive Net Income": "8.51",
"Other Net Income": "-7.29",
"Economic Capital Ratio": "8.05"
},
"2011": {
"Revenues": "24.2",
"Net Income": "23.0",
"Other Revenues": "24.3",
"Other Expenses": "-21.4",
"Expenses": "6.26",
"General and Administrative Expense": "8.14",
"Depreciation, Depletion, Amortization": "5.24",
"Operating Expenses": "15.8",
"Assets, Current": "-0.987",
"Stockholders Equity": "-2.36",
"ECR before LimitedLiability": "39.1",
"Comprehensive Net Income": "29.2",
"Liabilities, Current": "2.82",
"Other Liabilities": "-12.5",
"Long-term Debt": "8.20",
"Other Assets": "-0.942",
"Oil and Gas Property": "-3.99",
"Property, Plant and Equipment": "10.6",
"Other Compr. Net Income": "5.36",
"Other Net Income": "-7.19",
"Economic Capital Ratio": "22.3"
},
"2012": {
"Other Liabilities": "-22.2",
"Liabilities": "-6.24",
"Assets": "-11.3",
"Stockholders Equity": "-18.7",
"ECR before LimitedLiability": "6.04",
"Liabilities, Current": "5.01",
"Long-term Debt": "6.04",
"Oil and Gas Property": "-21.3",
"Property, Plant and Equipment": "8.55",
"Revenues": "7.54",
"Net Income": "6.37",
"Other Revenues": "7.56",
"Expenses": "-4.70",
"Operating Expenses": "6.75",
"Other Expenses": "-41.0",
"Depreciation, Depletion, Amortization": "6.06",
"General and Administrative Expense": "6.19",
"Comprehensive Net Income": "6.09",
"Other Net Income": "-6.72",
"Other Compr. Net Income": "-5.86",
"Economic Capital Ratio": "-19.5"
},
"2013": {
"Liabilities": "-7.30",
"Assets": "-4.06",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "20.5",
"Liabilities, Current": "6.88",
"Long-term Debt": "7.79",
"Other Liabilities": "-25.7",
"Property, Plant and Equipment": "25.4",
"Oil and Gas Property": "-11.4",
"Revenues": "30.5",
"Net Income": "29.6",
"Other Revenues": "30.4",
"Expenses": "9.41",
"Operating Expenses": "13.6",
"General and Administrative Expense": "7.73",
"Depreciation, Depletion, Amortization": "7.74",
"Other Expenses": "-17.6",
"Comprehensive Net Income": "26.4",
"Other Net Income": "-9.53",
"Other Compr. Net Income": "-2.60",
"Economic Capital Ratio": "3.74"
},
"2014": {
"Other Liabilities": "-1.99",
"Liabilities": "-21.7",
"Stockholders Equity": "-14.6",
"ECR before LimitedLiability": "26.1",
"Long-term Debt": "-4.71",
"Liabilities, Current": "-13.8",
"Revenues": "11.7",
"Net Income": "26.2",
"Other Revenues": "12.6",
"Operating Expenses": "15.5",
"Expenses": "26.0",
"General and Administrative Expense": "6.74",
"Depreciation, Depletion, Amortization": "6.82",
"Other Expenses": "-1.95",
"Other Assets": "-1.99",
"Property, Plant and Equipment": "26.1",
"Oil and Gas Property": "-11.0",
"Assets, Current": "-3.40",
"Comprehensive Net Income": "26.2",
"Other Net Income": "-5.99",
"Economic Capital Ratio": "1.04"
},
"2015": {
"Liabilities, Current": "0.991",
"Liabilities": "-0.963",
"Assets": "-5.39",
"Stockholders Equity": "-5.99",
"ECR before LimitedLiability": "18.5",
"Long-term Debt": "-3.33",
"Other Liabilities": "0.605",
"Assets, Current": "-4.37",
"Oil and Gas Property": "-9.50",
"Property, Plant and Equipment": "22.4",
"Other Revenues": "9.95",
"Revenues": "9.36",
"Net Income": "6.45",
"Gains/Losses on Derivatives": "-0.526",
"Depreciation, Depletion, Amortization": "4.72",
"Comprehensive Net Income": "6.14",
"Other Expenses": "-11.1",
"Operating Expenses": "8.36",
"Other Net Income": "-2.06",
"General and Administrative Expense": "3.96",
"Economic Capital Ratio": "-3.23"
},
"2016": {
"Long-term Debt": "-3.32",
"Liabilities": "-1.84",
"Assets": "-4.50",
"Stockholders Equity": "-5.00",
"ECR before LimitedLiability": "-5.04",
"Other Liabilities": "0.606",
"Liabilities, Current": "0.720",
"Other Assets": "1.17",
"Property, Plant and Equipment": "2.07",
"Oil and Gas Property": "-4.89",
"Revenues": "4.91",
"Net Income": "-2.13",
"Other Revenues": "4.68",
"Expenses": "-2.76",
"General and Administrative Expense": "2.77",
"Depreciation, Depletion, Amortization": "3.04",
"Operating Expenses": "3.62",
"Other Expenses": "-13.6",
"Other Net Income": "-2.88",
"Comprehensive Net Income": "-2.07",
"Economic Capital Ratio": "-23.5"
},
"2017": {
"Long-term Debt": "-29.8",
"Liabilities": "-13.9",
"Assets": "-7.78",
"Stockholders Equity": "-22.3",
"ECR before LimitedLiability": "11.6",
"Other Liabilities": "4.78",
"Liabilities, Current": "7.02",
"Other Assets": "1.22",
"Oil and Gas Property": "-11.8",
"Property, Plant and Equipment": "6.24",
"Revenues": "27.1",
"Net Income": "31.5",
"Other Revenues": "28.1",
"Revenue from Contract with Customer": "-0.764",
"Operating Expenses": "11.3",
"Expenses": "6.24",
"Other Expenses": "-20.2",
"General and Administrative Expense": "9.38",
"Depreciation, Depletion, Amortization": "8.23",
"Comprehensive Net Income": "31.5",
"Other Net Income": "-1.35",
"Economic Capital Ratio": "-0.0102"
},
"2018": {
"Other Assets": "1.62",
"Assets": "-9.71",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "9.32",
"Property, Plant and Equipment": "4.86",
"Assets, Current": "-1.65",
"Oil and Gas Property": "-11.9",
"Revenues": "35.7",
"Net Income": "19.6",
"Revenue from Contract with Customer": "39.2",
"Other Revenues": "-23.2",
"Expenses": "-14.1",
"Depreciation, Depletion, Amortization": "-3.02",
"Other Expenses": "-25.9",
"Operating Expenses": "9.61",
"General and Administrative Expense": "6.73",
"Liabilities, Current": "6.45",
"Other Liabilities": "7.24",
"Long-term Debt": "-16.5",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "-5.08"
},
"2020": {
"Property, Plant and Equipment": "1.92",
"Assets": "-10.8",
"Long-term Debt": "-2.28",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "-13.2",
"Assets, Current": "-4.33",
"Other Assets": "2.05",
"Oil and Gas Property": "-10.4",
"Other Revenues": "-6.14",
"Revenues": "1.26",
"Net Income": "-8.21",
"Revenue from Contract with Customer": "8.65",
"Depreciation, Depletion, Amortization": "1.59",
"Expenses": "-10.7",
"Operating Expenses": "5.26",
"Cost of Goods and Services Sold": "1.64",
"General and Administrative Expense": "3.03",
"Other Expenses": "-15.4",
"Comprehensive Net Income": "-8.15",
"Other Net Income": "2.59",
"Economic Capital Ratio": "-25.7"
},
"2021": {
"Liabilities": "-6.07",
"Expenses": "10.8",
"Stockholders Equity": "-19.2",
"ECR before LimitedLiability": "-16.3",
"Liabilities, Current": "6.89",
"Other Liabilities": "3.93",
"Long-term Debt": "-20.1",
"Property, Plant and Equipment": "11.6",
"Assets": "-11.2",
"Oil and Gas Property": "-15.1",
"Assets, Current": "-6.26",
"Other Revenues": "-20.1",
"Revenues": "11.5",
"Gains/Losses on Derivatives": "4.30",
"Revenue from Contract with Customer": "12.8",
"Other Expenses": "-16.0",
"Cost of Goods and Services Sold": "5.37",
"General and Administrative Expense": "8.12",
"Operating Expenses": "11.4",
"Economic Capital Ratio": "-22.3",
"Other Net Income": "-20.2"
},
"2022": {
"Long-term Debt": "-9.34",
"Liabilities": "9.19",
"Assets": "-13.0",
"Stockholders Equity": "-24.5",
"ECR before LimitedLiability": "-7.99",
"Liabilities, Current": "9.20",
"Other Liabilities": "6.64",
"Oil and Gas Property": "-10.7",
"Assets, Current": "-5.83",
"Property, Plant and Equipment": "4.23",
"Other Revenues": "-24.1",
"Revenues": "37.9",
"Net Income": "3.23",
"Other Expenses": "-29.3",
"Gains/Losses on Derivatives": "5.08",
"Revenue from Contract with Customer": "42.7",
"Other Net Income": "-40.6",
"Operating Expenses": "18.3",
"General and Administrative Expense": "13.0",
"Cost of Goods and Services Sold": "4.55",
"Economic Capital Ratio": "-13.4"
},
"2023": {
"Assets": "-6.99",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "12.3",
"Oil and Gas Property": "-6.75",
"Property, Plant and Equipment": "5.81",
"Other Revenues": "-17.6",
"Revenues": "10.2",
"Net Income": "19.9",
"Revenue from Contract with Customer": "33.7",
"Operating Expenses": "9.92",
"Expenses": "-17.3",
"Other Expenses": "-31.2",
"General and Administrative Expense": "7.31",
"Depreciation, Depletion, Amortization": "-4.10",
"Cost of Goods and Services Sold": "3.60",
"Liabilities, Current": "7.19",
"Other Liabilities": "5.72",
"Long-term Debt": "-13.7",
"Comprehensive Net Income": "20.0",
"Other Net Income": "29.8",
"Economic Capital Ratio": "3.45"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000007332_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "564,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "122,618",
"Liabilities, Current": "536,416",
"Long-term Debt": "70,821",
"Oil and Gas Property": "0",
"Operating Expenses": "136,541",
"Other Assets": "78,496",
"Other Compr. Net Income": "-163,247",
"Other Expenses": "1,886,581",
"Other Liabilities": "824,532",
"Other Net Income": "1,449",
"Other Revenues": "2,145,779",
"Property, Plant and Equipment": "4,127,253",
"Revenue from Contract with Customer": "0",
"Taxes": "37,280"
},
"output_variables": {
"Liabilities": "1,431,769",
"Assets": "4,770,250",
"Revenues": "2,145,779",
"Expenses": "2,183,020",
"Stockholders Equity": "3,338,481",
"Net Income": "-35,792",
"Comprehensive Net Income": "-199,039",
"BaseVar": "5,886,976",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "580,893",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "145,563",
"Liabilities, Current": "693,983",
"Long-term Debt": "119,535",
"Oil and Gas Property": "0",
"Operating Expenses": "191,771",
"Other Assets": "138,373",
"Other Compr. Net Income": "-16",
"Other Expenses": "1,619,315",
"Other Liabilities": "1,146,069",
"Other Net Income": "427",
"Other Revenues": "2,610,663",
"Property, Plant and Equipment": "5,298,197",
"Revenue from Contract with Customer": "0",
"Taxes": "50,608"
},
"output_variables": {
"Liabilities": "1,959,587",
"Assets": "6,017,463",
"Revenues": "2,610,663",
"Expenses": "2,007,257",
"Stockholders Equity": "4,057,876",
"Net Income": "603,833",
"Comprehensive Net Income": "603,817",
"BaseVar": "6,851,910",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "978,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,041",
"Liabilities, Current": "884,913",
"Long-term Debt": "99,444",
"Oil and Gas Property": "0",
"Operating Expenses": "240,944",
"Other Assets": "279,139",
"Other Compr. Net Income": "324,453",
"Other Expenses": "1,850,898",
"Other Liabilities": "1,607,136",
"Other Net Income": "264",
"Other Revenues": "2,952,906",
"Property, Plant and Equipment": "6,645,480",
"Revenue from Contract with Customer": "0",
"Taxes": "65,518"
},
"output_variables": {
"Liabilities": "2,591,493",
"Assets": "7,902,897",
"Revenues": "2,952,906",
"Expenses": "2,315,401",
"Stockholders Equity": "5,311,404",
"Net Income": "637,769",
"Comprehensive Net Income": "962,222",
"BaseVar": "8,714,870",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "114%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "808,912",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "175,147",
"Liabilities, Current": "767,771",
"Long-term Debt": "183,299",
"Oil and Gas Property": "0",
"Operating Expenses": "244,735",
"Other Assets": "91,639",
"Other Compr. Net Income": "-258,624",
"Other Expenses": "2,935,671",
"Other Liabilities": "2,750,585",
"Other Net Income": "1,030",
"Other Revenues": "2,715,043",
"Property, Plant and Equipment": "5,836,976",
"Revenue from Contract with Customer": "0",
"Taxes": "67,584"
},
"output_variables": {
"Liabilities": "3,701,655",
"Assets": "6,737,527",
"Revenues": "2,715,043",
"Expenses": "3,423,137",
"Stockholders Equity": "3,035,872",
"Net Income": "-707,064",
"Comprehensive Net Income": "-965,688",
"BaseVar": "9,186,248",
"ECR before LimitedLiability": "6.1%",
"Economic Capital Ratio": "60%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "644,175",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "191,310",
"Liabilities, Current": "688,011",
"Long-term Debt": "239,437",
"Oil and Gas Property": "0",
"Operating Expenses": "328,503",
"Other Assets": "106,928",
"Other Compr. Net Income": "-154,146",
"Other Expenses": "2,096,706",
"Other Liabilities": "3,498,248",
"Other Net Income": "28,348",
"Other Revenues": "3,371,145",
"Property, Plant and Equipment": "7,296,623",
"Revenue from Contract with Customer": "0",
"Taxes": "79,471"
},
"output_variables": {
"Liabilities": "4,425,696",
"Assets": "8,047,726",
"Revenues": "3,371,145",
"Expenses": "2,695,990",
"Stockholders Equity": "3,622,030",
"Net Income": "703,503",
"Comprehensive Net Income": "549,357",
"BaseVar": "10,111,481",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,115,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "221,000",
"Liabilities, Current": "5,428,000",
"Long-term Debt": "2,840,000",
"Oil and Gas Property": "0",
"Operating Expenses": "427,000",
"Other Assets": "98,000",
"Other Compr. Net Income": "66,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "1,995,000",
"Other Net Income": "135,000",
"Other Revenues": "4,038,000",
"Property, Plant and Equipment": "13,712,000",
"Revenue from Contract with Customer": "0",
"Taxes": "95,000"
},
"output_variables": {
"Liabilities": "10,263,000",
"Assets": "14,925,000",
"Revenues": "4,038,000",
"Expenses": "3,249,000",
"Stockholders Equity": "4,662,000",
"Net Income": "924,000",
"Comprehensive Net Income": "990,000",
"BaseVar": "17,236,560",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "393,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "246,000",
"Liabilities, Current": "707,000",
"Long-term Debt": "5,071,000",
"Oil and Gas Property": "0",
"Operating Expenses": "689,000",
"Other Assets": "174,000",
"Other Compr. Net Income": "-110,000",
"Other Expenses": "6,661,000",
"Other Liabilities": "50,000",
"Other Net Income": "17,000",
"Other Revenues": "3,133,000",
"Property, Plant and Equipment": "7,543,000",
"Revenue from Contract with Customer": "0",
"Taxes": "110,000"
},
"output_variables": {
"Liabilities": "5,828,000",
"Assets": "8,110,000",
"Revenues": "3,133,000",
"Expenses": "7,706,000",
"Stockholders Equity": "2,282,000",
"Net Income": "-4,556,000",
"Comprehensive Net Income": "-4,666,000",
"BaseVar": "13,767,920",
"ECR before LimitedLiability": "-67%",
"Economic Capital Ratio": "43%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,872,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "247,000",
"Liabilities, Current": "1,064,000",
"Long-term Debt": "5,046,000",
"Oil and Gas Property": "0",
"Operating Expenses": "592,000",
"Other Assets": "249,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "3,758,000",
"Other Liabilities": "49,000",
"Other Net Income": "-389,000",
"Other Revenues": "2,436,000",
"Property, Plant and Equipment": "4,955,000",
"Revenue from Contract with Customer": "0",
"Taxes": "93,000"
},
"output_variables": {
"Liabilities": "6,159,000",
"Assets": "7,076,000",
"Revenues": "2,436,000",
"Expenses": "4,690,000",
"Stockholders Equity": "917,000",
"Net Income": "-2,643,000",
"Comprehensive Net Income": "-2,634,000",
"BaseVar": "11,282,380",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "49%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,509,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "233,000",
"Liabilities, Current": "780,000",
"Long-term Debt": "4,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "671,000",
"Other Assets": "240,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "1,516,000",
"Other Liabilities": "58,000",
"Other Net Income": "357,000",
"Other Revenues": "3,203,000",
"Property, Plant and Equipment": "5,772,000",
"Revenue from Contract with Customer": "0",
"Taxes": "94,000"
},
"output_variables": {
"Liabilities": "5,542,000",
"Assets": "7,521,000",
"Revenues": "3,203,000",
"Expenses": "2,514,000",
"Stockholders Equity": "1,979,000",
"Net Income": "1,046,000",
"Comprehensive Net Income": "1,041,000",
"BaseVar": "10,300,480",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "956,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "560,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "209,000",
"Liabilities, Current": "846,000",
"Long-term Debt": "2,543,000",
"Oil and Gas Property": "0",
"Operating Expenses": "785,000",
"Other Assets": "185,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "1,547,000",
"Other Liabilities": "46,000",
"Other Net Income": "-135,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,656,000",
"Revenue from Contract with Customer": "3,862,000",
"Taxes": "89,000"
},
"output_variables": {
"Liabilities": "3,435,000",
"Assets": "5,797,000",
"Revenues": "3,862,000",
"Expenses": "3,190,000",
"Stockholders Equity": "2,362,000",
"Net Income": "537,000",
"Comprehensive Net Income": "545,000",
"BaseVar": "9,076,900",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "357,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "121,000",
"Liabilities, Current": "1,012,000",
"Long-term Debt": "3,606,000",
"Oil and Gas Property": "0",
"Operating Expenses": "813,000",
"Other Assets": "378,000",
"Other Compr. Net Income": "-5,000",
"Other Expenses": "4,334,000",
"Other Liabilities": "45,000",
"Other Net Income": "260,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,111,000",
"Revenue from Contract with Customer": "2,308,000",
"Taxes": "55,000"
},
"output_variables": {
"Liabilities": "4,663,000",
"Assets": "5,160,000",
"Revenues": "2,308,000",
"Expenses": "5,680,000",
"Stockholders Equity": "497,000",
"Net Income": "-3,112,000",
"Comprehensive Net Income": "-3,117,000",
"BaseVar": "10,028,360",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "40%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,413,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "546,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "138,000",
"Liabilities, Current": "3,052,000",
"Long-term Debt": "6,226,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,170,000",
"Other Assets": "497,000",
"Other Compr. Net Income": "13,000",
"Other Expenses": "2,182,000",
"Other Liabilities": "23,000",
"Other Net Income": "-2,524,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,938,000",
"Revenue from Contract with Customer": "6,667,000",
"Taxes": "132,000"
},
"output_variables": {
"Liabilities": "9,301,000",
"Assets": "11,848,000",
"Revenues": "6,667,000",
"Expenses": "4,168,000",
"Stockholders Equity": "2,547,000",
"Net Income": "-25,000",
"Comprehensive Net Income": "-12,000",
"BaseVar": "18,865,140",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,664,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,174,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170,000",
"Liabilities, Current": "3,481,000",
"Long-term Debt": "5,112,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,616,000",
"Other Assets": "359,000",
"Other Compr. Net Income": "31,000",
"Other Expenses": "4,654,000",
"Other Liabilities": "9,000",
"Other Net Income": "-5,270,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,903,000",
"Revenue from Contract with Customer": "15,002,000",
"Taxes": "269,000"
},
"output_variables": {
"Liabilities": "8,602,000",
"Assets": "12,926,000",
"Revenues": "15,002,000",
"Expenses": "7,883,000",
"Stockholders Equity": "4,324,000",
"Net Income": "1,849,000",
"Comprehensive Net Income": "1,880,000",
"BaseVar": "28,239,320",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,307,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "187,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "4,374,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,717,000",
"Other Assets": "663,000",
"Other Compr. Net Income": "-9,000",
"Other Expenses": "3,926,000",
"Other Liabilities": "0",
"Other Net Income": "2,416,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,913,000",
"Revenue from Contract with Customer": "6,522,000",
"Taxes": "244,000"
},
"output_variables": {
"Liabilities": "6,103,000",
"Assets": "11,991,000",
"Revenues": "6,522,000",
"Expenses": "7,381,000",
"Stockholders Equity": "5,888,000",
"Net Income": "1,557,000",
"Comprehensive Net Income": "1,548,000",
"BaseVar": "19,170,360",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 1.0006072404476318,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000007332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000007332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000007332.svg"
},
{
"company_id": "0000101778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000101778.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000101778.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101778.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101778_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101778_main_keyfigs.svg",
"name": "Marathon OIL CORP",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000101778.svg",
"report_text": "The relative strengths and weaknesses of Marathon OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Marathon OIL CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Marathon OIL CORP is the variable Other Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 3.4% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000101778_2024_Marathon_OIL_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "18.9",
"Assets": "-22.6",
"Stockholders Equity": "-58.7",
"ECR before LimitedLiability": "-15.0",
"Long-term Debt": "5.38",
"Other Liabilities": "8.09",
"Liabilities, Current": "6.83",
"Property, Plant and Equipment": "-17.7",
"Other Assets": "-4.75",
"Oil and Gas Property": "-9.98",
"Revenues": "59.3",
"Net Income": "-3.81",
"Other Revenues": "59.4",
"Operating Expenses": "14.6",
"Expenses": "-89.6",
"Depreciation, Depletion, Amortization": "7.28",
"Other Expenses": "-116",
"General and Administrative Expense": "3.33",
"Comprehensive Net Income": "-3.72",
"Other Net Income": "-16.2",
"Economic Capital Ratio": "-14.1"
},
"2011": {
"Liabilities": "-4.84",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "27.7",
"Long-term Debt": "-6.03",
"Liabilities, Current": "2.50",
"Assets, Current": "-2.64",
"Assets": "-4.49",
"Oil and Gas Property": "-7.20",
"Property, Plant and Equipment": "11.3",
"Revenues": "35.2",
"Net Income": "27.1",
"Other Revenues": "35.3",
"Other Expenses": "-26.6",
"Expenses": "-1.45",
"General and Administrative Expense": "10.4",
"Depreciation, Depletion, Amortization": "-2.83",
"Operating Expenses": "21.0",
"Comprehensive Net Income": "30.2",
"Other Net Income": "-5.02",
"Other Compr. Net Income": "2.59",
"Economic Capital Ratio": "11.0"
},
"2012": {
"Other Liabilities": "1.06",
"Liabilities": "-3.81",
"Assets": "-4.27",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "37.2",
"Liabilities, Current": "2.74",
"Long-term Debt": "-7.92",
"Assets, Current": "-1.61",
"Oil and Gas Property": "-10.8",
"Property, Plant and Equipment": "16.9",
"Revenues": "36.9",
"Net Income": "35.7",
"Other Revenues": "37.1",
"Expenses": "5.42",
"Operating Expenses": "19.8",
"Other Expenses": "-20.9",
"Depreciation, Depletion, Amortization": "-1.96",
"General and Administrative Expense": "11.9",
"Comprehensive Net Income": "35.3",
"Other Net Income": "-6.13",
"Economic Capital Ratio": "11.6"
},
"2013": {
"Other Assets": "1.76",
"Assets": "-2.98",
"Stockholders Equity": "-6.88",
"Liabilities, Current": "4.43",
"ECR before LimitedLiability": "25.5",
"Property, Plant and Equipment": "16.6",
"Assets, Current": "-1.96",
"Oil and Gas Property": "-10.1",
"Revenues": "32.5",
"Net Income": "23.9",
"Other Revenues": "32.4",
"Expenses": "3.74",
"Operating Expenses": "15.3",
"General and Administrative Expense": "8.23",
"Depreciation, Depletion, Amortization": "-2.56",
"Other Expenses": "-15.2",
"Long-term Debt": "-8.60",
"Other Liabilities": "2.23",
"Comprehensive Net Income": "24.4",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "8.80"
},
"2014": {
"Other Liabilities": "1.03",
"Liabilities": "-3.80",
"Assets": "0.806",
"ECR before LimitedLiability": "47.6",
"Long-term Debt": "-7.95",
"Liabilities, Current": "2.79",
"Property, Plant and Equipment": "15.7",
"Oil and Gas Property": "-6.59",
"Assets, Current": "-0.912",
"Gains/Losses on Derivatives": "-0.763",
"Revenues": "19.0",
"Net Income": "38.4",
"Other Revenues": "19.8",
"Operating Expenses": "16.0",
"Expenses": "17.5",
"General and Administrative Expense": "6.08",
"Depreciation, Depletion, Amortization": "-3.49",
"Taxes": "-0.743",
"Comprehensive Net Income": "38.3",
"Other Net Income": "-0.648",
"Economic Capital Ratio": "22.5"
},
"2015": {
"Liabilities, Current": "7.40",
"Liabilities": "-7.59",
"Assets": "16.1",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "56.8",
"Long-term Debt": "-13.5",
"Other Liabilities": "-2.47",
"Other Assets": "2.70",
"Oil and Gas Property": "-10.2",
"Property, Plant and Equipment": "28.0",
"Other Revenues": "11.9",
"Revenues": "10.8",
"Net Income": "29.2",
"Depreciation, Depletion, Amortization": "-4.69",
"Expenses": "28.3",
"Other Expenses": "26.7",
"Operating Expenses": "17.0",
"General and Administrative Expense": "7.30",
"Comprehensive Net Income": "29.5",
"Other Net Income": "-5.30",
"Economic Capital Ratio": "35.1"
},
"2016": {
"Long-term Debt": "-8.50",
"Liabilities": "-5.26",
"Stockholders Equity": "3.29",
"ECR before LimitedLiability": "25.5",
"Other Liabilities": "-3.08",
"Liabilities, Current": "5.84",
"Other Assets": "3.22",
"Assets": "5.85",
"Property, Plant and Equipment": "25.7",
"Assets, Current": "-2.26",
"Oil and Gas Property": "-11.9",
"Revenues": "4.30",
"Net Income": "16.3",
"Other Revenues": "3.76",
"Expenses": "19.0",
"General and Administrative Expense": "8.27",
"Depreciation, Depletion, Amortization": "-3.27",
"Operating Expenses": "15.8",
"Other Net Income": "-6.47",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "6.98"
},
"2017": {
"Other Assets": "0.433",
"Assets": "-0.464",
"Long-term Debt": "-1.30",
"Stockholders Equity": "-1.60",
"ECR before LimitedLiability": "-20.0",
"Assets, Current": "-0.124",
"Oil and Gas Property": "-17.1",
"Property, Plant and Equipment": "3.43",
"Revenues": "0.373",
"Net Income": "-18.8",
"Other Revenues": "0.463",
"Operating Expenses": "2.53",
"Expenses": "1.32",
"Other Expenses": "-5.31",
"General and Administrative Expense": "1.02",
"Depreciation, Depletion, Amortization": "-0.896",
"Other Liabilities": "0.149",
"Liabilities, Current": "0.351",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "-36.4",
"Economic Capital Ratio": "-31.6"
},
"2018": {
"Liabilities": "-2.26",
"ECR before LimitedLiability": "16.5",
"Liabilities, Current": "6.03",
"Other Liabilities": "4.02",
"Long-term Debt": "-13.3",
"Revenues": "5.45",
"Net Income": "12.2",
"Revenue from Contract with Customer": "21.1",
"Other Revenues": "-13.4",
"Cost of Goods and Services Sold": "0.900",
"Expenses": "6.24",
"Depreciation, Depletion, Amortization": "-8.24",
"Taxes": "-0.909",
"Other Expenses": "-7.67",
"Operating Expenses": "18.0",
"General and Administrative Expense": "5.65",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "2.13",
"Property, Plant and Equipment": "12.2",
"Oil and Gas Property": "-7.89",
"Other Assets": "2.51"
},
"2019": {
"Liabilities, Current": "4.98",
"Liabilities": "-3.71",
"Stockholders Equity": "3.53",
"ECR before LimitedLiability": "20.3",
"Long-term Debt": "-10.2",
"Assets": "3.43",
"Oil and Gas Property": "-7.38",
"Property, Plant and Equipment": "17.7",
"Other Assets": "1.98",
"Expenses": "14.9",
"Other Revenues": "-12.6",
"Net Income": "14.1",
"Other Expenses": "5.26",
"Depreciation, Depletion, Amortization": "-8.29",
"Cost of Goods and Services Sold": "2.94",
"General and Administrative Expense": "3.34",
"Operating Expenses": "13.0",
"Comprehensive Net Income": "14.9",
"Revenue from Contract with Customer": "15.1",
"Other Net Income": "-1.58",
"Economic Capital Ratio": "10.4"
},
"2020": {
"Liabilities, Current": "6.37",
"Liabilities": "-4.03",
"Stockholders Equity": "9.63",
"ECR before LimitedLiability": "25.7",
"Long-term Debt": "-14.0",
"Property, Plant and Equipment": "25.5",
"Assets": "11.0",
"Assets, Current": "-2.46",
"Oil and Gas Property": "-9.67",
"Other Revenues": "-12.2",
"Revenues": "-5.34",
"Net Income": "17.3",
"Revenue from Contract with Customer": "7.27",
"Depreciation, Depletion, Amortization": "-10.8",
"Expenses": "25.0",
"Operating Expenses": "15.4",
"Cost of Goods and Services Sold": "2.89",
"General and Administrative Expense": "4.80",
"Other Expenses": "14.1",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "13.1"
},
"2021": {
"Liabilities": "6.38",
"Assets": "3.83",
"Stockholders Equity": "12.4",
"ECR before LimitedLiability": "19.8",
"Liabilities, Current": "11.9",
"Other Liabilities": "2.51",
"Long-term Debt": "-9.27",
"Property, Plant and Equipment": "19.2",
"Oil and Gas Property": "-5.36",
"Other Revenues": "-12.0",
"Revenues": "2.43",
"Net Income": "9.12",
"Revenue from Contract with Customer": "15.8",
"Expenses": "4.99",
"Other Expenses": "-1.88",
"Cost of Goods and Services Sold": "3.56",
"Depreciation, Depletion, Amortization": "-9.76",
"General and Administrative Expense": "4.09",
"Operating Expenses": "11.1",
"Comprehensive Net Income": "9.51",
"Economic Capital Ratio": "13.8"
},
"2022": {
"Oil and Gas Property": "-3.07",
"Assets": "2.02",
"Stockholders Equity": "5.60",
"ECR before LimitedLiability": "13.7",
"Property, Plant and Equipment": "11.2",
"Other Revenues": "-9.68",
"Revenues": "2.64",
"Net Income": "15.1",
"Gains/Losses on Derivatives": "1.90",
"Revenue from Contract with Customer": "10.9",
"Expenses": "12.4",
"Depreciation, Depletion, Amortization": "-5.29",
"Other Expenses": "3.91",
"Operating Expenses": "7.33",
"General and Administrative Expense": "5.42",
"Cost of Goods and Services Sold": "2.32",
"Liabilities, Current": "7.36",
"Long-term Debt": "-14.4",
"Other Liabilities": "3.22",
"Comprehensive Net Income": "14.8",
"Economic Capital Ratio": "8.25"
},
"2023": {
"Liabilities, Current": "-2.67",
"Liabilities": "-4.21",
"ECR before LimitedLiability": "12.2",
"Long-term Debt": "-4.55",
"Other Liabilities": "2.90",
"Other Revenues": "-11.3",
"Revenues": "3.54",
"Net Income": "12.8",
"Revenue from Contract with Customer": "17.1",
"Operating Expenses": "9.37",
"Expenses": "9.26",
"Other Expenses": "1.82",
"General and Administrative Expense": "4.63",
"Depreciation, Depletion, Amortization": "-7.71",
"Taxes": "-1.15",
"Cost of Goods and Services Sold": "2.58",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "3.39",
"Assets, Current": "-2.57",
"Property, Plant and Equipment": "17.3",
"Oil and Gas Property": "-5.20"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101778_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "13,829,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,965,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,363,000",
"Liabilities, Current": "11,113,000",
"Long-term Debt": "9,390,000",
"Oil and Gas Property": "0",
"Operating Expenses": "498,000",
"Other Assets": "3,963,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "65,599,000",
"Other Liabilities": "5,740,000",
"Other Net Income": "-195,000",
"Other Revenues": "73,621,000",
"Property, Plant and Equipment": "32,222,000",
"Revenue from Contract with Customer": "0",
"Taxes": "433,000"
},
"output_variables": {
"Liabilities": "26,243,000",
"Assets": "50,014,000",
"Revenues": "73,621,000",
"Expenses": "70,858,000",
"Stockholders Equity": "23,771,000",
"Net Income": "2,568,000",
"Comprehensive Net Income": "2,505,000",
"BaseVar": "127,865,440",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "3,224,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,266,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "544,000",
"Liabilities, Current": "4,394,000",
"Long-term Debt": "6,485,000",
"Oil and Gas Property": "0",
"Operating Expenses": "644,000",
"Other Assets": "2,823,000",
"Other Compr. Net Income": "627,000",
"Other Expenses": "9,505,000",
"Other Liabilities": "3,333,000",
"Other Net Income": "853,000",
"Other Revenues": "15,282,000",
"Property, Plant and Equipment": "25,324,000",
"Revenue from Contract with Customer": "0",
"Taxes": "230,000"
},
"output_variables": {
"Liabilities": "14,212,000",
"Assets": "31,371,000",
"Revenues": "15,282,000",
"Expenses": "13,189,000",
"Stockholders Equity": "17,159,000",
"Net Income": "2,946,000",
"Comprehensive Net Income": "3,573,000",
"BaseVar": "41,361,120",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,762,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,478,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "555,000",
"Liabilities, Current": "5,081,000",
"Long-term Debt": "8,654,000",
"Oil and Gas Property": "0",
"Operating Expenses": "729,000",
"Other Assets": "3,272,000",
"Other Compr. Net Income": "-63,000",
"Other Expenses": "10,369,000",
"Other Liabilities": "3,288,000",
"Other Net Income": "-219,000",
"Other Revenues": "16,221,000",
"Property, Plant and Equipment": "28,272,000",
"Revenue from Contract with Customer": "0",
"Taxes": "289,000"
},
"output_variables": {
"Liabilities": "17,023,000",
"Assets": "35,306,000",
"Revenues": "16,221,000",
"Expenses": "14,420,000",
"Stockholders Equity": "18,283,000",
"Net Income": "1,582,000",
"Comprehensive Net Income": "1,519,000",
"BaseVar": "45,336,760",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,975,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,790,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "687,000",
"Liabilities, Current": "4,333,000",
"Long-term Debt": "8,847,000",
"Oil and Gas Property": "0",
"Operating Expenses": "988,000",
"Other Assets": "4,500,000",
"Other Compr. Net Income": "183,000",
"Other Expenses": "8,275,000",
"Other Liabilities": "3,096,000",
"Other Net Income": "-114,000",
"Other Revenues": "14,959,000",
"Property, Plant and Equipment": "28,145,000",
"Revenue from Contract with Customer": "0",
"Taxes": "352,000"
},
"output_variables": {
"Liabilities": "16,276,000",
"Assets": "35,620,000",
"Revenues": "14,959,000",
"Expenses": "13,092,000",
"Stockholders Equity": "19,344,000",
"Net Income": "1,753,000",
"Comprehensive Net Income": "1,936,000",
"BaseVar": "43,523,760",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,593,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,861,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "654,000",
"Liabilities, Current": "4,379,000",
"Long-term Debt": "7,528,000",
"Oil and Gas Property": "0",
"Operating Expenses": "793,000",
"Other Assets": "2,378,000",
"Other Compr. Net Income": "-27,000",
"Other Expenses": "5,337,000",
"Other Liabilities": "3,084,000",
"Other Net Income": "1,839,000",
"Other Revenues": "11,258,000",
"Property, Plant and Equipment": "29,040,000",
"Revenue from Contract with Customer": "0",
"Taxes": "406,000"
},
"output_variables": {
"Liabilities": "14,991,000",
"Assets": "36,011,000",
"Revenues": "11,258,000",
"Expenses": "10,051,000",
"Stockholders Equity": "21,020,000",
"Net Income": "3,046,000",
"Comprehensive Net Income": "3,019,000",
"BaseVar": "39,869,500",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,590,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,957,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "590,000",
"Liabilities, Current": "1,729,000",
"Long-term Debt": "8,877,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,318,000",
"Other Assets": "2,660,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "2,699,000",
"Other Liabilities": "3,152,000",
"Other Net Income": "-267,000",
"Other Revenues": "5,861,000",
"Property, Plant and Equipment": "27,061,000",
"Revenue from Contract with Customer": "0",
"Taxes": "234,000"
},
"output_variables": {
"Liabilities": "13,758,000",
"Assets": "32,311,000",
"Revenues": "5,861,000",
"Expenses": "7,798,000",
"Stockholders Equity": "18,553,000",
"Net Income": "-2,204,000",
"Comprehensive Net Income": "-2,062,000",
"BaseVar": "31,756,660",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,665,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,395,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "484,000",
"Liabilities, Current": "2,240,000",
"Long-term Debt": "8,286,000",
"Oil and Gas Property": "0",
"Operating Expenses": "330,000",
"Other Assets": "1,711,000",
"Other Compr. Net Income": "52,000",
"Other Expenses": "3,078,000",
"Other Liabilities": "3,027,000",
"Other Net Income": "-335,000",
"Other Revenues": "4,650,000",
"Property, Plant and Equipment": "25,718,000",
"Revenue from Contract with Customer": "0",
"Taxes": "168,000"
},
"output_variables": {
"Liabilities": "13,553,000",
"Assets": "31,094,000",
"Revenues": "4,650,000",
"Expenses": "6,455,000",
"Stockholders Equity": "17,541,000",
"Net Income": "-2,140,000",
"Comprehensive Net Income": "-2,088,000",
"BaseVar": "29,448,540",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,566,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "833,000",
"Depreciation, Depletion, Amortization": "2,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "400,000",
"Liabilities, Current": "1,968,000",
"Long-term Debt": "6,922,000",
"Oil and Gas Property": "0",
"Operating Expenses": "409,000",
"Other Assets": "1,781,000",
"Other Compr. Net Income": "21,000",
"Other Expenses": "1,910,000",
"Other Liabilities": "581,000",
"Other Net Income": "-5,214,000",
"Other Revenues": "4,765,000",
"Property, Plant and Equipment": "17,665,000",
"Revenue from Contract with Customer": "0",
"Taxes": "183,000"
},
"output_variables": {
"Liabilities": "10,304,000",
"Assets": "22,012,000",
"Revenues": "4,765,000",
"Expenses": "5,274,000",
"Stockholders Equity": "11,708,000",
"Net Income": "-5,723,000",
"Comprehensive Net Income": "-5,702,000",
"BaseVar": "25,627,880",
"ECR before LimitedLiability": "-7.5%",
"Economic Capital Ratio": "54%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,921,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "199,000",
"Depreciation, Depletion, Amortization": "2,441,000",
"Gains/Losses on Derivatives": "-14,000",
"General and Administrative Expense": "394,000",
"Liabilities, Current": "1,832,000",
"Long-term Debt": "6,580,000",
"Oil and Gas Property": "0",
"Operating Expenses": "289,000",
"Other Assets": "1,596,000",
"Other Compr. Net Income": "125,000",
"Other Expenses": "1,823,000",
"Other Liabilities": "582,000",
"Other Net Income": "-240,000",
"Other Revenues": "694,000",
"Property, Plant and Equipment": "16,804,000",
"Revenue from Contract with Customer": "5,902,000",
"Taxes": "299,000"
},
"output_variables": {
"Liabilities": "9,193,000",
"Assets": "21,321,000",
"Revenues": "6,582,000",
"Expenses": "5,246,000",
"Stockholders Equity": "12,128,000",
"Net Income": "1,096,000",
"Comprehensive Net Income": "1,221,000",
"BaseVar": "22,816,660",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "97%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,135,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "186,000",
"Depreciation, Depletion, Amortization": "2,397,000",
"Gains/Losses on Derivatives": "-72,000",
"General and Administrative Expense": "356,000",
"Liabilities, Current": "1,745,000",
"Long-term Debt": "5,744,000",
"Oil and Gas Property": "0",
"Operating Expenses": "861,000",
"Other Assets": "1,110,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "541,000",
"Other Liabilities": "417,000",
"Other Net Income": "-244,000",
"Other Revenues": "199,000",
"Property, Plant and Equipment": "17,000,000",
"Revenue from Contract with Customer": "5,063,000",
"Taxes": "311,000"
},
"output_variables": {
"Liabilities": "8,092,000",
"Assets": "20,245,000",
"Revenues": "5,190,000",
"Expenses": "4,466,000",
"Stockholders Equity": "12,153,000",
"Net Income": "480,000",
"Comprehensive Net Income": "522,000",
"BaseVar": "20,332,540",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,612,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "163,000",
"Depreciation, Depletion, Amortization": "2,316,000",
"Gains/Losses on Derivatives": "116,000",
"General and Administrative Expense": "274,000",
"Liabilities, Current": "1,213,000",
"Long-term Debt": "5,645,000",
"Oil and Gas Property": "0",
"Operating Expenses": "736,000",
"Other Assets": "706,000",
"Other Compr. Net Income": "-32,000",
"Other Expenses": "727,000",
"Other Liabilities": "374,000",
"Other Net Income": "-284,000",
"Other Revenues": "-127,000",
"Property, Plant and Equipment": "15,638,000",
"Revenue from Contract with Customer": "3,097,000",
"Taxes": "200,000"
},
"output_variables": {
"Liabilities": "7,395,000",
"Assets": "17,956,000",
"Revenues": "3,086,000",
"Expenses": "4,253,000",
"Stockholders Equity": "10,561,000",
"Net Income": "-1,451,000",
"Comprehensive Net Income": "-1,483,000",
"BaseVar": "17,421,600",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,821,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "136,000",
"Depreciation, Depletion, Amortization": "2,066,000",
"Gains/Losses on Derivatives": "-383,000",
"General and Administrative Expense": "291,000",
"Liabilities, Current": "1,637,000",
"Long-term Debt": "4,266,000",
"Oil and Gas Property": "0",
"Operating Expenses": "670,000",
"Other Assets": "674,000",
"Other Compr. Net Income": "9,000",
"Other Expenses": "840,000",
"Other Liabilities": "269,000",
"Other Net Income": "-309,000",
"Other Revenues": "249,000",
"Property, Plant and Equipment": "14,499,000",
"Revenue from Contract with Customer": "5,601,000",
"Taxes": "345,000"
},
"output_variables": {
"Liabilities": "6,308,000",
"Assets": "16,994,000",
"Revenues": "5,467,000",
"Expenses": "4,212,000",
"Stockholders Equity": "10,686,000",
"Net Income": "946,000",
"Comprehensive Net Income": "955,000",
"BaseVar": "17,849,140",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,671,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "167,000",
"Depreciation, Depletion, Amortization": "1,753,000",
"Gains/Losses on Derivatives": "-114,000",
"General and Administrative Expense": "308,000",
"Liabilities, Current": "2,306,000",
"Long-term Debt": "5,816,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,533,000",
"Other Assets": "892,000",
"Other Compr. Net Income": "24,000",
"Other Expenses": "174,000",
"Other Liabilities": "254,000",
"Other Net Income": "-172,000",
"Other Revenues": "610,000",
"Property, Plant and Equipment": "17,377,000",
"Revenue from Contract with Customer": "7,540,000",
"Taxes": "484,000"
},
"output_variables": {
"Liabilities": "8,543,000",
"Assets": "19,940,000",
"Revenues": "8,036,000",
"Expenses": "4,252,000",
"Stockholders Equity": "11,397,000",
"Net Income": "3,612,000",
"Comprehensive Net Income": "3,636,000",
"BaseVar": "21,981,580",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,569,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "419,000",
"Depreciation, Depletion, Amortization": "2,211,000",
"Gains/Losses on Derivatives": "42,000",
"General and Administrative Expense": "297,000",
"Liabilities, Current": "3,922,000",
"Long-term Debt": "3,704,000",
"Oil and Gas Property": "0",
"Operating Expenses": "1,576,000",
"Other Assets": "793,000",
"Other Compr. Net Income": "-24,000",
"Other Expenses": "359,000",
"Other Liabilities": "325,000",
"Other Net Income": "-337,000",
"Other Revenues": "248,000",
"Property, Plant and Equipment": "17,213,000",
"Revenue from Contract with Customer": "6,407,000",
"Taxes": "363,000"
},
"output_variables": {
"Liabilities": "8,370,000",
"Assets": "19,575,000",
"Revenues": "6,697,000",
"Expenses": "4,806,000",
"Stockholders Equity": "11,205,000",
"Net Income": "1,554,000",
"Comprehensive Net Income": "1,530,000",
"BaseVar": "21,328,180",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.9999965144098988,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000101778.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000101778.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000101778.svg"
},
{
"company_id": "0000033213",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000033213.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000033213.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000033213.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000033213_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000033213_main_keyfigs.svg",
"name": "EQT Corp",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000033213.svg",
"report_text": "The relative strengths and weaknesses of EQT Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of EQT Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 22% points.The greatest weakness of EQT Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 3.1% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000033213_2024_EQT_Corp.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "-24.3",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "-16.2",
"Long-term Debt": "-14.4",
"Other Liabilities": "-8.59",
"Other Assets": "-2.27",
"Assets": "-1.52",
"Property, Plant and Equipment": "8.00",
"Oil and Gas Property": "-5.61",
"Revenues": "-29.1",
"Net Income": "9.27",
"Other Revenues": "-29.0",
"Depreciation, Depletion, Amortization": "1.65",
"Expenses": "19.3",
"Other Expenses": "11.0",
"Taxes": "0.951",
"Operating Expenses": "6.44",
"General and Administrative Expense": "-1.44",
"Comprehensive Net Income": "9.96",
"Other Net Income": "24.1",
"Economic Capital Ratio": "-17.0"
},
"2010": {
"Liabilities": "-19.0",
"Assets": "-0.344",
"Stockholders Equity": "-12.8",
"ECR before LimitedLiability": "-20.3",
"Long-term Debt": "-14.0",
"Other Liabilities": "-7.30",
"Liabilities, Current": "2.80",
"Assets, Current": "0.272",
"Expenses": "12.3",
"Property, Plant and Equipment": "7.98",
"Other Assets": "-1.59",
"Oil and Gas Property": "-5.12",
"Revenues": "-26.9",
"Other Revenues": "-26.8",
"Operating Expenses": "4.71",
"Taxes": "0.734",
"Depreciation, Depletion, Amortization": "0.858",
"Other Expenses": "5.86",
"General and Administrative Expense": "-0.166",
"Economic Capital Ratio": "-19.4",
"Other Net Income": "19.0"
},
"2011": {
"Liabilities": "-22.0",
"Assets": "0.872",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "10.4",
"Long-term Debt": "-15.2",
"Liabilities, Current": "2.88",
"Other Liabilities": "-8.83",
"Other Assets": "-2.21",
"Oil and Gas Property": "-9.37",
"Property, Plant and Equipment": "22.3",
"Revenues": "-20.8",
"Net Income": "18.7",
"Other Revenues": "-20.8",
"Other Expenses": "-4.27",
"Expenses": "21.7",
"General and Administrative Expense": "7.50",
"Operating Expenses": "17.6",
"Taxes": "0.632",
"Comprehensive Net Income": "18.8",
"Other Net Income": "21.4",
"Economic Capital Ratio": "-6.41"
},
"2012": {
"Other Liabilities": "-7.93",
"Liabilities": "-16.9",
"Assets": "3.73",
"Stockholders Equity": "-6.75",
"ECR before LimitedLiability": "27.3",
"Liabilities, Current": "5.22",
"Long-term Debt": "-14.2",
"Oil and Gas Property": "-11.2",
"Property, Plant and Equipment": "27.5",
"Revenues": "-19.9",
"Net Income": "25.6",
"Other Revenues": "-19.8",
"Expenses": "27.1",
"Operating Expenses": "16.2",
"Other Expenses": "2.67",
"Depreciation, Depletion, Amortization": "-1.76",
"General and Administrative Expense": "8.08",
"Comprehensive Net Income": "23.8",
"Other Net Income": "21.8",
"Other Compr. Net Income": "-1.54",
"Economic Capital Ratio": "1.78"
},
"2013": {
"Liabilities": "-11.7",
"Assets": "3.60",
"Stockholders Equity": "-2.52",
"ECR before LimitedLiability": "19.5",
"Liabilities, Current": "6.48",
"Long-term Debt": "-13.1",
"Other Liabilities": "-5.67",
"Property, Plant and Equipment": "30.5",
"Oil and Gas Property": "-10.00",
"Revenues": "-19.0",
"Net Income": "19.9",
"Other Revenues": "-19.1",
"Expenses": "22.7",
"Operating Expenses": "13.6",
"General and Administrative Expense": "5.97",
"Depreciation, Depletion, Amortization": "-2.57",
"Other Expenses": "3.90",
"Comprehensive Net Income": "18.1",
"Other Net Income": "19.2",
"Other Compr. Net Income": "-1.53",
"Economic Capital Ratio": "2.75"
},
"2014": {
"Other Liabilities": "-4.52",
"Liabilities": "-11.9",
"Assets": "5.22",
"ECR before LimitedLiability": "38.3",
"Long-term Debt": "-12.7",
"Liabilities, Current": "5.01",
"Other Assets": "-1.34",
"Property, Plant and Equipment": "26.4",
"Oil and Gas Property": "-7.78",
"Gains/Losses on Derivatives": "-0.684",
"Revenues": "-18.3",
"Net Income": "28.9",
"Other Revenues": "-17.7",
"Operating Expenses": "13.9",
"Expenses": "27.6",
"General and Administrative Expense": "4.93",
"Depreciation, Depletion, Amortization": "-1.43",
"Other Expenses": "7.95",
"Comprehensive Net Income": "29.4",
"Other Net Income": "22.2",
"Economic Capital Ratio": "13.3"
},
"2015": {
"Liabilities, Current": "6.62",
"Liabilities": "-9.36",
"Assets": "15.4",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "65.1",
"Long-term Debt": "-10.2",
"Other Liabilities": "-6.34",
"Assets, Current": "1.40",
"Oil and Gas Property": "-7.87",
"Property, Plant and Equipment": "35.1",
"Other Revenues": "-12.6",
"Revenues": "-13.4",
"Net Income": "37.8",
"Expenses": "36.8",
"Other Expenses": "30.5",
"Operating Expenses": "17.5",
"General and Administrative Expense": "6.34",
"Comprehensive Net Income": "37.1",
"Other Net Income": "20.7",
"Other Compr. Net Income": "-3.24",
"Economic Capital Ratio": "43.4"
},
"2016": {
"Long-term Debt": "-8.22",
"Liabilities": "-6.22",
"Assets": "9.08",
"Stockholders Equity": "7.53",
"ECR before LimitedLiability": "32.4",
"Other Liabilities": "-4.94",
"Liabilities, Current": "6.42",
"Other Assets": "1.73",
"Property, Plant and Equipment": "32.4",
"Oil and Gas Property": "-9.42",
"Revenues": "-14.3",
"Net Income": "22.9",
"Other Revenues": "-14.7",
"Expenses": "28.6",
"General and Administrative Expense": "6.69",
"Operating Expenses": "12.7",
"Other Expenses": "8.34",
"Other Net Income": "10.7",
"Comprehensive Net Income": "19.1",
"Other Compr. Net Income": "-3.18",
"Economic Capital Ratio": "13.9"
},
"2017": {
"Long-term Debt": "-12.8",
"Liabilities": "-5.59",
"Stockholders Equity": "9.18",
"ECR before LimitedLiability": "26.6",
"Liabilities, Current": "6.81",
"Other Assets": "3.25",
"Assets": "6.96",
"Assets, Current": "-1.74",
"Oil and Gas Property": "-5.99",
"Property, Plant and Equipment": "20.3",
"Revenues": "-15.5",
"Net Income": "18.2",
"Other Revenues": "-14.9",
"Operating Expenses": "13.3",
"Expenses": "24.8",
"Other Expenses": "1.49",
"General and Administrative Expense": "7.39",
"Comprehensive Net Income": "16.4",
"Other Net Income": "10.8",
"Other Compr. Net Income": "-1.56",
"Economic Capital Ratio": "15.0"
},
"2018": {
"Liabilities": "-4.29",
"Stockholders Equity": "-3.90",
"ECR before LimitedLiability": "-9.61",
"Liabilities, Current": "-9.95",
"Long-term Debt": "5.40",
"Revenues": "-7.99",
"Net Income": "-8.37",
"Revenue from Contract with Customer": "15.7",
"Other Revenues": "-20.1",
"Cost of Goods and Services Sold": "-10.9",
"Expenses": "-5.03",
"Depreciation, Depletion, Amortization": "-3.81",
"Other Expenses": "-18.2",
"Operating Expenses": "16.8",
"General and Administrative Expense": "7.66",
"Other Assets": "4.34",
"Property, Plant and Equipment": "17.1",
"Oil and Gas Property": "-15.1",
"Other Net Income": "4.80",
"Comprehensive Net Income": "-9.96",
"Economic Capital Ratio": "-24.0"
},
"2019": {
"Liabilities, Current": "-8.91",
"Liabilities": "-7.67",
"Oil and Gas Property": "-12.0",
"Stockholders Equity": "-2.87",
"Economic Capital Ratio": "-8.23",
"Long-term Debt": "7.62",
"Other Liabilities": "-7.75",
"Gains/Losses on Derivatives": "5.02",
"Revenues": "-4.52",
"Comprehensive Net Income": "2.95",
"Other Revenues": "-15.7",
"Revenue from Contract with Customer": "7.25",
"Expenses": "9.21",
"Other Expenses": "-2.86",
"Depreciation, Depletion, Amortization": "-3.38",
"Cost of Goods and Services Sold": "-9.75",
"General and Administrative Expense": "4.65",
"Operating Expenses": "21.1",
"Assets, Current": "-2.56",
"Property, Plant and Equipment": "22.7",
"Other Assets": "2.79"
},
"2020": {
"Liabilities, Current": "-14.2",
"Liabilities": "-9.29",
"Assets": "9.86",
"Stockholders Equity": "4.15",
"ECR before LimitedLiability": "24.2",
"Long-term Debt": "5.44",
"Other Liabilities": "3.35",
"Deferred Tax Liab., Net": "-4.88",
"Property, Plant and Equipment": "24.1",
"Assets, Current": "-3.38",
"Oil and Gas Property": "-9.70",
"Other Revenues": "-10.9",
"Revenues": "-6.02",
"Net Income": "21.5",
"Expenses": "23.7",
"Operating Expenses": "20.3",
"Cost of Goods and Services Sold": "-10.3",
"General and Administrative Expense": "5.54",
"Other Expenses": "16.2",
"Comprehensive Net Income": "21.8",
"Economic Capital Ratio": "11.7"
},
"2021": {
"Liabilities": "-8.23",
"Assets": "10.8",
"Stockholders Equity": "5.18",
"ECR before LimitedLiability": "-7.49",
"Liabilities, Current": "-15.6",
"Long-term Debt": "5.88",
"Property, Plant and Equipment": "21.3",
"Oil and Gas Property": "-9.75",
"Other Revenues": "-13.6",
"Revenues": "-18.7",
"Net Income": "-5.84",
"Gains/Losses on Derivatives": "-20.3",
"Revenue from Contract with Customer": "17.1",
"Expenses": "9.90",
"Cost of Goods and Services Sold": "-8.87",
"Depreciation, Depletion, Amortization": "-4.97",
"General and Administrative Expense": "5.16",
"Operating Expenses": "15.2",
"Comprehensive Net Income": "-5.55",
"Other Net Income": "4.55",
"Economic Capital Ratio": "-13.5"
},
"2022": {
"Long-term Debt": "6.25",
"Liabilities": "-6.99",
"Assets": "3.80",
"ECR before LimitedLiability": "-4.92",
"Liabilities, Current": "-14.4",
"Deferred Tax Liab., Net": "-3.63",
"Other Liabilities": "3.58",
"Oil and Gas Property": "-6.23",
"Property, Plant and Equipment": "18.3",
"Other Revenues": "-13.6",
"Revenues": "-6.63",
"Net Income": "2.49",
"Gains/Losses on Derivatives": "-21.4",
"Revenue from Contract with Customer": "34.2",
"Expenses": "9.30",
"Depreciation, Depletion, Amortization": "-3.75",
"Operating Expenses": "16.7",
"General and Administrative Expense": "6.44",
"Cost of Goods and Services Sold": "-8.94",
"Comprehensive Net Income": "1.93",
"Economic Capital Ratio": "-10.3"
},
"2023": {
"Liabilities, Current": "-7.61",
"Liabilities": "-5.68",
"Assets": "3.12",
"Stockholders Equity": "2.50",
"ECR before LimitedLiability": "11.9",
"Deferred Tax Liab., Net": "-4.51",
"Long-term Debt": "6.16",
"Assets, Current": "-2.30",
"Oil and Gas Property": "-4.93",
"Property, Plant and Equipment": "21.7",
"Other Revenues": "-11.8",
"Revenues": "-2.13",
"Net Income": "11.2",
"Gains/Losses on Derivatives": "8.44",
"Operating Expenses": "17.7",
"Expenses": "11.5",
"General and Administrative Expense": "4.92",
"Depreciation, Depletion, Amortization": "-2.76",
"Cost of Goods and Services Sold": "-8.33",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "3.13"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000033213_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "695,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "196,078",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "176,703",
"Liabilities, Current": "612,674",
"Long-term Debt": "2,049,844",
"Oil and Gas Property": "0",
"Operating Expenses": "81,362",
"Other Assets": "347,360",
"Other Compr. Net Income": "0",
"Other Expenses": "667,340",
"Other Liabilities": "1,143,709",
"Other Net Income": "1,276,336",
"Other Revenues": "2,076",
"Property, Plant and Equipment": "4,914,731",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,806,227",
"Assets": "5,957,257",
"Revenues": "2,076",
"Expenses": "1,121,483",
"Stockholders Equity": "2,151,030",
"Net Income": "156,929",
"Comprehensive Net Income": "156,929",
"BaseVar": "6,369,677",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "827,940",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "270,285",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "155,551",
"Liabilities, Current": "596,984",
"Long-term Debt": "2,062,284",
"Oil and Gas Property": "0",
"Operating Expenses": "72,782",
"Other Assets": "360,407",
"Other Compr. Net Income": "0",
"Other Expenses": "609,288",
"Other Liabilities": "1,360,474",
"Other Net Income": "1,334,459",
"Other Revenues": "1,147",
"Property, Plant and Equipment": "5,910,091",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,019,742",
"Assets": "7,098,438",
"Revenues": "1,147",
"Expenses": "1,107,906",
"Stockholders Equity": "3,078,696",
"Net Income": "227,700",
"Comprehensive Net Income": "227,700",
"BaseVar": "7,074,067",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,690,134",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "339,297",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "172,294",
"Liabilities, Current": "804,910",
"Long-term Debt": "2,693,835",
"Oil and Gas Property": "0",
"Operating Expenses": "85,843",
"Other Assets": "276,276",
"Other Compr. Net Income": "0",
"Other Expenses": "799,797",
"Other Liabilities": "1,680,144",
"Other Net Income": "1,842,862",
"Other Revenues": "34,138",
"Property, Plant and Equipment": "6,806,309",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,178,889",
"Assets": "8,772,719",
"Revenues": "34,138",
"Expenses": "1,397,231",
"Stockholders Equity": "3,593,830",
"Net Income": "479,769",
"Comprehensive Net Income": "479,769",
"BaseVar": "9,005,827",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "852,845",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499,118",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "195,097",
"Liabilities, Current": "570,465",
"Long-term Debt": "2,675,543",
"Oil and Gas Property": "0",
"Operating Expenses": "106,525",
"Other Assets": "281,719",
"Other Compr. Net Income": "-101,610",
"Other Expenses": "660,422",
"Other Liabilities": "1,715,052",
"Other Net Income": "1,641,608",
"Other Revenues": "15,965",
"Property, Plant and Equipment": "7,715,298",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,961,060",
"Assets": "8,849,862",
"Revenues": "15,965",
"Expenses": "1,461,162",
"Stockholders Equity": "3,888,802",
"Net Income": "196,411",
"Comprehensive Net Income": "94,801",
"BaseVar": "8,902,075",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "81%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,255,425",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "653,132",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "200,849",
"Liabilities, Current": "523,410",
"Long-term Debt": "2,748,750",
"Oil and Gas Property": "0",
"Operating Expenses": "126,574",
"Other Assets": "202,866",
"Other Compr. Net Income": "-102,087",
"Other Expenses": "564,344",
"Other Liabilities": "1,655,765",
"Other Net Income": "1,973,472",
"Other Revenues": "9,242",
"Property, Plant and Equipment": "8,333,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,927,925",
"Assets": "9,792,053",
"Revenues": "9,242",
"Expenses": "1,544,899",
"Stockholders Equity": "4,864,128",
"Net Income": "437,815",
"Comprehensive Net Income": "335,728",
"BaseVar": "9,610,403",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,904,323",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "679,298",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "238,134",
"Liabilities, Current": "833,479",
"Long-term Debt": "3,107,488",
"Oil and Gas Property": "0",
"Operating Expenses": "263,487",
"Other Assets": "83,763",
"Other Compr. Net Income": "30,766",
"Other Expenses": "820,171",
"Other Liabilities": "1,750,870",
"Other Net Income": "2,505,227",
"Other Revenues": "6,853",
"Property, Plant and Equipment": "10,076,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,691,837",
"Assets": "12,064,900",
"Revenues": "6,853",
"Expenses": "2,001,090",
"Stockholders Equity": "6,373,063",
"Net Income": "510,990",
"Comprehensive Net Income": "541,756",
"BaseVar": "11,695,609",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "92%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,251,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "819,216",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "249,925",
"Liabilities, Current": "795,819",
"Long-term Debt": "3,180,141",
"Oil and Gas Property": "0",
"Operating Expenses": "309,665",
"Other Assets": "253,132",
"Other Compr. Net Income": "-389,831",
"Other Expenses": "649,023",
"Other Liabilities": "1,972,170",
"Other Net Income": "2,339,762",
"Other Revenues": "9,953",
"Property, Plant and Equipment": "11,472,021",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,948,130",
"Assets": "13,976,172",
"Revenues": "9,953",
"Expenses": "2,027,829",
"Stockholders Equity": "8,028,042",
"Net Income": "321,886",
"Comprehensive Net Income": "-67,945",
"BaseVar": "12,917,924",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,828,219",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "927,920",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "272,747",
"Liabilities, Current": "804,640",
"Long-term Debt": "3,789,031",
"Oil and Gas Property": "0",
"Operating Expenses": "261,502",
"Other Assets": "482,487",
"Other Compr. Net Income": "-366,256",
"Other Expenses": "316,960",
"Other Liabilities": "1,760,004",
"Other Net Income": "1,616,373",
"Other Revenues": "31,693",
"Property, Plant and Equipment": "13,162,216",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,353,675",
"Assets": "15,472,922",
"Revenues": "31,693",
"Expenses": "1,779,129",
"Stockholders Equity": "9,119,247",
"Net Income": "-131,063",
"Comprehensive Net Income": "-497,319",
"BaseVar": "13,265,238",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "87%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,163,055",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,077,559",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "262,664",
"Liabilities, Current": "1,232,237",
"Long-term Debt": "8,106,854",
"Oil and Gas Property": "0",
"Operating Expenses": "296,720",
"Other Assets": "3,474,534",
"Other Compr. Net Income": "-354,113",
"Other Expenses": "-104,756",
"Other Liabilities": "1,768,900",
"Other Net Income": "3,365,374",
"Other Revenues": "24,955",
"Property, Plant and Equipment": "24,885,015",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,107,991",
"Assets": "29,522,604",
"Revenues": "24,955",
"Expenses": "1,532,187",
"Stockholders Equity": "18,414,613",
"Net Income": "1,858,142",
"Comprehensive Net Income": "1,504,029",
"BaseVar": "23,586,807",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,969,664",
"Cost of Goods and Services Sold": "1,697,001",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,569,038",
"Gains/Losses on Derivatives": "-178,591",
"General and Administrative Expense": "284,220",
"Liabilities, Current": "6,237,933",
"Long-term Debt": "1,591,742",
"Oil and Gas Property": "0",
"Operating Expenses": "202,540",
"Other Assets": "1,359,173",
"Other Compr. Net Income": "-241,261",
"Other Expenses": "3,185,989",
"Other Liabilities": "1,933,440",
"Other Net Income": "373,762",
"Other Revenues": "27,075",
"Property, Plant and Equipment": "17,392,507",
"Revenue from Contract with Customer": "4,709,384",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,763,115",
"Assets": "20,721,344",
"Revenues": "4,557,868",
"Expenses": "6,938,788",
"Stockholders Equity": "10,958,229",
"Net Income": "-2,007,158",
"Comprehensive Net Income": "-2,248,419",
"BaseVar": "22,751,470",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,754,855",
"Cost of Goods and Services Sold": "1,752,752",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,538,745",
"Gains/Losses on Derivatives": "616,634",
"General and Administrative Expense": "253,006",
"Liabilities, Current": "5,224,268",
"Long-term Debt": "1,191,148",
"Oil and Gas Property": "0",
"Operating Expenses": "161,008",
"Other Assets": "898,882",
"Other Compr. Net Income": "207",
"Other Expenses": "1,687,158",
"Other Liabilities": "2,590,223",
"Other Net Income": "-245,510",
"Other Revenues": "8,436",
"Property, Plant and Equipment": "16,155,490",
"Revenue from Contract with Customer": "3,791,414",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,005,639",
"Assets": "18,809,227",
"Revenues": "4,416,484",
"Expenses": "5,392,669",
"Stockholders Equity": "9,803,588",
"Net Income": "-1,221,695",
"Comprehensive Net Income": "-1,221,488",
"BaseVar": "20,141,452",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,215,450",
"Cost of Goods and Services Sold": "1,710,734",
"Deferred Tax Liab., Net": "1,371,967",
"Depreciation, Depletion, Amortization": "1,393,465",
"Gains/Losses on Derivatives": "400,214",
"General and Administrative Expense": "174,769",
"Liabilities, Current": "6,133,877",
"Long-term Debt": "1,245,057",
"Oil and Gas Property": "0",
"Operating Expenses": "160,887",
"Other Assets": "843,754",
"Other Compr. Net Income": "-146",
"Other Expenses": "468,996",
"Other Liabilities": "99,838",
"Other Net Income": "-117,168",
"Other Revenues": "8,330",
"Property, Plant and Equipment": "16,054,265",
"Revenue from Contract with Customer": "2,650,299",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,850,739",
"Assets": "18,113,469",
"Revenues": "3,058,843",
"Expenses": "3,908,851",
"Stockholders Equity": "9,262,730",
"Net Income": "-967,176",
"Comprehensive Net Income": "-967,322",
"BaseVar": "17,874,809",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "78%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,286,766",
"Cost of Goods and Services Sold": "1,942,165",
"Deferred Tax Liab., Net": "938,612",
"Depreciation, Depletion, Amortization": "1,676,702",
"Gains/Losses on Derivatives": "-3,775,042",
"General and Administrative Expense": "196,315",
"Liabilities, Current": "9,515,953",
"Long-term Debt": "1,012,740",
"Oil and Gas Property": "0",
"Operating Expenses": "249,682",
"Other Assets": "901,702",
"Other Compr. Net Income": "-502",
"Other Expenses": "235,502",
"Other Liabilities": "94,320",
"Other Net Income": "81,190",
"Other Revenues": "35,685",
"Property, Plant and Equipment": "18,418,920",
"Revenue from Contract with Customer": "6,804,020",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,561,625",
"Assets": "21,607,388",
"Revenues": "3,064,663",
"Expenses": "4,300,366",
"Stockholders Equity": "10,045,763",
"Net Income": "-1,154,513",
"Comprehensive Net Income": "-1,155,015",
"BaseVar": "21,201,474",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "74%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,014,441",
"Cost of Goods and Services Sold": "2,116,976",
"Deferred Tax Liab., Net": "1,442,406",
"Depreciation, Depletion, Amortization": "1,665,962",
"Gains/Losses on Derivatives": "-4,642,932",
"General and Administrative Expense": "252,645",
"Liabilities, Current": "8,900,069",
"Long-term Debt": "1,025,639",
"Oil and Gas Property": "0",
"Operating Expenses": "304,423",
"Other Assets": "488,152",
"Other Compr. Net Income": "-8,360",
"Other Expenses": "1,243,061",
"Other Liabilities": "88,484",
"Other Net Income": "-133,680",
"Other Revenues": "26,453",
"Property, Plant and Equipment": "18,167,333",
"Revenue from Contract with Customer": "12,114,168",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "11,456,598",
"Assets": "22,669,926",
"Revenues": "7,497,689",
"Expenses": "5,583,067",
"Stockholders Equity": "11,213,328",
"Net Income": "1,780,942",
"Comprehensive Net Income": "1,772,582",
"BaseVar": "25,261,396",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,012,975",
"Cost of Goods and Services Sold": "2,157,260",
"Deferred Tax Liab., Net": "1,904,821",
"Depreciation, Depletion, Amortization": "1,732,142",
"Gains/Losses on Derivatives": "1,838,941",
"General and Administrative Expense": "236,171",
"Liabilities, Current": "6,213,020",
"Long-term Debt": "1,059,939",
"Oil and Gas Property": "0",
"Operating Expenses": "258,030",
"Other Assets": "321,953",
"Other Compr. Net Income": "998",
"Other Expenses": "799,523",
"Other Liabilities": "1,326,501",
"Other Net Income": "8,747",
"Other Revenues": "25,214",
"Property, Plant and Equipment": "22,950,170",
"Revenue from Contract with Customer": "5,044,768",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,504,281",
"Assets": "25,285,098",
"Revenues": "6,908,923",
"Expenses": "5,183,126",
"Stockholders Equity": "14,780,817",
"Net Income": "1,734,544",
"Comprehensive Net Income": "1,735,542",
"BaseVar": "25,397,802",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 21.0,
"value": 0.9974463700979748,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000033213.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000033213.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000033213.svg"
},
{
"company_id": "0001384195",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001384195.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001384195.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001384195.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001384195_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001384195_main_keyfigs.svg",
"name": "RING Energy INC",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001384195.svg",
"report_text": "The relative strengths and weaknesses of RING Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of RING Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 24% points.The greatest weakness of RING Energy INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 3.1% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001384195_2024_RING_Energy_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities": "6.41",
"Assets": "6.40",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "67.4",
"Long-term Debt": "6.65",
"Liabilities, Current": "-0.692",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-1.60",
"Gains/Losses on Derivatives": "-0.497",
"Revenues": "-14.1",
"Net Income": "23.1",
"Other Revenues": "-13.6",
"Operating Expenses": "11.9",
"Expenses": "32.3",
"General and Administrative Expense": "5.40",
"Depreciation, Depletion, Amortization": "4.27",
"Taxes": "0.444",
"Other Expenses": "8.47",
"Comprehensive Net Income": "23.1",
"Other Net Income": "6.22",
"Economic Capital Ratio": "42.4"
},
"2017": {
"Long-term Debt": "9.57",
"Liabilities": "9.34",
"Assets": "9.48",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "41.9",
"Other Liabilities": "1.65",
"Liabilities, Current": "-2.12",
"Oil and Gas Property": "-2.69",
"Property, Plant and Equipment": "21.6",
"Revenues": "-13.5",
"Net Income": "8.20",
"Other Revenues": "-13.0",
"Operating Expenses": "12.1",
"Expenses": "22.5",
"Taxes": "0.545",
"Other Expenses": "-2.81",
"General and Administrative Expense": "7.17",
"Depreciation, Depletion, Amortization": "4.51",
"Comprehensive Net Income": "8.20",
"Other Net Income": "0.483",
"Economic Capital Ratio": "30.3"
},
"2018": {
"Liabilities": "12.2",
"Assets": "4.49",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "32.5",
"Liabilities, Current": "3.81",
"Other Liabilities": "-2.97",
"Long-term Debt": "11.0",
"Property, Plant and Equipment": "20.7",
"Assets, Current": "-1.34",
"Oil and Gas Property": "-3.91",
"Cost of Goods and Services Sold": "-6.13",
"Expenses": "7.10",
"Net Income": "6.74",
"Revenue from Contract with Customer": "16.8",
"Depreciation, Depletion, Amortization": "5.57",
"Other Expenses": "-11.4",
"Operating Expenses": "17.0",
"General and Administrative Expense": "3.71",
"Comprehensive Net Income": "6.79",
"Other Revenues": "-15.5",
"Economic Capital Ratio": "18.1"
},
"2019": {
"Liabilities, Current": "6.09",
"Liabilities": "-9.79",
"Assets": "5.18",
"ECR before LimitedLiability": "16.1",
"Long-term Debt": "11.0",
"Other Liabilities": "-33.0",
"Assets, Current": "-2.82",
"Oil and Gas Property": "-7.80",
"Property, Plant and Equipment": "30.0",
"Revenues": "-4.95",
"Net Income": "14.4",
"Other Revenues": "-13.0",
"Revenue from Contract with Customer": "8.70",
"Expenses": "22.8",
"Other Expenses": "6.39",
"Cost of Goods and Services Sold": "-3.76",
"General and Administrative Expense": "2.67",
"Operating Expenses": "18.1",
"Comprehensive Net Income": "14.8",
"Other Net Income": "-2.25",
"Economic Capital Ratio": "6.14"
},
"2020": {
"Liabilities, Current": "1.09",
"Liabilities": "-0.736",
"Stockholders Equity": "-1.15",
"ECR before LimitedLiability": "-2.34",
"Long-term Debt": "1.40",
"Other Liabilities": "-2.87",
"Other Revenues": "-2.22",
"Revenues": "-2.15",
"Net Income": "-2.67",
"Revenue from Contract with Customer": "0.304",
"Expenses": "-1.51",
"Operating Expenses": "6.76",
"Cost of Goods and Services Sold": "-0.829",
"General and Administrative Expense": "1.07",
"Other Expenses": "-9.26",
"Property, Plant and Equipment": "17.5",
"Oil and Gas Property": "-2.80",
"Assets, Current": "-1.82",
"Comprehensive Net Income": "-2.65",
"Other Net Income": "0.612",
"Economic Capital Ratio": "-14.9"
},
"2021": {
"Liabilities": "-5.22",
"Economic Capital Ratio": "-7.24",
"Liabilities, Current": "10.4",
"Other Liabilities": "-32.9",
"Long-term Debt": "10.1",
"Property, Plant and Equipment": "26.9",
"Assets": "3.20",
"Oil and Gas Property": "-9.42",
"Assets, Current": "-5.08",
"Other Revenues": "-14.9",
"Revenues": "-5.25",
"Net Income": "2.40",
"Gains/Losses on Derivatives": "3.14",
"Revenue from Contract with Customer": "7.53",
"Expenses": "23.2",
"Other Expenses": "-1.48",
"Cost of Goods and Services Sold": "3.06",
"General and Administrative Expense": "3.83",
"Operating Expenses": "18.5",
"Comprehensive Net Income": "2.74",
"Other Net Income": "-13.0"
},
"2022": {
"Long-term Debt": "8.08",
"Liabilities": "-8.22",
"Assets": "5.61",
"Stockholders Equity": "5.17",
"Economic Capital Ratio": "-4.50",
"Liabilities, Current": "5.95",
"Other Liabilities": "-27.8",
"Oil and Gas Property": "-4.82",
"Assets, Current": "-2.65",
"Property, Plant and Equipment": "25.6",
"Other Revenues": "-12.3",
"Revenues": "-9.01",
"Net Income": "7.00",
"Gains/Losses on Derivatives": "2.46",
"Expenses": "21.0",
"Other Expenses": "-1.29",
"Operating Expenses": "16.3",
"General and Administrative Expense": "4.27",
"Cost of Goods and Services Sold": "2.03",
"Comprehensive Net Income": "6.54",
"Other Net Income": "-3.40"
},
"2023": {
"Liabilities, Current": "5.28",
"Liabilities": "-7.09",
"Assets": "3.41",
"ECR before LimitedLiability": "11.9",
"Long-term Debt": "6.85",
"Other Liabilities": "-24.1",
"Assets, Current": "-3.03",
"Oil and Gas Property": "-4.86",
"Property, Plant and Equipment": "24.1",
"Other Revenues": "-11.7",
"Revenues": "-3.04",
"Net Income": "12.1",
"Revenue from Contract with Customer": "10.5",
"Operating Expenses": "18.7",
"Expenses": "17.8",
"Other Expenses": "-3.43",
"General and Administrative Expense": "3.26",
"Depreciation, Depletion, Amortization": "-2.29",
"Cost of Goods and Services Sold": "2.31",
"Comprehensive Net Income": "12.3",
"Economic Capital Ratio": "3.06"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001384195_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,083",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,263",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,236",
"Other Liabilities": "8,836",
"Other Net Income": "12,656",
"Other Revenues": "0",
"Property, Plant and Equipment": "152,558",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "25,099",
"Assets": "167,641",
"Revenues": "0",
"Expenses": "4,236",
"Stockholders Equity": "142,543",
"Net Income": "8,420",
"Comprehensive Net Income": "8,420",
"BaseVar": "106,843",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "121%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "29,124",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "48,443",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "11,368",
"Other Compr. Net Income": "0",
"Other Expenses": "10,416",
"Other Liabilities": "9,056",
"Other Net Income": "12,170",
"Other Revenues": "0",
"Property, Plant and Equipment": "373,611",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,499",
"Assets": "414,102",
"Revenues": "0",
"Expenses": "10,416",
"Stockholders Equity": "356,603",
"Net Income": "1,754",
"Comprehensive Net Income": "1,754",
"BaseVar": "249,804",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,844",
"Cost of Goods and Services Sold": "27,802",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "12,868",
"Liabilities, Current": "51,910",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "8,211",
"Other Compr. Net Income": "0",
"Other Expenses": "57,249",
"Other Liabilities": "52,556",
"Other Net Income": "-7,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "542,011",
"Revenue from Contract with Customer": "120,065",
"Taxes": "5,631"
},
"output_variables": {
"Liabilities": "104,466",
"Assets": "567,066",
"Revenues": "120,065",
"Expenses": "103,550",
"Stockholders Equity": "462,599",
"Net Income": "9,000",
"Comprehensive Net Income": "9,000",
"BaseVar": "479,067",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,709",
"Cost of Goods and Services Sold": "48,496",
"Deferred Tax Liab., Net": "6,001",
"Depreciation, Depletion, Amortization": "56,204",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,867",
"Liabilities, Current": "59,093",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "925",
"Other Assets": "5,081",
"Other Compr. Net Income": "0",
"Other Expenses": "14,731",
"Other Liabilities": "384,402",
"Other Net Income": "-16,852",
"Other Revenues": "0",
"Property, Plant and Equipment": "929,216",
"Revenue from Contract with Customer": "195,703",
"Taxes": "9,130"
},
"output_variables": {
"Liabilities": "449,496",
"Assets": "973,006",
"Revenues": "195,703",
"Expenses": "149,354",
"Stockholders Equity": "523,510",
"Net Income": "29,497",
"Comprehensive Net Income": "29,497",
"BaseVar": "935,635",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "91%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,800",
"Cost of Goods and Services Sold": "36,969",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,011",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,874",
"Liabilities, Current": "36,942",
"Long-term Debt": "869",
"Oil and Gas Property": "0",
"Operating Expenses": "1,196",
"Other Assets": "3,874",
"Other Compr. Net Income": "0",
"Other Expenses": "272,407",
"Other Liabilities": "330,879",
"Other Net Income": "9,248",
"Other Revenues": "0",
"Property, Plant and Equipment": "638,783",
"Revenue from Contract with Customer": "113,025",
"Taxes": "5,228"
},
"output_variables": {
"Liabilities": "368,690",
"Assets": "663,456",
"Revenues": "113,025",
"Expenses": "375,685",
"Stockholders Equity": "294,766",
"Net Income": "-253,412",
"Comprehensive Net Income": "-253,412",
"BaseVar": "824,808",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "29,807",
"Cost of Goods and Services Sold": "4,333",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37,168",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,068",
"Liabilities, Current": "76,669",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "523",
"Other Assets": "2,991",
"Other Compr. Net Income": "0",
"Other Expenses": "33,423",
"Other Liabilities": "306,864",
"Other Net Income": "-92,344",
"Other Revenues": "0",
"Property, Plant and Equipment": "651,360",
"Revenue from Contract with Customer": "196,306",
"Taxes": "9,123"
},
"output_variables": {
"Liabilities": "383,533",
"Assets": "684,157",
"Revenues": "196,306",
"Expenses": "100,639",
"Stockholders Equity": "300,624",
"Net Income": "3,323",
"Comprehensive Net Income": "3,323",
"BaseVar": "775,204",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "63,166",
"Cost of Goods and Services Sold": "1,830",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "55,741",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,095",
"Liabilities, Current": "141,159",
"Long-term Debt": "11,960",
"Oil and Gas Property": "0",
"Operating Expenses": "364",
"Other Assets": "25,763",
"Other Compr. Net Income": "0",
"Other Expenses": "61,758",
"Other Liabilities": "454,778",
"Other Net Income": "-44,700",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,180,070",
"Revenue from Contract with Customer": "347,250",
"Taxes": "17,126"
},
"output_variables": {
"Liabilities": "607,896",
"Assets": "1,269,000",
"Revenues": "347,250",
"Expenses": "163,914",
"Stockholders Equity": "661,103",
"Net Income": "138,635",
"Comprehensive Net Income": "138,635",
"BaseVar": "1,283,084",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "55,911",
"Cost of Goods and Services Sold": "458",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "88,610",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "29,189",
"Liabilities, Current": "113,808",
"Long-term Debt": "41,647",
"Oil and Gas Property": "0",
"Operating Expenses": "542",
"Other Assets": "27,165",
"Other Compr. Net Income": "0",
"Other Expenses": "78,467",
"Other Liabilities": "434,458",
"Other Net Income": "-40,791",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,293,421",
"Revenue from Contract with Customer": "361,056",
"Taxes": "18,135"
},
"output_variables": {
"Liabilities": "589,913",
"Assets": "1,376,496",
"Revenues": "361,056",
"Expenses": "215,401",
"Stockholders Equity": "786,583",
"Net Income": "104,865",
"Comprehensive Net Income": "104,865",
"BaseVar": "1,365,898",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "100%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 0.9967186741436612,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001384195.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001384195.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001384195.svg"
},
{
"company_id": "0000928022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000928022.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000928022.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000928022.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000928022_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000928022_main_keyfigs.svg",
"name": "Callon Petroleum Co",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000928022.svg",
"report_text": "The relative strengths and weaknesses of Callon Petroleum Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Callon Petroleum Co compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Callon Petroleum Co is the variable Operating Expenses, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 2.8% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000928022_2024_Callon_Petroleum_Co.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-15.9",
"Stockholders Equity": "-4.27",
"ECR before LimitedLiability": "47.1",
"Long-term Debt": "4.44",
"Liabilities, Current": "4.36",
"Other Liabilities": "-28.8",
"Revenues": "-19.3",
"Net Income": "45.6",
"Other Revenues": "-19.3",
"Other Expenses": "34.2",
"Expenses": "29.3",
"General and Administrative Expense": "3.20",
"Depreciation, Depletion, Amortization": "4.10",
"Operating Expenses": "-11.9",
"Taxes": "0.534",
"Other Assets": "1.13",
"Oil and Gas Property": "1.96",
"Property, Plant and Equipment": "-1.73",
"Comprehensive Net Income": "45.7",
"Other Net Income": "35.3",
"Economic Capital Ratio": "30.3"
},
"2012": {
"Other Liabilities": "-16.7",
"Liabilities": "-7.47",
"Stockholders Equity": "-3.28",
"ECR before LimitedLiability": "33.9",
"Liabilities, Current": "3.64",
"Long-term Debt": "4.29",
"Revenues": "-21.9",
"Net Income": "25.5",
"Other Revenues": "-21.8",
"Expenses": "14.9",
"Operating Expenses": "-16.4",
"Other Expenses": "34.1",
"Depreciation, Depletion, Amortization": "-11.1",
"General and Administrative Expense": "4.50",
"Oil and Gas Property": "4.42",
"Other Assets": "16.1",
"Property, Plant and Equipment": "-9.13",
"Assets, Current": "-2.61",
"Comprehensive Net Income": "24.8",
"Other Net Income": "33.9",
"Economic Capital Ratio": "8.34"
},
"2013": {
"Other Assets": "7.14",
"Assets": "3.84",
"Stockholders Equity": "7.23",
"Long-term Debt": "3.52",
"ECR before LimitedLiability": "28.8",
"Property, Plant and Equipment": "-6.50",
"Assets, Current": "-1.39",
"Oil and Gas Property": "9.21",
"Revenues": "-19.7",
"Net Income": "15.1",
"Other Revenues": "-19.8",
"Taxes": "-0.610",
"Expenses": "12.2",
"Operating Expenses": "-14.1",
"General and Administrative Expense": "2.09",
"Depreciation, Depletion, Amortization": "-7.76",
"Other Expenses": "37.3",
"Other Liabilities": "-3.02",
"Comprehensive Net Income": "14.9",
"Other Net Income": "25.7",
"Economic Capital Ratio": "12.1"
},
"2014": {
"Other Liabilities": "-21.7",
"Liabilities": "-14.2",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "35.6",
"Long-term Debt": "4.11",
"Liabilities, Current": "1.84",
"Other Assets": "7.10",
"Assets": "5.40",
"Property, Plant and Equipment": "-7.87",
"Oil and Gas Property": "15.1",
"Assets, Current": "-2.35",
"Revenues": "-18.4",
"Net Income": "29.0",
"Other Revenues": "-17.7",
"Expenses": "29.2",
"General and Administrative Expense": "3.76",
"Depreciation, Depletion, Amortization": "-2.48",
"Other Expenses": "29.4",
"Comprehensive Net Income": "29.1",
"Other Net Income": "20.8",
"Economic Capital Ratio": "10.5"
},
"2015": {
"Liabilities, Current": "0.461",
"Liabilities": "-0.717",
"ECR before LimitedLiability": "29.0",
"Long-term Debt": "0.453",
"Other Liabilities": "-1.07",
"Assets, Current": "-0.531",
"Assets": "1.76",
"Other Assets": "2.06",
"Oil and Gas Property": "7.26",
"Property, Plant and Equipment": "-1.41",
"Other Revenues": "-1.95",
"Revenues": "-3.28",
"Net Income": "5.50",
"Depreciation, Depletion, Amortization": "-0.280",
"Expenses": "4.86",
"Other Expenses": "16.2",
"Operating Expenses": "-21.9",
"General and Administrative Expense": "0.945",
"Comprehensive Net Income": "5.71",
"Other Net Income": "4.14",
"Economic Capital Ratio": "7.30"
},
"2016": {
"Long-term Debt": "10.3",
"Liabilities": "4.20",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "45.9",
"Other Liabilities": "-12.9",
"Liabilities, Current": "5.23",
"Other Assets": "13.2",
"Assets": "12.6",
"Property, Plant and Equipment": "-5.98",
"Assets, Current": "6.12",
"Oil and Gas Property": "2.17",
"Revenues": "-13.1",
"Net Income": "14.4",
"Other Revenues": "-13.4",
"Expenses": "22.9",
"General and Administrative Expense": "6.39",
"Operating Expenses": "-3.22",
"Other Expenses": "17.8",
"Other Net Income": "6.34",
"Comprehensive Net Income": "14.6",
"Economic Capital Ratio": "27.4"
},
"2017": {
"Other Assets": "15.2",
"Assets": "6.48",
"Long-term Debt": "9.52",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "31.3",
"Assets, Current": "-1.22",
"Oil and Gas Property": "4.83",
"Property, Plant and Equipment": "-5.56",
"Revenues": "-15.7",
"Net Income": "15.6",
"Other Revenues": "-15.2",
"Revenue from Contract with Customer": "-0.510",
"Operating Expenses": "2.94",
"Expenses": "19.7",
"Other Expenses": "9.43",
"General and Administrative Expense": "7.24",
"Other Liabilities": "-16.6",
"Liabilities, Current": "4.25",
"Comprehensive Net Income": "15.6",
"Other Net Income": "13.2",
"Economic Capital Ratio": "19.7"
},
"2018": {
"Liabilities": "-5.73",
"Assets": "6.00",
"Stockholders Equity": "8.40",
"ECR before LimitedLiability": "22.5",
"Liabilities, Current": "4.13",
"Other Liabilities": "-16.8",
"Long-term Debt": "5.08",
"Other Assets": "11.6",
"Property, Plant and Equipment": "-6.03",
"Oil and Gas Property": "7.50",
"Revenues": "-7.93",
"Net Income": "14.3",
"Revenue from Contract with Customer": "6.39",
"Other Revenues": "-13.7",
"Expenses": "20.2",
"Other Expenses": "10.7",
"Operating Expenses": "4.10",
"General and Administrative Expense": "5.16",
"Other Net Income": "2.90",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "8.11"
},
"2019": {
"Liabilities, Current": "2.90",
"Liabilities": "-18.5",
"Assets": "9.65",
"ECR before LimitedLiability": "6.80",
"Long-term Debt": "-25.4",
"Other Liabilities": "2.01",
"Assets, Current": "-3.14",
"Oil and Gas Property": "28.7",
"Property, Plant and Equipment": "-10.8",
"Revenues": "-15.9",
"Net Income": "10.6",
"Other Revenues": "-12.1",
"Revenue from Contract with Customer": "-4.30",
"Expenses": "27.8",
"Other Expenses": "13.7",
"Depreciation, Depletion, Amortization": "1.95",
"Cost of Goods and Services Sold": "2.58",
"General and Administrative Expense": "4.18",
"Operating Expenses": "6.83",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "-3.14"
},
"2020": {
"Liabilities": "-1.47",
"Stockholders Equity": "-8.01",
"ECR before LimitedLiability": "-11.8",
"Long-term Debt": "-3.31",
"Property, Plant and Equipment": "-10.3",
"Assets": "-6.61",
"Assets, Current": "-4.92",
"Oil and Gas Property": "20.4",
"Other Revenues": "-5.08",
"Revenues": "-4.16",
"Net Income": "-9.36",
"Revenue from Contract with Customer": "1.41",
"Depreciation, Depletion, Amortization": "-0.978",
"Expenses": "-6.94",
"Operating Expenses": "-20.1",
"Cost of Goods and Services Sold": "1.35",
"General and Administrative Expense": "2.98",
"Other Expenses": "14.4",
"Comprehensive Net Income": "-9.29",
"Other Net Income": "0.801",
"Economic Capital Ratio": "-24.4"
},
"2021": {
"Liabilities": "-8.65",
"Property, Plant and Equipment": "-11.4",
"Stockholders Equity": "-6.90",
"Economic Capital Ratio": "-6.32",
"Liabilities, Current": "8.75",
"Other Liabilities": "3.55",
"Long-term Debt": "-24.9",
"Expenses": "21.0",
"Other Revenues": "-15.3",
"Net Income": "10.3",
"Other Expenses": "17.5",
"Cost of Goods and Services Sold": "4.03",
"Depreciation, Depletion, Amortization": "-1.37",
"General and Administrative Expense": "6.08",
"Operating Expenses": "-4.60",
"Assets, Current": "-4.97",
"Oil and Gas Property": "27.7",
"Comprehensive Net Income": "10.7",
"Gains/Losses on Derivatives": "3.22",
"Other Net Income": "-10.2",
"Revenue from Contract with Customer": "14.8"
},
"2022": {
"Other Revenues": "-14.7",
"Revenues": "9.91",
"Net Income": "15.5",
"Gains/Losses on Derivatives": "2.92",
"Revenue from Contract with Customer": "23.5",
"Expenses": "13.2",
"Depreciation, Depletion, Amortization": "-3.01",
"Other Expenses": "19.2",
"Operating Expenses": "-10.4",
"General and Administrative Expense": "7.16",
"Cost of Goods and Services Sold": "2.62",
"Comprehensive Net Income": "15.0",
"Other Net Income": "-7.40",
"ECR before LimitedLiability": "9.83",
"Other Liabilities": "4.59",
"Economic Capital Ratio": "4.43",
"Oil and Gas Property": "17.4",
"Liabilities, Current": "9.38",
"Long-term Debt": "-20.2",
"Property, Plant and Equipment": "-5.01",
"Assets, Current": "-2.44"
},
"2023": {
"Liabilities, Current": "5.55",
"Liabilities": "-2.17",
"ECR before LimitedLiability": "11.6",
"Deferred Tax Liab., Net": "1.72",
"Long-term Debt": "-15.2",
"Other Liabilities": "4.25",
"Other Revenues": "-13.2",
"Revenues": "4.19",
"Net Income": "10.3",
"Revenue from Contract with Customer": "20.5",
"Operating Expenses": "-17.4",
"Expenses": "6.92",
"Other Expenses": "24.7",
"General and Administrative Expense": "4.51",
"Depreciation, Depletion, Amortization": "-3.67",
"Cost of Goods and Services Sold": "2.66",
"Comprehensive Net Income": "10.5",
"Economic Capital Ratio": "2.80",
"Assets, Current": "-3.54",
"Property, Plant and Equipment": "-7.73",
"Oil and Gas Property": "33.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000928022_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "63,076",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,636",
"Liabilities, Current": "27,317",
"Long-term Debt": "15,843",
"Oil and Gas Property": "213,309",
"Operating Expenses": "88,022",
"Other Assets": "91,075",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,672",
"Other Liabilities": "125,345",
"Other Net Income": "125,135",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "168,505",
"Assets": "367,460",
"Revenues": "0",
"Expenses": "20,986",
"Stockholders Equity": "198,955",
"Net Income": "104,149",
"Comprehensive Net Income": "104,149",
"BaseVar": "358,578",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "122%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,923",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "49,701",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,358",
"Liabilities, Current": "38,477",
"Long-term Debt": "23,057",
"Oil and Gas Property": "200,745",
"Operating Expenses": "100,043",
"Other Assets": "157,505",
"Other Compr. Net Income": "-1,624",
"Other Expenses": "-67,836",
"Other Liabilities": "110,668",
"Other Net Income": "105,013",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "172,202",
"Assets": "378,173",
"Revenues": "0",
"Expenses": "102,266",
"Stockholders Equity": "205,971",
"Net Income": "2,747",
"Comprehensive Net Income": "1,123",
"BaseVar": "404,707",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "88%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "29,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "43,967",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "20,534",
"Liabilities, Current": "62,793",
"Long-term Debt": "28,318",
"Oil and Gas Property": "280,965",
"Operating Expenses": "91,905",
"Other Assets": "113,424",
"Other Compr. Net Income": "0",
"Other Expenses": "-65,530",
"Other Liabilities": "53,748",
"Other Net Income": "99,313",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "4,133"
},
"output_variables": {
"Liabilities": "144,859",
"Assets": "423,953",
"Revenues": "0",
"Expenses": "95,009",
"Stockholders Equity": "279,094",
"Net Income": "4,304",
"Comprehensive Net Income": "4,304",
"BaseVar": "404,886",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "60,457",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "56,724",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "25,109",
"Liabilities, Current": "98,812",
"Long-term Debt": "37,048",
"Oil and Gas Property": "599,630",
"Operating Expenses": "113,592",
"Other Assets": "216,683",
"Other Compr. Net Income": "0",
"Other Expenses": "-67,672",
"Other Liabilities": "307,175",
"Other Net Income": "174,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "8,973"
},
"output_variables": {
"Liabilities": "443,035",
"Assets": "876,770",
"Revenues": "0",
"Expenses": "136,726",
"Stockholders Equity": "433,735",
"Net Income": "37,766",
"Comprehensive Net Income": "37,766",
"BaseVar": "852,858",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "62,252",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "69,249",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "28,347",
"Liabilities, Current": "87,877",
"Long-term Debt": "44,517",
"Oil and Gas Property": "579,205",
"Operating Expenses": "346,622",
"Other Assets": "147,137",
"Other Compr. Net Income": "0",
"Other Expenses": "-68,915",
"Other Liabilities": "293,442",
"Other Net Income": "144,957",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "9,793"
},
"output_variables": {
"Liabilities": "425,836",
"Assets": "788,594",
"Revenues": "0",
"Expenses": "385,096",
"Stockholders Equity": "362,758",
"Net Income": "-240,139",
"Comprehensive Net Income": "-240,139",
"BaseVar": "935,848",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "53%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "725,126",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "71,369",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "26,317",
"Liabilities, Current": "131,550",
"Long-term Debt": "4,255",
"Oil and Gas Property": "806,680",
"Operating Expenses": "248,328",
"Other Assets": "735,781",
"Other Compr. Net Income": "0",
"Other Expenses": "-109,570",
"Other Liabilities": "398,380",
"Other Net Income": "156,501",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "11,870"
},
"output_variables": {
"Liabilities": "534,185",
"Assets": "2,267,587",
"Revenues": "0",
"Expenses": "248,314",
"Stockholders Equity": "1,733,402",
"Net Income": "-91,813",
"Comprehensive Net Income": "-91,813",
"BaseVar": "1,651,871",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "144,860",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,457",
"Depreciation, Depletion, Amortization": "115,714",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "27,067",
"Liabilities, Current": "205,773",
"Long-term Debt": "31,414",
"Oil and Gas Property": "1,345,475",
"Operating Expenses": "225,028",
"Other Assets": "1,202,961",
"Other Compr. Net Income": "0",
"Other Expenses": "-163,904",
"Other Liabilities": "598,686",
"Other Net Income": "346,725",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "22,396"
},
"output_variables": {
"Liabilities": "837,330",
"Assets": "2,693,296",
"Revenues": "0",
"Expenses": "226,301",
"Stockholders Equity": "1,855,966",
"Net Income": "120,424",
"Comprehensive Net Income": "120,424",
"BaseVar": "2,120,589",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "222,625",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "9,564",
"Depreciation, Depletion, Amortization": "181,909",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "35,293",
"Liabilities, Current": "314,916",
"Long-term Debt": "217,945",
"Oil and Gas Property": "2,314,345",
"Operating Expenses": "328,094",
"Other Assets": "1,442,203",
"Other Compr. Net Income": "0",
"Other Expenses": "-244,847",
"Other Liabilities": "991,540",
"Other Net Income": "48,940",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "587,624",
"Taxes": "35,755"
},
"output_variables": {
"Liabilities": "1,533,965",
"Assets": "3,979,173",
"Revenues": "587,624",
"Expenses": "336,204",
"Stockholders Equity": "2,445,208",
"Net Income": "300,360",
"Comprehensive Net Income": "300,360",
"BaseVar": "3,359,685",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "268,674",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "240,642",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,331",
"Liabilities, Current": "652,247",
"Long-term Debt": "3,319,283",
"Oil and Gas Property": "6,669,118",
"Operating Expenses": "498,914",
"Other Assets": "257,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-293,323",
"Other Liabilities": "0",
"Other Net Income": "-69,429",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "671,572",
"Taxes": "42,651"
},
"output_variables": {
"Liabilities": "3,971,530",
"Assets": "7,194,838",
"Revenues": "671,572",
"Expenses": "534,215",
"Stockholders Equity": "3,223,308",
"Net Income": "67,928",
"Comprehensive Net Income": "67,928",
"BaseVar": "6,373,818",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "178,369",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "480,631",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "37,187",
"Liabilities, Current": "497,108",
"Long-term Debt": "3,154,758",
"Oil and Gas Property": "4,088,960",
"Operating Expenses": "3,489,999",
"Other Assets": "95,539",
"Other Compr. Net Income": "0",
"Other Expenses": "-458,402",
"Other Liabilities": "0",
"Other Net Income": "45,285",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "1,033,147",
"Taxes": "62,638"
},
"output_variables": {
"Liabilities": "3,651,866",
"Assets": "4,362,868",
"Revenues": "1,033,147",
"Expenses": "3,612,053",
"Stockholders Equity": "711,002",
"Net Income": "-2,533,621",
"Comprehensive Net Income": "-2,533,621",
"BaseVar": "6,915,468",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "42%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "295,444",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "356,556",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "50,483",
"Liabilities, Current": "872,491",
"Long-term Debt": "2,809,244",
"Oil and Gas Property": "5,165,648",
"Operating Expenses": "1,010,053",
"Other Assets": "86,411",
"Other Compr. Net Income": "0",
"Other Expenses": "-507,019",
"Other Liabilities": "0",
"Other Net Income": "-669,646",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "2,045,030",
"Taxes": "100,160"
},
"output_variables": {
"Liabilities": "3,681,735",
"Assets": "5,547,503",
"Revenues": "2,045,030",
"Expenses": "1,010,233",
"Stockholders Equity": "1,865,768",
"Net Income": "365,151",
"Comprehensive Net Income": "365,151",
"BaseVar": "6,924,063",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "82%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "297,638",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "466,517",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57,393",
"Liabilities, Current": "702,814",
"Long-term Debt": "2,357,845",
"Oil and Gas Property": "5,734,909",
"Operating Expenses": "1,550,432",
"Other Assets": "113,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-672,037",
"Other Liabilities": "0",
"Other Net Income": "-458,923",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "3,230,964",
"Taxes": "159,920"
},
"output_variables": {
"Liabilities": "3,060,659",
"Assets": "6,146,081",
"Revenues": "3,230,964",
"Expenses": "1,562,225",
"Stockholders Equity": "3,085,422",
"Net Income": "1,209,816",
"Comprehensive Net Income": "1,209,816",
"BaseVar": "7,859,679",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "109%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "252,127",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "535,661",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,344",
"Liabilities, Current": "646,962",
"Long-term Debt": "2,073,153",
"Oil and Gas Property": "6,150,006",
"Operating Expenses": "1,979,106",
"Other Assets": "309,343",
"Other Compr. Net Income": "0",
"Other Expenses": "-954,325",
"Other Liabilities": "0",
"Other Net Income": "-152,485",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "2,342,984",
"Taxes": "113,512"
},
"output_variables": {
"Liabilities": "2,720,115",
"Assets": "6,711,476",
"Revenues": "2,342,984",
"Expenses": "1,789,298",
"Stockholders Equity": "3,991,361",
"Net Income": "401,201",
"Comprehensive Net Income": "401,201",
"BaseVar": "7,372,351",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.9940981181758068,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000928022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000928022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000928022.svg"
},
{
"company_id": "0000717423",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000717423.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000717423.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000717423.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000717423_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000717423_main_keyfigs.svg",
"name": "Murphy OIL CORP",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000717423.svg",
"report_text": "The relative strengths and weaknesses of Murphy OIL CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Murphy OIL CORP compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 20% points.The greatest weakness of Murphy OIL CORP is the variable Long-term Debt, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 99%, being 1.9% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000717423_2024_Murphy_OIL_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "43.4",
"Assets": "-3.21",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "6.97",
"Long-term Debt": "28.3",
"Other Liabilities": "14.7",
"Property, Plant and Equipment": "-2.33",
"Oil and Gas Property": "-1.44",
"Revenues": "95.5",
"Net Income": "23.6",
"Other Revenues": "95.6",
"Depreciation, Depletion, Amortization": "4.38",
"Expenses": "-114",
"Other Expenses": "-127",
"Taxes": "2.32",
"General and Administrative Expense": "3.19",
"Comprehensive Net Income": "30.0",
"Other Net Income": "-9.60",
"Other Compr. Net Income": "5.71",
"Economic Capital Ratio": "30.3"
},
"2012": {
"Other Liabilities": "19.3",
"Liabilities": "49.9",
"Assets": "-6.97",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "64.2",
"Liabilities, Current": "15.6",
"Long-term Debt": "24.8",
"Oil and Gas Property": "-6.01",
"Other Assets": "-1.52",
"Revenues": "107",
"Net Income": "64.8",
"Other Revenues": "107",
"Taxes": "1.62",
"Expenses": "-105",
"Operating Expenses": "27.5",
"Other Expenses": "-189",
"Depreciation, Depletion, Amortization": "4.53",
"General and Administrative Expense": "28.1",
"Comprehensive Net Income": "64.9",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "38.7"
},
"2013": {
"Liabilities": "14.7",
"Assets": "1.59",
"Stockholders Equity": "16.6",
"ECR before LimitedLiability": "48.8",
"Liabilities, Current": "-4.37",
"Long-term Debt": "10.4",
"Other Liabilities": "8.75",
"Property, Plant and Equipment": "9.12",
"Assets, Current": "0.944",
"Oil and Gas Property": "-3.44",
"Revenues": "22.8",
"Net Income": "23.6",
"Other Revenues": "22.7",
"Expenses": "7.65",
"General and Administrative Expense": "5.97",
"Depreciation, Depletion, Amortization": "-5.97",
"Other Expenses": "6.17",
"Other Compr. Net Income": "-2.08",
"Comprehensive Net Income": "21.2",
"Other Net Income": "-6.83",
"Economic Capital Ratio": "32.1"
},
"2014": {
"Other Liabilities": "8.23",
"Liabilities": "12.7",
"Assets": "2.35",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "9.41",
"Liabilities, Current": "-5.05",
"Property, Plant and Equipment": "11.6",
"Oil and Gas Property": "-3.63",
"Revenues": "26.4",
"Net Income": "33.1",
"Other Revenues": "27.3",
"Operating Expenses": "12.8",
"Expenses": "14.0",
"General and Administrative Expense": "5.11",
"Depreciation, Depletion, Amortization": "-9.48",
"Other Expenses": "5.07",
"Comprehensive Net Income": "29.7",
"Other Net Income": "-7.91",
"Other Compr. Net Income": "-2.81",
"Economic Capital Ratio": "36.1"
},
"2015": {
"Liabilities, Current": "1.89",
"Liabilities": "17.3",
"Assets": "19.5",
"Stockholders Equity": "21.2",
"ECR before LimitedLiability": "50.4",
"Long-term Debt": "10.2",
"Other Liabilities": "6.27",
"Oil and Gas Property": "-14.6",
"Property, Plant and Equipment": "30.1",
"Other Revenues": "20.8",
"Revenues": "20.7",
"Net Income": "22.8",
"Depreciation, Depletion, Amortization": "-14.1",
"Expenses": "20.4",
"Other Expenses": "6.68",
"Operating Expenses": "20.4",
"General and Administrative Expense": "8.82",
"Comprehensive Net Income": "21.5",
"Other Net Income": "-5.97",
"Other Compr. Net Income": "-7.74",
"Economic Capital Ratio": "28.7"
},
"2016": {
"Long-term Debt": "12.9",
"Liabilities": "15.9",
"Assets": "5.48",
"Stockholders Equity": "26.7",
"ECR before LimitedLiability": "57.6",
"Other Liabilities": "4.87",
"Liabilities, Current": "-1.43",
"Property, Plant and Equipment": "16.5",
"Oil and Gas Property": "-4.36",
"Revenues": "11.9",
"Net Income": "19.4",
"Other Revenues": "11.4",
"Expenses": "11.7",
"General and Administrative Expense": "5.31",
"Depreciation, Depletion, Amortization": "-8.07",
"Operating Expenses": "12.9",
"Other Expenses": "1.20",
"Other Net Income": "-4.43",
"Comprehensive Net Income": "20.8",
"Other Compr. Net Income": "1.22",
"Economic Capital Ratio": "39.1"
},
"2017": {
"Long-term Debt": "14.0",
"Liabilities": "23.5",
"Assets": "2.59",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "44.9",
"Other Liabilities": "5.72",
"Liabilities, Current": "5.60",
"Oil and Gas Property": "-2.95",
"Property, Plant and Equipment": "9.78",
"Revenues": "14.6",
"Net Income": "6.19",
"Other Revenues": "15.4",
"Operating Expenses": "15.5",
"Expenses": "1.38",
"Other Expenses": "-12.7",
"General and Administrative Expense": "7.03",
"Depreciation, Depletion, Amortization": "-8.17",
"Comprehensive Net Income": "8.82",
"Other Net Income": "-9.41",
"Other Compr. Net Income": "2.57",
"Economic Capital Ratio": "33.3"
},
"2018": {
"Liabilities": "22.8",
"Assets": "1.76",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "45.3",
"Liabilities, Current": "5.54",
"Other Liabilities": "6.77",
"Long-term Debt": "12.2",
"Property, Plant and Equipment": "5.75",
"Revenues": "4.55",
"Net Income": "10.3",
"Revenue from Contract with Customer": "21.7",
"Other Revenues": "-15.9",
"Expenses": "7.01",
"Depreciation, Depletion, Amortization": "-7.71",
"Other Expenses": "-5.97",
"Operating Expenses": "16.0",
"General and Administrative Expense": "4.11",
"Other Net Income": "-1.28",
"Comprehensive Net Income": "8.31",
"Other Compr. Net Income": "-1.98",
"Economic Capital Ratio": "30.9"
},
"2019": {
"Liabilities, Current": "5.81",
"Liabilities": "-9.90",
"Stockholders Equity": "-3.76",
"ECR before LimitedLiability": "23.0",
"Long-term Debt": "-19.3",
"Other Liabilities": "2.59",
"Revenues": "-3.14",
"Net Income": "25.2",
"Other Revenues": "-13.4",
"Revenue from Contract with Customer": "11.1",
"Expenses": "18.9",
"Other Expenses": "5.84",
"Depreciation, Depletion, Amortization": "-4.76",
"Cost of Goods and Services Sold": "2.87",
"General and Administrative Expense": "3.13",
"Operating Expenses": "10.8",
"Oil and Gas Property": "-6.74",
"Property, Plant and Equipment": "13.5",
"Comprehensive Net Income": "26.1",
"Other Net Income": "8.84",
"Economic Capital Ratio": "13.0"
},
"2020": {
"Liabilities, Current": "6.63",
"Liabilities": "-12.5",
"Stockholders Equity": "-4.54",
"ECR before LimitedLiability": "7.60",
"Long-term Debt": "-25.5",
"Other Liabilities": "3.71",
"Property, Plant and Equipment": "8.17",
"Assets": "6.27",
"Assets, Current": "-3.94",
"Other Assets": "6.95",
"Oil and Gas Property": "-13.9",
"Other Revenues": "-12.7",
"Revenues": "-7.42",
"Net Income": "7.14",
"Depreciation, Depletion, Amortization": "-4.84",
"Expenses": "7.89",
"Operating Expenses": "7.11",
"General and Administrative Expense": "6.10",
"Other Expenses": "5.45",
"Comprehensive Net Income": "7.13",
"Economic Capital Ratio": "-4.96"
},
"2021": {
"Liabilities": "-8.70",
"ECR before LimitedLiability": "-3.28",
"Liabilities, Current": "9.18",
"Other Liabilities": "3.18",
"Long-term Debt": "-23.5",
"Property, Plant and Equipment": "24.5",
"Assets": "5.83",
"Net Income": "2.27",
"Other Assets": "3.83",
"Oil and Gas Property": "-9.30",
"Assets, Current": "-3.52",
"Other Revenues": "-13.9",
"Revenues": "-10.9",
"Gains/Losses on Derivatives": "-3.82",
"Revenue from Contract with Customer": "7.32",
"Expenses": "13.2",
"Cost of Goods and Services Sold": "3.70",
"Depreciation, Depletion, Amortization": "-4.16",
"General and Administrative Expense": "5.02",
"Operating Expenses": "8.85",
"Economic Capital Ratio": "-9.27"
},
"2022": {
"Long-term Debt": "-17.9",
"Liabilities": "-5.15",
"Assets": "2.33",
"ECR before LimitedLiability": "-2.72",
"Liabilities, Current": "7.11",
"Other Liabilities": "4.06",
"Oil and Gas Property": "-6.06",
"Assets, Current": "-2.58",
"Property, Plant and Equipment": "16.0",
"Other Revenues": "-13.9",
"Revenues": "-2.60",
"Net Income": "6.18",
"Revenue from Contract with Customer": "13.5",
"Expenses": "9.62",
"Depreciation, Depletion, Amortization": "-3.69",
"Other Expenses": "-3.01",
"Operating Expenses": "8.52",
"General and Administrative Expense": "6.52",
"Comprehensive Net Income": "3.40",
"Other Compr. Net Income": "-2.66",
"Economic Capital Ratio": "-8.12"
},
"2023": {
"Liabilities, Current": "6.31",
"Liabilities": "-3.88",
"Stockholders Equity": "-1.33",
"ECR before LimitedLiability": "10.7",
"Long-term Debt": "-15.5",
"Other Liabilities": "4.21",
"Other Revenues": "-13.0",
"Revenues": "4.30",
"Net Income": "12.2",
"Revenue from Contract with Customer": "20.4",
"Operating Expenses": "6.65",
"Expenses": "7.23",
"Other Expenses": "-2.54",
"General and Administrative Expense": "5.23",
"Depreciation, Depletion, Amortization": "-4.59",
"Cost of Goods and Services Sold": "1.97",
"Oil and Gas Property": "-5.55",
"Assets, Current": "-2.85",
"Property, Plant and Equipment": "15.5",
"Comprehensive Net Income": "11.7",
"Economic Capital Ratio": "1.91"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000717423_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "3,375,695",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "919,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "242,266",
"Liabilities, Current": "2,181,608",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,887,026",
"Other Assets": "315,576",
"Other Compr. Net Income": "374,884",
"Other Expenses": "15,223,528",
"Other Liabilities": "0",
"Other Net Income": "97,104",
"Other Revenues": "19,012,392",
"Property, Plant and Equipment": "9,065,088",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,181,608",
"Assets": "12,756,359",
"Revenues": "19,012,392",
"Expenses": "18,271,875",
"Stockholders Equity": "10,574,751",
"Net Income": "837,621",
"Comprehensive Net Income": "1,212,505",
"BaseVar": "30,877,862",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,108,583",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,375,577",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "354,493",
"Liabilities, Current": "3,409,081",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,508,427",
"Other Assets": "402,454",
"Other Compr. Net Income": "98,481",
"Other Expenses": "23,423,503",
"Other Liabilities": "0",
"Other Net Income": "6,830",
"Other Revenues": "28,626,046",
"Property, Plant and Equipment": "13,011,606",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,409,081",
"Assets": "17,522,643",
"Revenues": "28,626,046",
"Expenses": "27,662,000",
"Stockholders Equity": "14,113,562",
"Net Income": "970,876",
"Comprehensive Net Income": "1,069,357",
"BaseVar": "45,429,743",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,508,643",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,553,394",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "379,167",
"Liabilities, Current": "3,224,031",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,842,358",
"Other Assets": "519,786",
"Other Compr. Net Income": "-236,782",
"Other Expenses": "727,033",
"Other Liabilities": "0",
"Other Net Income": "235,336",
"Other Revenues": "5,390,089",
"Property, Plant and Equipment": "13,481,055",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,224,031",
"Assets": "17,509,484",
"Revenues": "5,390,089",
"Expenses": "4,501,952",
"Stockholders Equity": "14,285,453",
"Net Income": "1,123,473",
"Comprehensive Net Income": "886,691",
"BaseVar": "16,792,536",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,279,149",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,906,247",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "364,004",
"Liabilities, Current": "3,147,887",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "620,815",
"Other Assets": "132,111",
"Other Compr. Net Income": "-342,374",
"Other Expenses": "1,560,045",
"Other Liabilities": "0",
"Other Net Income": "-119,362",
"Other Revenues": "5,476,084",
"Property, Plant and Equipment": "13,331,047",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,147,887",
"Assets": "16,742,307",
"Revenues": "5,476,084",
"Expenses": "4,451,111",
"Stockholders Equity": "13,594,420",
"Net Income": "905,611",
"Comprehensive Net Income": "563,237",
"BaseVar": "16,386,234",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,448,416",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,619,824",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "306,663",
"Liabilities, Current": "1,674,629",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "536,718",
"Other Assets": "227,031",
"Other Compr. Net Income": "-534,287",
"Other Expenses": "2,825,647",
"Other Liabilities": "0",
"Other Net Income": "-15,061",
"Other Revenues": "3,033,080",
"Property, Plant and Equipment": "9,818,365",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,674,629",
"Assets": "11,493,812",
"Revenues": "3,033,080",
"Expenses": "5,288,852",
"Stockholders Equity": "9,819,183",
"Net Income": "-2,270,833",
"Comprehensive Net Income": "-2,805,120",
"BaseVar": "12,084,414",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,559,183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,054,081",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "265,210",
"Liabilities, Current": "1,502,432",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "145,687",
"Other Assets": "420,489",
"Other Compr. Net Income": "76,330",
"Other Expenses": "683,094",
"Other Liabilities": "0",
"Other Net Income": "-2,027",
"Other Revenues": "1,874,129",
"Property, Plant and Equipment": "8,316,188",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,502,432",
"Assets": "10,295,860",
"Revenues": "1,874,129",
"Expenses": "2,148,072",
"Stockholders Equity": "8,793,428",
"Net Income": "-275,970",
"Comprehensive Net Income": "-199,640",
"BaseVar": "8,441,492",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "112%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,371,603",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "957,719",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "222,766",
"Liabilities, Current": "834,207",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "153,540",
"Other Assets": "269,308",
"Other Compr. Net Income": "165,969",
"Other Expenses": "908,651",
"Other Liabilities": "0",
"Other Net Income": "-250,624",
"Other Revenues": "2,225,129",
"Property, Plant and Equipment": "8,220,031",
"Revenue from Contract with Customer": "0",
"Taxes": "43,618"
},
"output_variables": {
"Liabilities": "834,207",
"Assets": "9,860,942",
"Revenues": "2,225,129",
"Expenses": "2,286,294",
"Stockholders Equity": "9,026,735",
"Net Income": "-311,789",
"Comprehensive Net Income": "-145,820",
"BaseVar": "8,402,944",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "119%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "879,814",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "971,901",
"Gains/Losses on Derivatives": "-41,975",
"General and Administrative Expense": "216,024",
"Liabilities, Current": "846,058",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "69,104",
"Other Assets": "415,209",
"Other Compr. Net Income": "-147,544",
"Other Expenses": "641,115",
"Other Liabilities": "0",
"Other Net Income": "-200,901",
"Other Revenues": "25,951",
"Property, Plant and Equipment": "9,757,564",
"Revenue from Contract with Customer": "2,586,627",
"Taxes": "52,072"
},
"output_variables": {
"Liabilities": "846,058",
"Assets": "11,052,587",
"Revenues": "2,570,603",
"Expenses": "1,950,216",
"Stockholders Equity": "10,206,529",
"Net Income": "419,486",
"Comprehensive Net Income": "271,942",
"BaseVar": "8,968,266",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "974,327",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "207,198",
"Depreciation, Depletion, Amortization": "1,147,842",
"Gains/Losses on Derivatives": "-856",
"General and Administrative Expense": "232,736",
"Liabilities, Current": "942,789",
"Long-term Debt": "4,763,906",
"Oil and Gas Property": "0",
"Operating Expenses": "700,285",
"Other Assets": "774,434",
"Other Compr. Net Income": "35,626",
"Other Expenses": "269,621",
"Other Liabilities": "0",
"Other Net Income": "822,692",
"Other Revenues": "12,798",
"Property, Plant and Equipment": "9,969,743",
"Revenue from Contract with Customer": "2,817,111",
"Taxes": "47,959"
},
"output_variables": {
"Liabilities": "5,913,893",
"Assets": "11,718,504",
"Revenues": "2,829,053",
"Expenses": "2,398,443",
"Stockholders Equity": "5,804,611",
"Net Income": "1,253,302",
"Comprehensive Net Income": "1,288,928",
"BaseVar": "12,589,403",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,000,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "180,341",
"Depreciation, Depletion, Amortization": "987,239",
"Gains/Losses on Derivatives": "202,661",
"General and Administrative Expense": "140,243",
"Liabilities, Current": "716,321",
"Long-term Debt": "5,330,043",
"Oil and Gas Property": "0",
"Operating Expenses": "686,555",
"Other Assets": "1,351,522",
"Other Compr. Net Income": "-27,172",
"Other Expenses": "1,193,346",
"Other Liabilities": "0",
"Other Net Income": "-193,877",
"Other Revenues": "12,971",
"Property, Plant and Equipment": "8,269,038",
"Revenue from Contract with Customer": "1,751,709",
"Taxes": "28,526"
},
"output_variables": {
"Liabilities": "6,226,705",
"Assets": "10,620,852",
"Revenues": "1,967,341",
"Expenses": "3,035,909",
"Stockholders Equity": "4,394,147",
"Net Income": "-1,262,445",
"Comprehensive Net Income": "-1,289,617",
"BaseVar": "11,662,844",
"ECR before LimitedLiability": "7.1%",
"Economic Capital Ratio": "61%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "880,910",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "182,892",
"Depreciation, Depletion, Amortization": "795,105",
"Gains/Losses on Derivatives": "-525,850",
"General and Administrative Expense": "121,950",
"Liabilities, Current": "1,164,326",
"Long-term Debt": "4,636,926",
"Oil and Gas Property": "0",
"Operating Expenses": "608,590",
"Other Assets": "1,296,178",
"Other Compr. Net Income": "-47,570",
"Other Expenses": "445,127",
"Other Liabilities": "0",
"Other Net Income": "-239,769",
"Other Revenues": "23,916",
"Property, Plant and Equipment": "8,127,852",
"Revenue from Contract with Customer": "2,801,215",
"Taxes": "41,212"
},
"output_variables": {
"Liabilities": "5,984,144",
"Assets": "10,304,940",
"Revenues": "2,299,281",
"Expenses": "2,011,984",
"Stockholders Equity": "4,320,796",
"Net Income": "47,528",
"Comprehensive Net Income": "-42",
"BaseVar": "10,995,676",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "972,325",
"Cost of Goods and Services Sold": "171,991",
"Deferred Tax Liab., Net": "214,903",
"Depreciation, Depletion, Amortization": "776,817",
"Gains/Losses on Derivatives": "-320,410",
"General and Administrative Expense": "131,121",
"Liabilities, Current": "1,257,834",
"Long-term Debt": "3,687,322",
"Oil and Gas Property": "0",
"Operating Expenses": "812,539",
"Other Assets": "1,108,611",
"Other Compr. Net Income": "-180,647",
"Other Expenses": "705,936",
"Other Liabilities": "0",
"Other Net Income": "-138,527",
"Other Revenues": "32,932",
"Property, Plant and Equipment": "8,228,016",
"Revenue from Contract with Customer": "4,220,140",
"Taxes": "57,012"
},
"output_variables": {
"Liabilities": "5,160,059",
"Assets": "10,308,952",
"Revenues": "3,932,662",
"Expenses": "2,655,416",
"Stockholders Equity": "5,148,893",
"Net Income": "1,138,719",
"Comprehensive Net Income": "958,072",
"BaseVar": "12,017,002",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "96%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "752,194",
"Cost of Goods and Services Sold": "51,682",
"Deferred Tax Liab., Net": "276,646",
"Depreciation, Depletion, Amortization": "861,602",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "117,306",
"Liabilities, Current": "846,545",
"Long-term Debt": "3,093,853",
"Oil and Gas Property": "0",
"Operating Expenses": "1,019,167",
"Other Assets": "789,306",
"Other Compr. Net Income": "-48,553",
"Other Expenses": "521,495",
"Other Liabilities": "0",
"Other Net Income": "-122,427",
"Other Revenues": "11,293",
"Property, Plant and Equipment": "8,225,197",
"Revenue from Contract with Customer": "3,448,854",
"Taxes": "42,787"
},
"output_variables": {
"Liabilities": "4,217,044",
"Assets": "9,766,697",
"Revenues": "3,460,147",
"Expenses": "2,614,039",
"Stockholders Equity": "5,549,653",
"Net Income": "723,681",
"Comprehensive Net Income": "675,128",
"BaseVar": "10,863,873",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "99%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 0.9852122606427544,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000717423.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000717423.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000717423.svg"
},
{
"company_id": "0000821483",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000821483.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000821483.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000821483.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000821483_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000821483_main_keyfigs.svg",
"name": "PAR Pacific Holdings INC",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000821483.svg",
"report_text": "The relative strengths and weaknesses of PAR Pacific Holdings INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of PAR Pacific Holdings INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 87% points.The greatest weakness of PAR Pacific Holdings INC is the variable Cost of Goods and Services Sold, reducing the Economic Capital Ratio by 209% points.
The company's Economic Capital Ratio, given in the ranking table, is 97%, being 0.054% points above the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000821483_2024_PAR_Pacific_Holdings_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "2.30",
"Assets": "-33.2",
"Stockholders Equity": "-47.6",
"ECR before LimitedLiability": "-12.7",
"Liabilities, Current": "-14.2",
"Long-term Debt": "2.32",
"Other Liabilities": "2.48",
"Property, Plant and Equipment": "-22.6",
"Assets, Current": "4.08",
"Oil and Gas Property": "-30.8",
"Revenues": "25.8",
"Net Income": "3.03",
"Other Revenues": "25.8",
"Expenses": "-49.3",
"Operating Expenses": "4.91",
"General and Administrative Expense": "2.99",
"Depreciation, Depletion, Amortization": "2.71",
"Other Expenses": "-94.6",
"Comprehensive Net Income": "2.99",
"Other Net Income": "-24.5",
"Economic Capital Ratio": "-29.5"
},
"2019": {
"Liabilities, Current": "6.86",
"Liabilities": "15.1",
"Stockholders Equity": "-64.7",
"Economic Capital Ratio": "-15.9",
"Long-term Debt": "9.61",
"Assets": "-35.6",
"Oil and Gas Property": "-26.8",
"Property, Plant and Equipment": "-26.3",
"Other Assets": "15.0",
"Revenues": "52.8",
"Net Income": "16.4",
"Other Revenues": "-40.0",
"Revenue from Contract with Customer": "62.8",
"Expenses": "-84.3",
"Other Expenses": "15.9",
"Depreciation, Depletion, Amortization": "15.0",
"Cost of Goods and Services Sold": "-188",
"General and Administrative Expense": "15.0",
"Operating Expenses": "17.8",
"Comprehensive Net Income": "16.6",
"Other Net Income": "-8.10"
},
"2020": {
"Liabilities": "0.938",
"Stockholders Equity": "-38.7",
"Economic Capital Ratio": "-13.0",
"Other Liabilities": "0.762",
"Property, Plant and Equipment": "-12.0",
"Assets": "-28.9",
"Assets, Current": "-0.742",
"Other Assets": "2.99",
"Oil and Gas Property": "-16.9",
"Other Revenues": "-12.2",
"Revenues": "31.6",
"Net Income": "11.1",
"Revenue from Contract with Customer": "40.3",
"Depreciation, Depletion, Amortization": "2.31",
"Expenses": "-34.9",
"Operating Expenses": "7.55",
"Cost of Goods and Services Sold": "-117",
"General and Administrative Expense": "2.42",
"Other Expenses": "10.4",
"Comprehensive Net Income": "11.2",
"Other Net Income": "-0.480"
},
"2021": {
"Liabilities": "2.73",
"Stockholders Equity": "-49.9",
"ECR before LimitedLiability": "-26.2",
"Liabilities, Current": "1.93",
"Other Liabilities": "1.71",
"Property, Plant and Equipment": "-25.8",
"Assets": "-39.4",
"Oil and Gas Property": "-28.0",
"Assets, Current": "-5.28",
"Other Revenues": "-38.5",
"Revenues": "29.6",
"Gains/Losses on Derivatives": "1.77",
"Revenue from Contract with Customer": "40.1",
"Expenses": "-93.4",
"Other Expenses": "2.34",
"Cost of Goods and Services Sold": "-160",
"Depreciation, Depletion, Amortization": "2.02",
"General and Administrative Expense": "2.31",
"Operating Expenses": "4.58",
"Economic Capital Ratio": "-32.1",
"Other Net Income": "1.76"
},
"2022": {
"Long-term Debt": "9.89",
"Liabilities": "24.4",
"Stockholders Equity": "-51.7",
"ECR before LimitedLiability": "-20.5",
"Other Liabilities": "9.63",
"Oil and Gas Property": "-19.3",
"Assets": "-28.4",
"Property, Plant and Equipment": "-19.5",
"Other Revenues": "-38.1",
"Revenues": "50.3",
"Net Income": "-8.97",
"Gains/Losses on Derivatives": "8.56",
"Revenue from Contract with Customer": "62.8",
"Expenses": "-106",
"Depreciation, Depletion, Amortization": "13.4",
"Other Expenses": "16.6",
"Operating Expenses": "25.7",
"General and Administrative Expense": "22.7",
"Cost of Goods and Services Sold": "-207",
"Comprehensive Net Income": "-10.2",
"Economic Capital Ratio": "-25.9"
},
"2023": {
"Liabilities, Current": "7.66",
"Liabilities": "28.6",
"Assets": "-19.4",
"Stockholders Equity": "-59.6",
"ECR before LimitedLiability": "8.86",
"Deferred Tax Liab., Net": "4.36",
"Long-term Debt": "9.69",
"Other Liabilities": "10.4",
"Oil and Gas Property": "-12.0",
"Property, Plant and Equipment": "-13.6",
"Other Revenues": "-33.2",
"Revenues": "73.5",
"Net Income": "30.0",
"Revenue from Contract with Customer": "86.9",
"Operating Expenses": "42.5",
"Expenses": "-103",
"Other Expenses": "14.8",
"General and Administrative Expense": "15.8",
"Depreciation, Depletion, Amortization": "14.7",
"Cost of Goods and Services Sold": "-209",
"Comprehensive Net Income": "30.5",
"Economic Capital Ratio": "0.0540"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000821483_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "544,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "5,982",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "21,494",
"Liabilities, Current": "453,388",
"Long-term Debt": "119,365",
"Oil and Gas Property": "0",
"Operating Expenses": "27,251",
"Other Assets": "160,108",
"Other Compr. Net Income": "0",
"Other Expenses": "879,103",
"Other Liabilities": "12,196",
"Other Net Income": "-31,308",
"Other Revenues": "886,014",
"Property, Plant and Equipment": "108,604",
"Revenue from Contract with Customer": "0",
"Taxes": "49"
},
"output_variables": {
"Liabilities": "584,949",
"Assets": "813,213",
"Revenues": "886,014",
"Expenses": "933,879",
"Stockholders Equity": "228,264",
"Net Income": "-79,173",
"Comprehensive Net Income": "-79,173",
"BaseVar": "1,846,826",
"ECR before LimitedLiability": "2.3%",
"Economic Capital Ratio": "56%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,032,174",
"Cost of Goods and Services Sold": "4,803,589",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "86,121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "46,223",
"Liabilities, Current": "1,034,322",
"Long-term Debt": "1,003,563",
"Oil and Gas Property": "0",
"Operating Expenses": "312,899",
"Other Assets": "706,443",
"Other Compr. Net Income": "-2,091",
"Other Expenses": "-64,985",
"Other Liabilities": "14,433",
"Other Net Income": "-176,860",
"Other Revenues": "0",
"Property, Plant and Equipment": "961,943",
"Revenue from Contract with Customer": "5,401,516",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,052,318",
"Assets": "2,700,560",
"Revenues": "5,401,516",
"Expenses": "5,183,847",
"Stockholders Equity": "648,242",
"Net Income": "40,809",
"Comprehensive Net Income": "38,718",
"BaseVar": "9,050,314",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,469",
"Cost of Goods and Services Sold": "2,947,697",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "90,036",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "41,288",
"Liabilities, Current": "878,680",
"Long-term Debt": "1,000,982",
"Oil and Gas Property": "0",
"Operating Expenses": "277,427",
"Other Assets": "564,627",
"Other Compr. Net Income": "-4,324",
"Other Expenses": "65,700",
"Other Liabilities": "7,925",
"Other Net Income": "-111,808",
"Other Revenues": "0",
"Property, Plant and Equipment": "932,765",
"Revenue from Contract with Customer": "3,124,870",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,887,587",
"Assets": "2,133,861",
"Revenues": "3,124,870",
"Expenses": "3,422,148",
"Stockholders Equity": "246,274",
"Net Income": "-409,086",
"Comprehensive Net Income": "-413,410",
"BaseVar": "6,141,877",
"ECR before LimitedLiability": "-19%",
"Economic Capital Ratio": "53%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,130,171",
"Cost of Goods and Services Sold": "4,338,474",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "94,241",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "48,096",
"Liabilities, Current": "1,355,793",
"Long-term Debt": "941,067",
"Oil and Gas Property": "0",
"Operating Expenses": "299,669",
"Other Assets": "583,575",
"Other Compr. Net Income": "6,244",
"Other Expenses": "-61,751",
"Other Liabilities": "7,691",
"Other Net Income": "-72,657",
"Other Revenues": "0",
"Property, Plant and Equipment": "856,505",
"Revenue from Contract with Customer": "4,710,089",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,304,551",
"Assets": "2,570,251",
"Revenues": "4,710,089",
"Expenses": "4,718,729",
"Stockholders Equity": "265,700",
"Net Income": "-81,297",
"Comprehensive Net Income": "-75,053",
"BaseVar": "8,332,187",
"ECR before LimitedLiability": "1.6%",
"Economic Capital Ratio": "56%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,881,837",
"Cost of Goods and Services Sold": "6,376,014",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "99,769",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "62,396",
"Liabilities, Current": "1,794,090",
"Long-term Debt": "835,709",
"Oil and Gas Property": "0",
"Operating Expenses": "342,209",
"Other Assets": "562,976",
"Other Compr. Net Income": "5,627",
"Other Expenses": "4,204",
"Other Liabilities": "6,311",
"Other Net Income": "-73,004",
"Other Revenues": "0",
"Property, Plant and Equipment": "835,834",
"Revenue from Contract with Customer": "7,321,785",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,636,110",
"Assets": "3,280,647",
"Revenues": "7,321,785",
"Expenses": "6,884,592",
"Stockholders Equity": "644,537",
"Net Income": "364,189",
"Comprehensive Net Income": "369,816",
"BaseVar": "11,815,083",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "79%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,989,495",
"Cost of Goods and Services Sold": "6,838,109",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "119,830",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,447",
"Liabilities, Current": "1,524,601",
"Long-term Debt": "991,487",
"Oil and Gas Property": "0",
"Operating Expenses": "485,587",
"Other Assets": "775,067",
"Other Compr. Net Income": "45",
"Other Expenses": "-98,360",
"Other Liabilities": "12,438",
"Other Net Income": "-66,700",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,388",
"Revenue from Contract with Customer": "8,231,955",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,528,526",
"Assets": "3,863,950",
"Revenues": "8,231,955",
"Expenses": "7,436,613",
"Stockholders Equity": "1,335,424",
"Net Income": "728,642",
"Comprehensive Net Income": "728,687",
"BaseVar": "12,952,132",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 0.966669068384087,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000821483.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000821483.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000821483.svg"
},
{
"company_id": "0001001614",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001001614.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001001614.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001001614.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001001614_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001001614_main_keyfigs.svg",
"name": "Riley Exploration Permian Inc",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001001614.svg",
"report_text": "The relative strengths and weaknesses of Riley Exploration Permian Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riley Exploration Permian Inc compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Riley Exploration Permian Inc is the variable Long-term Debt, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 1.2% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001001614_2024_Riley_Exploration_Permian_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-11.6",
"Assets": "6.50",
"Stockholders Equity": "9.04",
"ECR before LimitedLiability": "35.0",
"Long-term Debt": "-22.1",
"Liabilities, Current": "3.97",
"Other Liabilities": "4.14",
"Other Assets": "10.5",
"Oil and Gas Property": "3.61",
"Property, Plant and Equipment": "-3.38",
"Revenues": "-16.1",
"Net Income": "22.0",
"Other Revenues": "-16.1",
"Other Expenses": "4.83",
"Expenses": "31.7",
"General and Administrative Expense": "7.24",
"Depreciation, Depletion, Amortization": "3.53",
"Operating Expenses": "13.4",
"Comprehensive Net Income": "22.1",
"Other Net Income": "8.69",
"Economic Capital Ratio": "18.2"
},
"2015": {
"Liabilities, Current": "-0.480",
"Liabilities": "-0.996",
"Stockholders Equity": "-0.270",
"ECR before LimitedLiability": "-23.9",
"Long-term Debt": "-0.0246",
"Other Liabilities": "-0.234",
"Assets, Current": "-0.999",
"Assets": "-13.4",
"Other Assets": "0.118",
"Oil and Gas Property": "-0.231",
"Property, Plant and Equipment": "-7.86",
"Other Revenues": "0.139",
"Revenues": "0.134",
"Net Income": "-16.4",
"Depreciation, Depletion, Amortization": "-0.0904",
"Expenses": "-24.0",
"Other Expenses": "-44.6",
"Operating Expenses": "0.163",
"Comprehensive Net Income": "-15.9",
"Other Net Income": "-0.111",
"Economic Capital Ratio": "-45.6"
},
"2016": {
"Other Assets": "7.54",
"Assets": "-7.14",
"Stockholders Equity": "-6.58",
"Other Liabilities": "0.810",
"ECR before LimitedLiability": "-7.31",
"Property, Plant and Equipment": "-7.16",
"Assets, Current": "-2.88",
"Oil and Gas Property": "-1.79",
"Revenues": "15.6",
"Net Income": "-5.22",
"Other Revenues": "15.3",
"Expenses": "-17.2",
"General and Administrative Expense": "-1.21",
"Depreciation, Depletion, Amortization": "-1.19",
"Operating Expenses": "10.1",
"Other Expenses": "-39.0",
"Long-term Debt": "-1.93",
"Liabilities, Current": "1.42",
"Other Net Income": "-2.85",
"Comprehensive Net Income": "-5.18",
"Economic Capital Ratio": "-25.8"
},
"2017": {
"Long-term Debt": "-3.11",
"Liabilities": "16.8",
"Assets": "-13.0",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "10.8",
"Other Liabilities": "7.36",
"Liabilities, Current": "12.7",
"Other Assets": "12.0",
"Assets, Current": "-1.44",
"Property, Plant and Equipment": "-16.4",
"Revenues": "35.4",
"Net Income": "8.88",
"Other Revenues": "35.8",
"Operating Expenses": "-68.3",
"Expenses": "-36.9",
"Taxes": "1.40",
"Other Expenses": "32.0",
"General and Administrative Expense": "-3.23",
"Depreciation, Depletion, Amortization": "-5.32",
"Comprehensive Net Income": "8.88",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-0.753"
},
"2018": {
"Liabilities": "22.3",
"Assets": "-1.81",
"Stockholders Equity": "-4.43",
"ECR before LimitedLiability": "42.6",
"Liabilities, Current": "14.9",
"Other Liabilities": "9.93",
"Long-term Debt": "-2.00",
"Property, Plant and Equipment": "-2.71",
"Assets, Current": "1.99",
"Revenues": "34.1",
"Net Income": "29.6",
"Revenue from Contract with Customer": "-22.2",
"Other Revenues": "63.6",
"Expenses": "-23.9",
"Depreciation, Depletion, Amortization": "-2.06",
"Other Expenses": "34.3",
"Operating Expenses": "-52.9",
"General and Administrative Expense": "-5.88",
"Other Net Income": "20.6",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "28.2"
},
"2019": {
"Liabilities, Current": "11.0",
"Liabilities": "15.1",
"ECR before LimitedLiability": "19.1",
"Other Liabilities": "3.39",
"Assets, Current": "12.1",
"Assets": "-5.59",
"Oil and Gas Property": "1.42",
"Property, Plant and Equipment": "-12.2",
"Other Assets": "1.49",
"Revenues": "34.9",
"Net Income": "8.35",
"Other Revenues": "42.9",
"Revenue from Contract with Customer": "-26.3",
"Taxes": "1.45",
"Expenses": "-21.9",
"Other Expenses": "40.7",
"Cost of Goods and Services Sold": "4.40",
"General and Administrative Expense": "-12.4",
"Operating Expenses": "-55.6",
"Comprehensive Net Income": "8.98",
"Economic Capital Ratio": "9.11"
},
"2020": {
"Liabilities, Current": "0.797",
"Liabilities": "0.879",
"Stockholders Equity": "-7.12",
"ECR before LimitedLiability": "-14.9",
"Property, Plant and Equipment": "-14.3",
"Assets": "-12.9",
"Assets, Current": "6.28",
"Other Assets": "0.822",
"Other Revenues": "21.9",
"Revenues": "8.75",
"Net Income": "-13.2",
"Revenue from Contract with Customer": "-11.4",
"Depreciation, Depletion, Amortization": "-0.835",
"Expenses": "-19.7",
"Operating Expenses": "-84.6",
"Cost of Goods and Services Sold": "2.10",
"General and Administrative Expense": "-13.5",
"Other Expenses": "33.6",
"Comprehensive Net Income": "-13.1",
"Other Net Income": "2.31",
"Economic Capital Ratio": "-27.4"
},
"2021": {
"Liabilities": "8.96",
"Stockholders Equity": "4.84",
"ECR before LimitedLiability": "-17.5",
"Liabilities, Current": "6.69",
"Other Liabilities": "4.11",
"Property, Plant and Equipment": "-18.3",
"Assets": "-3.25",
"Oil and Gas Property": "15.6",
"Assets, Current": "-6.66",
"Expenses": "10.3",
"Other Revenues": "-20.6",
"Net Income": "-23.1",
"Other Expenses": "-8.43",
"Cost of Goods and Services Sold": "5.33",
"General and Administrative Expense": "10.0",
"Operating Expenses": "10.3",
"Comprehensive Net Income": "-22.7",
"Gains/Losses on Derivatives": "4.42",
"Other Net Income": "-36.2",
"Revenue from Contract with Customer": "10.6",
"Economic Capital Ratio": "-23.5"
},
"2022": {
"Long-term Debt": "3.64",
"Liabilities": "11.4",
"Stockholders Equity": "5.19",
"Oil and Gas Property": "4.36",
"ECR before LimitedLiability": "25.8",
"Liabilities, Current": "8.76",
"Deferred Tax Liab., Net": "-6.91",
"Other Liabilities": "5.58",
"Other Revenues": "-16.4",
"Revenues": "21.5",
"Net Income": "19.9",
"Gains/Losses on Derivatives": "3.13",
"Revenue from Contract with Customer": "36.5",
"Taxes": "-2.72",
"Expenses": "9.81",
"Other Expenses": "-9.22",
"Operating Expenses": "11.8",
"General and Administrative Expense": "8.78",
"Comprehensive Net Income": "19.3",
"Other Net Income": "-11.2",
"Economic Capital Ratio": "20.4"
},
"2023": {
"Liabilities, Current": "5.77",
"Liabilities": "-10.8",
"Stockholders Equity": "-9.07",
"ECR before LimitedLiability": "7.62",
"Deferred Tax Liab., Net": "-3.94",
"Long-term Debt": "-18.3",
"Other Liabilities": "4.15",
"Other Revenues": "-13.2",
"Revenues": "6.31",
"Net Income": "17.5",
"Revenue from Contract with Customer": "23.1",
"Operating Expenses": "12.6",
"Expenses": "12.0",
"Other Expenses": "-6.24",
"General and Administrative Expense": "6.91",
"Taxes": "-1.99",
"Cost of Goods and Services Sold": "2.69",
"Oil and Gas Property": "27.8",
"Assets, Current": "-3.46",
"Property, Plant and Equipment": "-8.38",
"Comprehensive Net Income": "17.7",
"Economic Capital Ratio": "-1.18"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001001614_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,120",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,281",
"Long-term Debt": "13,621",
"Oil and Gas Property": "20,206",
"Operating Expenses": "0",
"Other Assets": "22,673",
"Other Compr. Net Income": "0",
"Other Expenses": "162",
"Other Liabilities": "0",
"Other Net Income": "4,842",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,902",
"Assets": "45,999",
"Revenues": "0",
"Expenses": "162",
"Stockholders Equity": "30,097",
"Net Income": "4,680",
"Comprehensive Net Income": "4,680",
"BaseVar": "34,053",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "110%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,382",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,676",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,069",
"Liabilities, Current": "1,365",
"Long-term Debt": "3,178",
"Oil and Gas Property": "8,838",
"Operating Expenses": "0",
"Other Assets": "1,783",
"Other Compr. Net Income": "0",
"Other Expenses": "26,101",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "6,164",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,543",
"Assets": "12,003",
"Revenues": "6,164",
"Expenses": "30,846",
"Stockholders Equity": "7,460",
"Net Income": "-24,721",
"Comprehensive Net Income": "-24,721",
"BaseVar": "31,243",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "0.17%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,614",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,139",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,405",
"Liabilities, Current": "791",
"Long-term Debt": "4,469",
"Oil and Gas Property": "5,225",
"Operating Expenses": "0",
"Other Assets": "1,699",
"Other Compr. Net Income": "0",
"Other Expenses": "6,226",
"Other Liabilities": "0",
"Other Net Income": "-101",
"Other Revenues": "4,672",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,260",
"Assets": "8,538",
"Revenues": "4,672",
"Expenses": "8,770",
"Stockholders Equity": "3,278",
"Net Income": "-4,199",
"Comprehensive Net Income": "-4,199",
"BaseVar": "15,296",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "47%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,498",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "924",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,171",
"Liabilities, Current": "611",
"Long-term Debt": "2,319",
"Oil and Gas Property": "4,720",
"Operating Expenses": "6,028",
"Other Assets": "1,887",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,337",
"Other Liabilities": "0",
"Other Net Income": "-51",
"Other Revenues": "5,263",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,930",
"Assets": "8,105",
"Revenues": "5,263",
"Expenses": "5,786",
"Stockholders Equity": "5,175",
"Net Income": "-574",
"Comprehensive Net Income": "-574",
"BaseVar": "12,400",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,347",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "795",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,245",
"Liabilities, Current": "548",
"Long-term Debt": "2,169",
"Oil and Gas Property": "4,804",
"Operating Expenses": "5,631",
"Other Assets": "333",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,057",
"Other Liabilities": "0",
"Other Net Income": "1,312",
"Other Revenues": "5,871",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "9,484",
"Revenues": "5,871",
"Expenses": "5,614",
"Stockholders Equity": "6,767",
"Net Income": "1,569",
"Comprehensive Net Income": "1,569",
"BaseVar": "14,035",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "123%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,278",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "716",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,302",
"Liabilities, Current": "610",
"Long-term Debt": "1,923",
"Oil and Gas Property": "4,385",
"Operating Expenses": "5,416",
"Other Assets": "259",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,046",
"Other Liabilities": "41",
"Other Net Income": "41",
"Other Revenues": "4,911",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,574",
"Assets": "8,922",
"Revenues": "4,911",
"Expenses": "5,388",
"Stockholders Equity": "6,348",
"Net Income": "-436",
"Comprehensive Net Income": "-436",
"BaseVar": "12,159",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "94%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,328",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "644",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,187",
"Liabilities, Current": "601",
"Long-term Debt": "2,039",
"Oil and Gas Property": "2,897",
"Operating Expenses": "6,855",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,831",
"Other Liabilities": "16",
"Other Net Income": "169",
"Other Revenues": "3,038",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,656",
"Assets": "5,371",
"Revenues": "3,038",
"Expenses": "6,855",
"Stockholders Equity": "2,715",
"Net Income": "-3,648",
"Comprehensive Net Income": "-3,648",
"BaseVar": "10,252",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "39%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,726",
"Cost of Goods and Services Sold": "477",
"Deferred Tax Liab., Net": "11,628",
"Depreciation, Depletion, Amortization": "26,015",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "83,615",
"Long-term Debt": "71,298",
"Oil and Gas Property": "345,797",
"Operating Expenses": "31,541",
"Other Assets": "2,525",
"Other Compr. Net Income": "0",
"Other Expenses": "37,507",
"Other Liabilities": "0",
"Other Net Income": "-112,526",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,183",
"Revenue from Contract with Customer": "151,036",
"Taxes": "8,636"
},
"output_variables": {
"Liabilities": "166,541",
"Assets": "388,231",
"Revenues": "151,036",
"Expenses": "104,176",
"Stockholders Equity": "221,690",
"Net Income": "-65,666",
"Comprehensive Net Income": "-65,666",
"BaseVar": "505,384",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "64%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50,994",
"Cost of Goods and Services Sold": "450",
"Deferred Tax Liab., Net": "45,756",
"Depreciation, Depletion, Amortization": "32,113",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "76,305",
"Long-term Debt": "59,787",
"Oil and Gas Property": "440,102",
"Operating Expenses": "34,490",
"Other Assets": "4,175",
"Other Compr. Net Income": "0",
"Other Expenses": "64,742",
"Other Liabilities": "0",
"Other Net Income": "-52,664",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,023",
"Revenue from Contract with Customer": "321,743",
"Taxes": "19,273"
},
"output_variables": {
"Liabilities": "181,848",
"Assets": "515,294",
"Revenues": "321,743",
"Expenses": "151,068",
"Stockholders Equity": "333,446",
"Net Income": "118,011",
"Comprehensive Net Income": "118,011",
"BaseVar": "674,366",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "63,260",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "73,345",
"Depreciation, Depletion, Amortization": "65,055",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "94,345",
"Long-term Debt": "356,426",
"Oil and Gas Property": "846,901",
"Operating Expenses": "62,982",
"Other Assets": "14,897",
"Other Compr. Net Income": "0",
"Other Expenses": "84,019",
"Other Liabilities": "0",
"Other Net Income": "-25,841",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,653",
"Revenue from Contract with Customer": "375,047",
"Taxes": "25,559"
},
"output_variables": {
"Liabilities": "524,116",
"Assets": "945,711",
"Revenues": "375,047",
"Expenses": "237,615",
"Stockholders Equity": "421,595",
"Net Income": "111,591",
"Comprehensive Net Income": "111,591",
"BaseVar": "1,130,785",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 0.9543081512889,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001001614.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001001614.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001001614.svg"
},
{
"company_id": "0001866175",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001866175.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001866175.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001866175_main_keyfigs.svg",
"name": "Crescent Energy Co",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001866175.svg",
"report_text": "The relative strengths and weaknesses of Crescent Energy Co are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Crescent Energy Co compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Crescent Energy Co is the variable Operating Expenses, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 3.5% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001866175_2024_Crescent_Energy_Co.pdf",
"shrinked_graph_json": {
"2023": {
"Liabilities, Current": "4.74",
"Liabilities": "-5.64",
"Stockholders Equity": "-3.88",
"ECR before LimitedLiability": "5.31",
"Long-term Debt": "-14.4",
"Other Liabilities": "4.10",
"Other Revenues": "-13.6",
"Revenues": "2.70",
"Net Income": "8.70",
"Revenue from Contract with Customer": "19.5",
"Operating Expenses": "-17.5",
"Expenses": "3.33",
"Other Expenses": "21.1",
"General and Administrative Expense": "4.32",
"Depreciation, Depletion, Amortization": "-5.86",
"Cost of Goods and Services Sold": "2.77",
"Oil and Gas Property": "-6.59",
"Assets, Current": "-3.12",
"Property, Plant and Equipment": "21.3",
"Comprehensive Net Income": "8.89",
"Economic Capital Ratio": "-3.49"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001866175_strength_weakness.svg",
"table_records": {
"2023": {
"input_variables": {
"Assets, Current": "615,652",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "262,581",
"Depreciation, Depletion, Amortization": "675,782",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "140,918",
"Liabilities, Current": "750,257",
"Long-term Debt": "2,147,713",
"Oil and Gas Property": "0",
"Operating Expenses": "2,057,862",
"Other Assets": "71,857",
"Other Compr. Net Income": "0",
"Other Expenses": "-793,473",
"Other Liabilities": "7,066",
"Other Net Income": "20,478",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,115,826",
"Revenue from Contract with Customer": "2,382,602",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,167,617",
"Assets": "6,803,335",
"Revenues": "2,382,602",
"Expenses": "2,081,089",
"Stockholders Equity": "3,635,718",
"Net Income": "321,991",
"Comprehensive Net Income": "321,991",
"BaseVar": "7,765,661",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.9312331563551504,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001866175.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001866175.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001866175.svg"
},
{
"company_id": "0000867038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000867038.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000867038.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000867038.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000867038_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000867038_main_keyfigs.svg",
"name": "Spindletop OIL GAS CO",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000867038.svg",
"report_text": "The relative strengths and weaknesses of Spindletop OIL GAS CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Spindletop OIL GAS CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Spindletop OIL GAS CO is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 3.8% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000867038_2024_Spindletop_OIL_GAS_CO.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "3.67",
"Liabilities": "7.08",
"Assets": "0.958",
"Stockholders Equity": "8.02",
"ECR before LimitedLiability": "61.1",
"Long-term Debt": "6.86",
"Liabilities, Current": "-3.60",
"Property, Plant and Equipment": "0.938",
"Oil and Gas Property": "-3.69",
"Assets, Current": "6.25",
"Gains/Losses on Derivatives": "-0.763",
"Revenues": "32.7",
"Net Income": "39.7",
"Other Revenues": "33.7",
"Operating Expenses": "-18.6",
"Expenses": "13.1",
"General and Administrative Expense": "-7.39",
"Other Expenses": "44.4",
"Comprehensive Net Income": "39.8",
"Other Net Income": "-7.03",
"Economic Capital Ratio": "36.0"
},
"2015": {
"Liabilities, Current": "-4.65",
"Liabilities": "5.56",
"Assets": "12.1",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "42.0",
"Long-term Debt": "5.84",
"Other Liabilities": "4.11",
"Assets, Current": "16.1",
"Other Assets": "5.53",
"Oil and Gas Property": "-15.9",
"Other Revenues": "12.3",
"Revenues": "12.2",
"Net Income": "14.4",
"Depreciation, Depletion, Amortization": "-5.27",
"Expenses": "12.6",
"Other Expenses": "35.0",
"Operating Expenses": "-55.4",
"General and Administrative Expense": "-8.80",
"Comprehensive Net Income": "14.6",
"Other Net Income": "-5.50",
"Economic Capital Ratio": "20.3"
},
"2016": {
"Long-term Debt": "9.37",
"Liabilities": "7.26",
"Stockholders Equity": "15.5",
"ECR before LimitedLiability": "40.7",
"Other Liabilities": "4.60",
"Liabilities, Current": "-7.32",
"Other Assets": "5.21",
"Assets": "5.91",
"Property, Plant and Equipment": "-2.25",
"Assets, Current": "23.5",
"Oil and Gas Property": "-8.48",
"Revenues": "12.0",
"Net Income": "17.4",
"Other Revenues": "11.4",
"Expenses": "10.2",
"General and Administrative Expense": "-5.77",
"Operating Expenses": "-23.3",
"Other Expenses": "40.8",
"Other Net Income": "-4.84",
"Comprehensive Net Income": "17.6",
"Economic Capital Ratio": "22.2"
},
"2017": {
"Long-term Debt": "8.50",
"Liabilities": "6.07",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "27.0",
"Other Liabilities": "4.25",
"Liabilities, Current": "-7.51",
"Revenues": "12.7",
"Net Income": "11.4",
"Other Revenues": "13.5",
"Operating Expenses": "-13.1",
"Expenses": "4.44",
"Other Expenses": "18.9",
"General and Administrative Expense": "-4.33",
"Depreciation, Depletion, Amortization": "3.60",
"Assets, Current": "22.8",
"Other Assets": "5.13",
"Property, Plant and Equipment": "-4.51",
"Oil and Gas Property": "-7.02",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-5.53",
"Economic Capital Ratio": "15.4"
},
"2018": {
"Liabilities": "6.08",
"Stockholders Equity": "9.76",
"ECR before LimitedLiability": "21.3",
"Liabilities, Current": "-7.95",
"Other Liabilities": "5.89",
"Long-term Debt": "7.03",
"Other Assets": "4.66",
"Assets": "2.59",
"Property, Plant and Equipment": "-5.37",
"Assets, Current": "26.9",
"Oil and Gas Property": "-6.78",
"Revenues": "4.21",
"Net Income": "6.57",
"Revenue from Contract with Customer": "-15.3",
"Other Revenues": "21.8",
"Comprehensive Net Income": "6.62",
"Depreciation, Depletion, Amortization": "3.42",
"Other Expenses": "23.9",
"Operating Expenses": "-16.9",
"General and Administrative Expense": "-8.62",
"Economic Capital Ratio": "6.89"
},
"2019": {
"Assets, Current": "41.4",
"Assets": "5.13",
"Stockholders Equity": "10.6",
"Liabilities, Current": "-9.56",
"ECR before LimitedLiability": "20.4",
"Oil and Gas Property": "-7.50",
"Property, Plant and Equipment": "-7.54",
"Other Assets": "3.85",
"Expenses": "7.63",
"Other Revenues": "19.9",
"Net Income": "6.80",
"Other Expenses": "33.7",
"Depreciation, Depletion, Amortization": "4.80",
"Cost of Goods and Services Sold": "3.01",
"General and Administrative Expense": "-11.5",
"Operating Expenses": "-18.2",
"Other Liabilities": "2.64",
"Long-term Debt": "7.86",
"Comprehensive Net Income": "7.23",
"Revenue from Contract with Customer": "-18.4",
"Economic Capital Ratio": "10.4"
},
"2020": {
"Property, Plant and Equipment": "-7.01",
"Assets": "10.6",
"Long-term Debt": "5.86",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "39.7",
"Assets, Current": "15.0",
"Other Assets": "24.1",
"Oil and Gas Property": "-6.76",
"Depreciation, Depletion, Amortization": "4.39",
"Expenses": "22.8",
"Net Income": "21.7",
"Revenue from Contract with Customer": "-16.0",
"Operating Expenses": "-14.8",
"Cost of Goods and Services Sold": "2.62",
"General and Administrative Expense": "-10.1",
"Other Expenses": "39.2",
"Other Liabilities": "4.01",
"Liabilities, Current": "-9.51",
"Comprehensive Net Income": "22.0",
"Other Revenues": "16.9",
"Economic Capital Ratio": "27.2"
},
"2021": {
"Liabilities": "4.26",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "18.1",
"Liabilities, Current": "-4.95",
"Long-term Debt": "4.78",
"Property, Plant and Equipment": "-5.84",
"Assets": "6.24",
"Other Assets": "13.1",
"Oil and Gas Property": "-5.36",
"Assets, Current": "14.4",
"Expenses": "6.82",
"Other Revenues": "21.7",
"Net Income": "6.91",
"Other Expenses": "20.4",
"Depreciation, Depletion, Amortization": "4.96",
"General and Administrative Expense": "-7.57",
"Operating Expenses": "-13.4",
"Comprehensive Net Income": "7.21",
"Other Net Income": "3.71",
"Revenue from Contract with Customer": "-24.8",
"Economic Capital Ratio": "12.1"
},
"2022": {
"Liabilities": "2.87",
"Stockholders Equity": "8.63",
"Economic Capital Ratio": "-7.75",
"Liabilities, Current": "-2.70",
"Other Liabilities": "4.24",
"Oil and Gas Property": "-6.21",
"Assets": "3.62",
"Assets, Current": "16.7",
"Property, Plant and Equipment": "-7.62",
"Other Assets": "13.4",
"Other Revenues": "28.1",
"Revenues": "-10.7",
"Net Income": "-4.66",
"Depreciation, Depletion, Amortization": "5.58",
"Gains/Losses on Derivatives": "3.00",
"Revenue from Contract with Customer": "-36.1",
"Comprehensive Net Income": "-5.18",
"Other Expenses": "17.5",
"Other Net Income": "8.71",
"Operating Expenses": "-20.4",
"General and Administrative Expense": "-6.63"
},
"2023": {
"Liabilities, Current": "-7.10",
"Liabilities": "-4.86",
"Stockholders Equity": "5.59",
"ECR before LimitedLiability": "4.96",
"Long-term Debt": "-3.25",
"Other Liabilities": "3.70",
"Assets, Current": "5.57",
"Assets": "5.65",
"Expenses": "9.35",
"Oil and Gas Property": "-6.02",
"Other Assets": "33.5",
"Property, Plant and Equipment": "-8.10",
"Other Revenues": "16.9",
"Revenues": "-9.03",
"Revenue from Contract with Customer": "-22.4",
"Operating Expenses": "-10.9",
"Other Expenses": "21.8",
"General and Administrative Expense": "-8.07",
"Depreciation, Depletion, Amortization": "5.08",
"Cost of Goods and Services Sold": "2.45",
"Economic Capital Ratio": "-3.85"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000867038_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "17,019",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,846",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,019",
"Liabilities, Current": "6,354",
"Long-term Debt": "1,078",
"Oil and Gas Property": "0",
"Operating Expenses": "9,412",
"Other Assets": "2,730",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,274",
"Other Liabilities": "1,828",
"Other Net Income": "0",
"Other Revenues": "13,208",
"Property, Plant and Equipment": "13,757",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,260",
"Assets": "33,506",
"Revenues": "13,208",
"Expenses": "10,003",
"Stockholders Equity": "24,246",
"Net Income": "3,205",
"Comprehensive Net Income": "3,205",
"BaseVar": "35,774",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "15,834",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,198",
"Liabilities, Current": "5,809",
"Long-term Debt": "1,121",
"Oil and Gas Property": "0",
"Operating Expenses": "13,987",
"Other Assets": "2,671",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,890",
"Other Liabilities": "490",
"Other Net Income": "0",
"Other Revenues": "5,944",
"Property, Plant and Equipment": "7,384",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,420",
"Assets": "25,889",
"Revenues": "5,944",
"Expenses": "11,721",
"Stockholders Equity": "18,469",
"Net Income": "-5,777",
"Comprehensive Net Income": "-5,777",
"BaseVar": "27,607",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,239",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,104",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,512",
"Liabilities, Current": "5,291",
"Long-term Debt": "916",
"Oil and Gas Property": "0",
"Operating Expenses": "6,489",
"Other Assets": "2,977",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,261",
"Other Liabilities": "18",
"Other Net Income": "0",
"Other Revenues": "4,515",
"Property, Plant and Equipment": "6,149",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,225",
"Assets": "23,365",
"Revenues": "4,515",
"Expenses": "5,844",
"Stockholders Equity": "17,140",
"Net Income": "-1,329",
"Comprehensive Net Income": "-1,329",
"BaseVar": "21,218",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "95%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,507",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "522",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,560",
"Liabilities, Current": "5,608",
"Long-term Debt": "1,180",
"Oil and Gas Property": "0",
"Operating Expenses": "5,374",
"Other Assets": "4,046",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,849",
"Other Liabilities": "207",
"Other Net Income": "0",
"Other Revenues": "5,604",
"Property, Plant and Equipment": "4,579",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,995",
"Assets": "24,132",
"Revenues": "5,604",
"Expenses": "5,607",
"Stockholders Equity": "17,137",
"Net Income": "-3.0",
"Comprehensive Net Income": "-3.0",
"BaseVar": "22,514",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,249",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "499",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,943",
"Liabilities, Current": "5,857",
"Long-term Debt": "1,324",
"Oil and Gas Property": "0",
"Operating Expenses": "6,367",
"Other Assets": "3,690",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,339",
"Other Liabilities": "86",
"Other Net Income": "0",
"Other Revenues": "6,734",
"Property, Plant and Equipment": "3,459",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,267",
"Assets": "24,398",
"Revenues": "6,734",
"Expenses": "6,470",
"Stockholders Equity": "17,131",
"Net Income": "264",
"Comprehensive Net Income": "264",
"BaseVar": "24,019",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "102%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,297",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "456",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,967",
"Liabilities, Current": "6,005",
"Long-term Debt": "1,408",
"Oil and Gas Property": "0",
"Operating Expenses": "6,336",
"Other Assets": "2,485",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,526",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,587",
"Property, Plant and Equipment": "2,116",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,413",
"Assets": "23,898",
"Revenues": "5,587",
"Expenses": "6,233",
"Stockholders Equity": "16,485",
"Net Income": "-646",
"Comprehensive Net Income": "-646",
"BaseVar": "22,984",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "95%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,662",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "452",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,640",
"Liabilities, Current": "5,714",
"Long-term Debt": "1,434",
"Oil and Gas Property": "0",
"Operating Expenses": "5,413",
"Other Assets": "10,299",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,432",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,179",
"Property, Plant and Equipment": "1,709",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,148",
"Assets": "22,670",
"Revenues": "4,179",
"Expenses": "5,073",
"Stockholders Equity": "15,522",
"Net Income": "-894",
"Comprehensive Net Income": "-894",
"BaseVar": "20,645",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,597",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "121",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,685",
"Liabilities, Current": "7,601",
"Long-term Debt": "1,925",
"Oil and Gas Property": "0",
"Operating Expenses": "5,665",
"Other Assets": "10,466",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,888",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,620",
"Property, Plant and Equipment": "1,022",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,526",
"Assets": "26,085",
"Revenues": "6,620",
"Expenses": "5,583",
"Stockholders Equity": "16,559",
"Net Income": "1,037",
"Comprehensive Net Income": "1,037",
"BaseVar": "25,371",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,697",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "81",
"Depreciation, Depletion, Amortization": "74",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,126",
"Liabilities, Current": "6,859",
"Long-term Debt": "3,654",
"Oil and Gas Property": "0",
"Operating Expenses": "8,396",
"Other Assets": "11,007",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,238",
"Other Liabilities": "0",
"Other Net Income": "1,531",
"Other Revenues": "8,496",
"Property, Plant and Equipment": "103",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,594",
"Assets": "27,807",
"Revenues": "8,496",
"Expenses": "9,358",
"Stockholders Equity": "17,213",
"Net Income": "669",
"Comprehensive Net Income": "669",
"BaseVar": "31,219",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,318",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "229",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,970",
"Liabilities, Current": "6,542",
"Long-term Debt": "4,414",
"Oil and Gas Property": "0",
"Operating Expenses": "6,093",
"Other Assets": "17,982",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,329",
"Other Liabilities": "0",
"Other Net Income": "104",
"Other Revenues": "5,866",
"Property, Plant and Equipment": "846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "10,956",
"Assets": "28,146",
"Revenues": "5,866",
"Expenses": "5,963",
"Stockholders Equity": "17,190",
"Net Income": "7.0",
"Comprehensive Net Income": "7.0",
"BaseVar": "26,949",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "93%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.927667294954118,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000867038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000867038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000867038.svg"
},
{
"company_id": "0001433270",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001433270.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001433270.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001433270.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001433270_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001433270_main_keyfigs.svg",
"name": "Antero Resources Corp",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001433270.svg",
"report_text": "The relative strengths and weaknesses of Antero Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Antero Resources Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Antero Resources Corp is the variable Revenue from Contract with Customer, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 90%, being 6.8% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001433270_2024_Antero_Resources_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities": "-8.30",
"ECR before LimitedLiability": "18.0",
"Liabilities, Current": "3.73",
"Long-term Debt": "7.70",
"Other Liabilities": "-22.3",
"Other Assets": "2.04",
"Assets": "4.09",
"Property, Plant and Equipment": "32.7",
"Assets, Current": "-2.47",
"Oil and Gas Property": "-10.6",
"Revenues": "5.93",
"Net Income": "13.4",
"Other Revenues": "5.87",
"Taxes": "-0.304",
"Expenses": "20.7",
"Operating Expenses": "-4.71",
"Depreciation, Depletion, Amortization": "1.53",
"Other Expenses": "24.6",
"Comprehensive Net Income": "13.2",
"Other Net Income": "-11.7",
"Economic Capital Ratio": "1.31"
},
"2014": {
"Other Liabilities": "-27.9",
"Liabilities": "-14.6",
"Stockholders Equity": "-3.80",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "6.96",
"Liabilities, Current": "3.18",
"Other Assets": "0.837",
"Assets": "3.73",
"Property, Plant and Equipment": "23.3",
"Oil and Gas Property": "-8.40",
"Assets, Current": "-1.40",
"Revenues": "10.1",
"Net Income": "32.0",
"Other Revenues": "10.9",
"Operating Expenses": "0.946",
"Expenses": "30.5",
"General and Administrative Expense": "5.35",
"Other Expenses": "22.5",
"Comprehensive Net Income": "32.1",
"Other Net Income": "-8.28",
"Economic Capital Ratio": "10.9"
},
"2020": {
"Liabilities, Current": "7.12",
"Liabilities": "-7.68",
"Stockholders Equity": "-3.13",
"ECR before LimitedLiability": "14.7",
"Long-term Debt": "-18.8",
"Other Liabilities": "3.35",
"Property, Plant and Equipment": "14.1",
"Assets": "2.88",
"Assets, Current": "-6.13",
"Other Assets": "13.5",
"Oil and Gas Property": "-13.1",
"Expenses": "14.4",
"Net Income": "14.2",
"Revenue from Contract with Customer": "14.1",
"Operating Expenses": "14.5",
"Cost of Goods and Services Sold": "3.42",
"General and Administrative Expense": "6.92",
"Other Expenses": "-9.68",
"Comprehensive Net Income": "14.2",
"Other Revenues": "-13.1",
"Other Net Income": "-6.85",
"Economic Capital Ratio": "2.12"
},
"2021": {
"Liabilities": "-3.29",
"Stockholders Equity": "-1.26",
"ECR before LimitedLiability": "-3.60",
"Liabilities, Current": "9.04",
"Other Liabilities": "3.04",
"Long-term Debt": "-16.4",
"Property, Plant and Equipment": "14.2",
"Assets": "0.973",
"Other Assets": "11.0",
"Oil and Gas Property": "-10.4",
"Assets, Current": "-5.54",
"Other Revenues": "-15.6",
"Revenues": "-1.91",
"Gains/Losses on Derivatives": "-14.7",
"Revenue from Contract with Customer": "24.4",
"Economic Capital Ratio": "-9.58",
"Other Expenses": "-24.7",
"Other Net Income": "2.18",
"Cost of Goods and Services Sold": "4.23",
"General and Administrative Expense": "6.15",
"Operating Expenses": "19.0"
},
"2022": {
"Long-term Debt": "-13.2",
"Liabilities": "-1.81",
"ECR before LimitedLiability": "3.22",
"Liabilities, Current": "8.56",
"Deferred Tax Liab., Net": "-2.76",
"Other Liabilities": "4.08",
"Other Revenues": "-14.9",
"Revenues": "7.32",
"Net Income": "9.23",
"Gains/Losses on Derivatives": "-10.3",
"Revenue from Contract with Customer": "37.7",
"Comprehensive Net Income": "8.64",
"Other Expenses": "-24.5",
"Operating Expenses": "19.6",
"General and Administrative Expense": "7.15",
"Cost of Goods and Services Sold": "2.74",
"Economic Capital Ratio": "-2.18",
"Property, Plant and Equipment": "6.90",
"Oil and Gas Property": "-5.35",
"Assets, Current": "-3.12",
"Other Assets": "5.06"
},
"2023": {
"Liabilities, Current": "5.00",
"Liabilities": "-5.83",
"Oil and Gas Property": "-7.25",
"Stockholders Equity": "-4.33",
"ECR before LimitedLiability": "2.05",
"Deferred Tax Liab., Net": "-2.93",
"Long-term Debt": "-12.7",
"Other Liabilities": "3.84",
"Operating Expenses": "21.6",
"Expenses": "2.20",
"Other Revenues": "34.8",
"Net Income": "5.80",
"Other Expenses": "-23.7",
"General and Administrative Expense": "5.02",
"Cost of Goods and Services Sold": "2.83",
"Assets, Current": "-4.86",
"Other Assets": "5.51",
"Property, Plant and Equipment": "12.1",
"Comprehensive Net Income": "5.98",
"Revenue from Contract with Customer": "-25.6",
"Economic Capital Ratio": "-6.75"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001433270_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "333,564",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "233,876",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "425,438",
"Liabilities, Current": "622,229",
"Long-term Debt": "35,113",
"Oil and Gas Property": "0",
"Operating Expenses": "971,927",
"Other Assets": "720,361",
"Other Compr. Net Income": "0",
"Other Expenses": "-523,585",
"Other Liabilities": "2,357,579",
"Other Net Income": "-173,927",
"Other Revenues": "1,313,134",
"Property, Plant and Equipment": "5,559,656",
"Revenue from Contract with Customer": "0",
"Taxes": "50,481"
},
"output_variables": {
"Liabilities": "3,014,921",
"Assets": "6,613,581",
"Revenues": "1,313,134",
"Expenses": "1,158,137",
"Stockholders Equity": "3,598,660",
"Net Income": "-18,930",
"Comprehensive Net Income": "-18,930",
"BaseVar": "6,454,274",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,252,160",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "477,896",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "216,533",
"Liabilities, Current": "1,155,105",
"Long-term Debt": "47,587",
"Oil and Gas Property": "0",
"Operating Expenses": "1,420,898",
"Other Assets": "968,883",
"Other Compr. Net Income": "0",
"Other Expenses": "-336,675",
"Other Liabilities": "4,896,973",
"Other Net Income": "-178,227",
"Other Revenues": "2,720,632",
"Property, Plant and Equipment": "9,352,452",
"Revenue from Contract with Customer": "0",
"Taxes": "87,918"
},
"output_variables": {
"Liabilities": "6,099,665",
"Assets": "11,573,495",
"Revenues": "2,720,632",
"Expenses": "1,866,570",
"Stockholders Equity": "5,473,830",
"Net Income": "675,835",
"Comprehensive Net Income": "675,835",
"BaseVar": "11,791,146",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "574,139",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "412,252",
"Depreciation, Depletion, Amortization": "861,870",
"Gains/Losses on Derivatives": "79,918",
"General and Administrative Expense": "134,482",
"Liabilities, Current": "983,054",
"Long-term Debt": "5,509,244",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,929,768",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,537",
"Other Liabilities": "156,024",
"Other Net Income": "-704,446",
"Other Revenues": "17,304",
"Property, Plant and Equipment": "9,646,938",
"Revenue from Contract with Customer": "3,394,477",
"Taxes": "106,775"
},
"output_variables": {
"Liabilities": "7,060,574",
"Assets": "13,150,845",
"Revenues": "3,491,699",
"Expenses": "4,047,664",
"Stockholders Equity": "6,090,271",
"Net Income": "-1,260,411",
"Comprehensive Net Income": "-1,260,411",
"BaseVar": "15,216,871",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "68%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "686,119",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "318,126",
"Depreciation, Depletion, Amortization": "742,009",
"Gains/Losses on Derivatives": "-1,936,509",
"General and Administrative Expense": "145,006",
"Liabilities, Current": "2,068,117",
"Long-term Debt": "5,325,827",
"Oil and Gas Property": "0",
"Operating Expenses": "96,793",
"Other Assets": "3,683,364",
"Other Compr. Net Income": "0",
"Other Expenses": "3,339,777",
"Other Liabilities": "118,366",
"Other Net Income": "-252,046",
"Other Revenues": "46,261",
"Property, Plant and Equipment": "9,527,045",
"Revenue from Contract with Customer": "6,509,680",
"Taxes": "197,910"
},
"output_variables": {
"Liabilities": "7,830,436",
"Assets": "13,896,528",
"Revenues": "4,619,432",
"Expenses": "4,521,495",
"Stockholders Equity": "6,066,092",
"Net Income": "-154,109",
"Comprehensive Net Income": "-154,109",
"BaseVar": "16,687,125",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "787,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "759,861",
"Depreciation, Depletion, Amortization": "680,600",
"Gains/Losses on Derivatives": "-1,615,836",
"General and Administrative Expense": "172,909",
"Liabilities, Current": "1,774,909",
"Long-term Debt": "4,478,302",
"Oil and Gas Property": "0",
"Operating Expenses": "99,595",
"Other Assets": "3,691,710",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772,713",
"Other Liabilities": "87,813",
"Other Net Income": "-99,241",
"Other Revenues": "42,765",
"Property, Plant and Equipment": "9,638,804",
"Revenue from Contract with Customer": "8,711,507",
"Taxes": "287,406"
},
"output_variables": {
"Liabilities": "7,100,885",
"Assets": "14,118,039",
"Revenues": "7,138,436",
"Expenses": "5,013,223",
"Stockholders Equity": "7,017,154",
"Net Income": "2,025,972",
"Comprehensive Net Income": "2,025,972",
"BaseVar": "18,205,020",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "102%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "475,692",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "834,268",
"Depreciation, Depletion, Amortization": "689,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "224,516",
"Liabilities, Current": "1,452,091",
"Long-term Debt": "4,058,241",
"Oil and Gas Property": "0",
"Operating Expenses": "118,777",
"Other Assets": "3,219,080",
"Other Compr. Net Income": "0",
"Other Expenses": "3,112,722",
"Other Liabilities": "60,712",
"Other Net Income": "-35,292",
"Other Revenues": "4,681,972",
"Property, Plant and Equipment": "9,924,642",
"Revenue from Contract with Customer": "0",
"Taxes": "158,855"
},
"output_variables": {
"Liabilities": "6,405,312",
"Assets": "13,619,414",
"Revenues": "4,681,972",
"Expenses": "4,304,836",
"Stockholders Equity": "7,214,102",
"Net Income": "341,844",
"Comprehensive Net Income": "341,844",
"BaseVar": "15,606,065",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "90%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.8986240291498389,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001433270.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001433270.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001433270.svg"
},
{
"company_id": "0001509589",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001509589.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001509589.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509589.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509589_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509589_main_keyfigs.svg",
"name": "Civitas Resources INC",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001509589.svg",
"report_text": "The relative strengths and weaknesses of Civitas Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Civitas Resources INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Civitas Resources INC is the variable Long-term Debt, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 9.4% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001509589_2024_Civitas_Resources_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Other Liabilities": "-6.55",
"Liabilities": "-7.99",
"Assets": "3.84",
"Stockholders Equity": "1.59",
"ECR before LimitedLiability": "42.1",
"Liabilities, Current": "2.63",
"Long-term Debt": "-4.08",
"Assets, Current": "-1.71",
"Oil and Gas Property": "22.1",
"Property, Plant and Equipment": "-6.67",
"Revenues": "-19.4",
"Net Income": "27.9",
"Other Revenues": "-19.3",
"Expenses": "21.9",
"Operating Expenses": "-3.89",
"Other Expenses": "14.6",
"Depreciation, Depletion, Amortization": "5.50",
"General and Administrative Expense": "6.25",
"Comprehensive Net Income": "28.2",
"Other Net Income": "28.2",
"Economic Capital Ratio": "16.6"
},
"2013": {
"Liabilities": "-14.3",
"Stockholders Equity": "-8.51",
"ECR before LimitedLiability": "15.7",
"Liabilities, Current": "3.09",
"Long-term Debt": "-16.7",
"Other Liabilities": "-1.11",
"Revenues": "-20.3",
"Net Income": "20.8",
"Other Revenues": "-20.4",
"Taxes": "-1.48",
"Expenses": "19.4",
"Operating Expenses": "-6.88",
"General and Administrative Expense": "4.60",
"Depreciation, Depletion, Amortization": "6.69",
"Other Expenses": "16.4",
"Other Assets": "-1.60",
"Property, Plant and Equipment": "26.0",
"Assets, Current": "1.13",
"Oil and Gas Property": "-11.4",
"Comprehensive Net Income": "20.6",
"Other Net Income": "25.2",
"Economic Capital Ratio": "-1.04"
},
"2014": {
"Other Liabilities": "-32.9",
"Liabilities": "-16.5",
"Stockholders Equity": "-14.0",
"ECR before LimitedLiability": "22.6",
"Long-term Debt": "7.41",
"Liabilities, Current": "4.60",
"Revenues": "-22.6",
"Net Income": "22.6",
"Other Revenues": "-21.9",
"Operating Expenses": "-18.2",
"Expenses": "19.3",
"General and Administrative Expense": "4.02",
"Depreciation, Depletion, Amortization": "7.55",
"Taxes": "-2.51",
"Other Expenses": "22.7",
"Property, Plant and Equipment": "22.7",
"Oil and Gas Property": "-12.6",
"Assets, Current": "-3.03",
"Comprehensive Net Income": "22.6",
"Other Net Income": "23.1",
"Economic Capital Ratio": "-2.46"
},
"2015": {
"Liabilities, Current": "0.674",
"Liabilities": "-1.88",
"Stockholders Equity": "-6.76",
"ECR before LimitedLiability": "17.4",
"Long-term Debt": "-3.58",
"Assets, Current": "-2.92",
"Assets": "-3.35",
"Other Assets": "-0.585",
"Oil and Gas Property": "-9.38",
"Property, Plant and Equipment": "20.8",
"Other Revenues": "-6.33",
"Revenues": "-6.69",
"Net Income": "2.53",
"Depreciation, Depletion, Amortization": "-4.00",
"Expenses": "2.24",
"Other Expenses": "32.0",
"Operating Expenses": "-35.6",
"General and Administrative Expense": "2.24",
"Comprehensive Net Income": "2.83",
"Other Net Income": "8.17",
"Economic Capital Ratio": "-4.32"
},
"2020": {
"Liabilities, Current": "6.93",
"Liabilities": "18.0",
"Property, Plant and Equipment": "0.873",
"Stockholders Equity": "32.5",
"ECR before LimitedLiability": "77.1",
"Long-term Debt": "10.9",
"Other Liabilities": "0.615",
"Deferred Tax Liab., Net": "0.922",
"Other Revenues": "-9.45",
"Revenues": "2.16",
"Net Income": "37.3",
"Revenue from Contract with Customer": "12.2",
"Depreciation, Depletion, Amortization": "-4.96",
"Expenses": "26.7",
"Operating Expenses": "-11.9",
"Cost of Goods and Services Sold": "2.28",
"General and Administrative Expense": "1.27",
"Other Expenses": "41.6",
"Comprehensive Net Income": "37.5",
"Other Net Income": "7.30",
"Economic Capital Ratio": "64.5"
},
"2021": {
"Deferred Tax Liab., Net": "0.617",
"Liabilities": "3.28",
"Stockholders Equity": "22.5",
"ECR before LimitedLiability": "21.0",
"Liabilities, Current": "2.36",
"Property, Plant and Equipment": "28.8",
"Assets": "11.1",
"Oil and Gas Property": "-4.27",
"Assets, Current": "-0.689",
"Other Revenues": "-11.2",
"Revenues": "-12.6",
"Expenses": "17.1",
"Net Income": "4.94",
"Gains/Losses on Derivatives": "2.28",
"Revenue from Contract with Customer": "-3.70",
"Other Expenses": "9.68",
"Cost of Goods and Services Sold": "2.84",
"General and Administrative Expense": "3.76",
"Comprehensive Net Income": "5.19",
"Other Net Income": "1.72",
"Economic Capital Ratio": "15.0"
},
"2022": {
"Long-term Debt": "4.57",
"Liabilities": "8.85",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "19.4",
"Liabilities, Current": "6.27",
"Other Revenues": "-14.7",
"Revenues": "9.71",
"Net Income": "12.2",
"Gains/Losses on Derivatives": "2.86",
"Revenue from Contract with Customer": "22.7",
"Taxes": "-3.14",
"Expenses": "6.60",
"Depreciation, Depletion, Amortization": "-7.15",
"Other Expenses": "19.7",
"Operating Expenses": "-10.2",
"General and Administrative Expense": "5.76",
"Cost of Goods and Services Sold": "2.57",
"Property, Plant and Equipment": "7.07",
"Comprehensive Net Income": "11.7",
"Other Net Income": "-4.13",
"Economic Capital Ratio": "14.0"
},
"2023": {
"Liabilities, Current": "2.06",
"Liabilities": "-15.1",
"Assets": "2.58",
"Stockholders Equity": "-6.19",
"Economic Capital Ratio": "-9.40",
"Long-term Debt": "-18.0",
"Other Liabilities": "1.62",
"Oil and Gas Property": "-6.90",
"Other Assets": "-2.08",
"Property, Plant and Equipment": "21.2",
"Other Revenues": "-12.3",
"Revenues": "-7.05",
"Net Income": "9.46",
"Revenue from Contract with Customer": "6.96",
"Operating Expenses": "-2.40",
"Expenses": "16.7",
"Other Expenses": "17.6",
"General and Administrative Expense": "4.90",
"Depreciation, Depletion, Amortization": "-4.26",
"Cost of Goods and Services Sold": "2.50",
"Comprehensive Net Income": "9.62"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509589_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "55,304",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "31,405",
"Liabilities, Current": "102,603",
"Long-term Debt": "159,208",
"Oil and Gas Property": "869,291",
"Operating Expenses": "153,302",
"Other Assets": "73,696",
"Other Compr. Net Income": "1,952",
"Other Expenses": "-15,088",
"Other Liabilities": "162,161",
"Other Net Income": "227,864",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,200",
"Revenue from Contract with Customer": "0",
"Taxes": "13,674"
},
"output_variables": {
"Liabilities": "423,972",
"Assets": "1,002,490",
"Revenues": "0",
"Expenses": "183,293",
"Stockholders Equity": "578,518",
"Net Income": "44,571",
"Comprehensive Net Income": "46,523",
"BaseVar": "969,359",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "96%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "264,174",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "55,503",
"Liabilities, Current": "175,226",
"Long-term Debt": "532,083",
"Oil and Gas Property": "0",
"Operating Expenses": "274,865",
"Other Assets": "14,151",
"Other Compr. Net Income": "-398",
"Other Expenses": "-39,779",
"Other Liabilities": "182,599",
"Other Net Income": "387,374",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,267,609",
"Revenue from Contract with Customer": "0",
"Taxes": "27,203"
},
"output_variables": {
"Liabilities": "889,907",
"Assets": "1,545,935",
"Revenues": "0",
"Expenses": "317,792",
"Stockholders Equity": "656,028",
"Net Income": "69,582",
"Comprehensive Net Income": "69,184",
"BaseVar": "1,655,370",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "208,475",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,571",
"Liabilities, Current": "198,447",
"Long-term Debt": "11,186",
"Oil and Gas Property": "0",
"Operating Expenses": "606,139",
"Other Assets": "41,137",
"Other Compr. Net Income": "3,301",
"Other Expenses": "-120,976",
"Other Liabilities": "1,056,385",
"Other Net Income": "634,146",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,756,477",
"Revenue from Contract with Customer": "0",
"Taxes": "50,430"
},
"output_variables": {
"Liabilities": "1,266,018",
"Assets": "2,006,089",
"Revenues": "0",
"Expenses": "617,164",
"Stockholders Equity": "740,071",
"Net Income": "16,982",
"Comprehensive Net Income": "20,283",
"BaseVar": "2,413,912",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "120,074",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "244,921",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "70,319",
"Liabilities, Current": "135,973",
"Long-term Debt": "885,392",
"Oil and Gas Property": "0",
"Operating Expenses": "1,200,123",
"Other Assets": "16,027",
"Other Compr. Net Income": "0",
"Other Expenses": "-498,763",
"Other Liabilities": "42,595",
"Other Net Income": "289,682",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,137,266",
"Revenue from Contract with Customer": "0",
"Taxes": "18,629"
},
"output_variables": {
"Liabilities": "1,063,960",
"Assets": "1,273,367",
"Revenues": "0",
"Expenses": "1,035,229",
"Stockholders Equity": "209,407",
"Net Income": "-745,547",
"Comprehensive Net Income": "-745,547",
"BaseVar": "1,990,108",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "41%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,405",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "91,242",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,936",
"Liabilities, Current": "74,484",
"Long-term Debt": "19,308",
"Oil and Gas Property": "0",
"Operating Expenses": "229,235",
"Other Assets": "93,096",
"Other Compr. Net Income": "0",
"Other Expenses": "-190,512",
"Other Liabilities": "43,768",
"Other Net Income": "54,126",
"Other Revenues": "0",
"Property, Plant and Equipment": "997,311",
"Revenue from Contract with Customer": "218,090",
"Taxes": "3,787"
},
"output_variables": {
"Liabilities": "137,560",
"Assets": "1,182,812",
"Revenues": "218,090",
"Expenses": "168,688",
"Stockholders Equity": "1,045,252",
"Net Income": "103,528",
"Comprehensive Net Income": "103,528",
"BaseVar": "933,546",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "131%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "719,937",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "226,931",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "65,132",
"Liabilities, Current": "1,119,506",
"Long-term Debt": "734,382",
"Oil and Gas Property": "0",
"Operating Expenses": "608,551",
"Other Assets": "76,254",
"Other Compr. Net Income": "0",
"Other Expenses": "-284,318",
"Other Liabilities": "232,147",
"Other Net Income": "-70,284",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,944,842",
"Revenue from Contract with Customer": "930,614",
"Taxes": "65,113"
},
"output_variables": {
"Liabilities": "2,086,035",
"Assets": "6,741,033",
"Revenues": "930,614",
"Expenses": "681,409",
"Stockholders Equity": "4,654,998",
"Net Income": "178,921",
"Comprehensive Net Income": "178,921",
"BaseVar": "5,456,564",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "103%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,328,430",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "319,618",
"Depreciation, Depletion, Amortization": "816,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "143,477",
"Liabilities, Current": "1,177,927",
"Long-term Debt": "687,285",
"Oil and Gas Property": "0",
"Operating Expenses": "1,807,358",
"Other Assets": "31,864",
"Other Compr. Net Income": "0",
"Other Expenses": "-859,926",
"Other Liabilities": "412,650",
"Other Net Income": "-330,262",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,611,105",
"Revenue from Contract with Customer": "3,791,398",
"Taxes": "305,701"
},
"output_variables": {
"Liabilities": "2,597,480",
"Assets": "7,971,399",
"Revenues": "3,791,398",
"Expenses": "2,213,056",
"Stockholders Equity": "5,373,919",
"Net Income": "1,248,080",
"Comprehensive Net Income": "1,248,080",
"BaseVar": "9,211,963",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "118%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,144,412",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "564,781",
"Depreciation, Depletion, Amortization": "1,171,192",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161,077",
"Liabilities, Current": "1,851,887",
"Long-term Debt": "5,091,448",
"Oil and Gas Property": "0",
"Operating Expenses": "2,339,760",
"Other Assets": "132,691",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,393,638",
"Other Liabilities": "407,882",
"Other Net Income": "-140,026",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,820,216",
"Revenue from Contract with Customer": "3,479,240",
"Taxes": "276,535"
},
"output_variables": {
"Liabilities": "7,915,998",
"Assets": "14,097,319",
"Revenues": "3,479,240",
"Expenses": "2,554,926",
"Stockholders Equity": "6,181,321",
"Net Income": "784,288",
"Comprehensive Net Income": "784,288",
"BaseVar": "14,834,658",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": -15.0,
"value": 0.8721782056449585,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001509589.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001509589.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001509589.svg"
},
{
"company_id": "0000010048",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000010048.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000010048.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000010048.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000010048_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000010048_main_keyfigs.svg",
"name": "Barnwell Industries INC",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000010048.svg",
"report_text": "The relative strengths and weaknesses of Barnwell Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Barnwell Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Barnwell Industries INC is the variable Other Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 11% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000010048_2024_Barnwell_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-12.7",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "5.26",
"Long-term Debt": "-3.67",
"Liabilities, Current": "-7.08",
"Other Liabilities": "-1.43",
"Assets, Current": "3.87",
"Assets": "-8.13",
"Other Assets": "-2.83",
"Oil and Gas Property": "-13.0",
"Property, Plant and Equipment": "8.51",
"Revenues": "25.9",
"Net Income": "15.4",
"Other Revenues": "25.9",
"Other Expenses": "-17.8",
"Expenses": "-2.96",
"Depreciation, Depletion, Amortization": "-8.43",
"Operating Expenses": "25.8",
"Comprehensive Net Income": "15.5",
"Other Net Income": "-8.88",
"Economic Capital Ratio": "-11.5"
},
"2012": {
"Liabilities": "-4.09",
"Stockholders Equity": "-23.6",
"ECR before LimitedLiability": "8.91",
"Long-term Debt": "-5.11",
"Assets, Current": "4.66",
"Assets": "-15.4",
"Oil and Gas Property": "-21.6",
"Other Assets": "-3.59",
"Property, Plant and Equipment": "8.97",
"Revenues": "11.3",
"Net Income": "8.92",
"Other Revenues": "11.3",
"Taxes": "1.02",
"Expenses": "-16.3",
"Operating Expenses": "10.2",
"Other Expenses": "-30.4",
"Depreciation, Depletion, Amortization": "-13.2",
"Comprehensive Net Income": "9.15",
"Other Net Income": "-7.23",
"Other Compr. Net Income": "6.19",
"Economic Capital Ratio": "-16.6"
},
"2013": {
"Liabilities": "-9.21",
"Stockholders Equity": "-23.4",
"Liabilities, Current": "-3.41",
"Long-term Debt": "-9.16",
"Other Liabilities": "2.64",
"Other Assets": "-2.13",
"Assets": "-13.4",
"Property, Plant and Equipment": "3.08",
"Assets, Current": "2.72",
"Oil and Gas Property": "-23.3",
"Revenues": "4.14",
"Comprehensive Net Income": "1.68",
"Other Revenues": "4.13",
"Expenses": "-10.9",
"Operating Expenses": "3.99",
"General and Administrative Expense": "-7.08",
"Depreciation, Depletion, Amortization": "-9.98",
"Other Expenses": "-17.9",
"ECR before LimitedLiability": "-12.4",
"Other Net Income": "-13.0",
"Economic Capital Ratio": "-29.1"
},
"2014": {
"Liabilities": "-7.77",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "14.6",
"Long-term Debt": "-7.44",
"Liabilities, Current": "-2.85",
"Assets": "-13.3",
"Property, Plant and Equipment": "-4.08",
"Oil and Gas Property": "-17.9",
"Assets, Current": "14.3",
"Revenues": "18.0",
"Net Income": "16.6",
"Other Revenues": "18.2",
"Operating Expenses": "15.1",
"Expenses": "5.08",
"General and Administrative Expense": "-7.37",
"Depreciation, Depletion, Amortization": "-5.96",
"Other Expenses": "-9.69",
"Comprehensive Net Income": "15.3",
"Other Net Income": "-11.7",
"Other Compr. Net Income": "-9.48",
"Economic Capital Ratio": "-10.5"
},
"2015": {
"Liabilities, Current": "-1.96",
"Liabilities": "-6.12",
"Stockholders Equity": "-3.08",
"ECR before LimitedLiability": "55.7",
"Other Liabilities": "-3.67",
"Assets, Current": "25.6",
"Assets": "1.12",
"Other Assets": "5.53",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "-4.16",
"Other Revenues": "26.5",
"Revenues": "26.3",
"Net Income": "37.8",
"Gains/Losses on Derivatives": "-1.28",
"Expenses": "27.4",
"Other Expenses": "25.8",
"Operating Expenses": "25.7",
"General and Administrative Expense": "-14.7",
"Comprehensive Net Income": "35.3",
"Other Compr. Net Income": "-6.81",
"Economic Capital Ratio": "34.0"
},
"2016": {
"Other Assets": "0.884",
"Assets": "-19.0",
"Stockholders Equity": "-22.4",
"Other Liabilities": "-8.68",
"Property, Plant and Equipment": "-17.0",
"Assets, Current": "3.66",
"Oil and Gas Property": "-24.8",
"Revenues": "4.23",
"Net Income": "3.10",
"Other Revenues": "4.06",
"Expenses": "-10.3",
"General and Administrative Expense": "-13.4",
"Depreciation, Depletion, Amortization": "0.721",
"Operating Expenses": "2.92",
"Other Expenses": "-29.3",
"Economic Capital Ratio": "-17.9",
"Long-term Debt": "0.671",
"Liabilities, Current": "0.721",
"Other Net Income": "0.687",
"Comprehensive Net Income": "1.45",
"Other Compr. Net Income": "-12.1"
},
"2017": {
"Long-term Debt": "2.93",
"Liabilities": "3.86",
"Assets": "-4.03",
"Stockholders Equity": "-8.82",
"ECR before LimitedLiability": "29.7",
"Other Liabilities": "-4.22",
"Liabilities, Current": "4.70",
"Assets, Current": "20.6",
"Oil and Gas Property": "-7.38",
"Property, Plant and Equipment": "-6.10",
"Revenues": "25.9",
"Net Income": "23.6",
"Other Revenues": "27.0",
"Operating Expenses": "22.7",
"Expenses": "-3.54",
"Other Expenses": "-15.6",
"General and Administrative Expense": "-12.8",
"Depreciation, Depletion, Amortization": "3.54",
"Comprehensive Net Income": "31.3",
"Other Compr. Net Income": "6.48",
"Economic Capital Ratio": "18.1"
},
"2018": {
"Liabilities": "-3.65",
"Stockholders Equity": "-5.84",
"Economic Capital Ratio": "-14.7",
"Liabilities, Current": "4.47",
"Other Liabilities": "-5.07",
"Long-term Debt": "-3.77",
"Other Assets": "4.79",
"Assets": "-2.18",
"Property, Plant and Equipment": "1.70",
"Assets, Current": "10.9",
"Oil and Gas Property": "-12.8",
"Revenues": "1.53",
"Revenue from Contract with Customer": "-17.8",
"Other Revenues": "22.4",
"Expenses": "-4.84",
"Depreciation, Depletion, Amortization": "2.45",
"Taxes": "1.06",
"Other Expenses": "-12.0",
"Operating Expenses": "23.7",
"General and Administrative Expense": "-17.6",
"Other Net Income": "2.97"
},
"2019": {
"Assets, Current": "5.53",
"Assets": "-20.1",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "-43.7",
"Oil and Gas Property": "-17.4",
"Property, Plant and Equipment": "-13.6",
"Other Assets": "3.42",
"Revenues": "3.97",
"Net Income": "-19.2",
"Other Revenues": "16.3",
"Revenue from Contract with Customer": "-13.6",
"Taxes": "0.727",
"Expenses": "-20.9",
"Other Expenses": "-22.6",
"Depreciation, Depletion, Amortization": "-1.81",
"Cost of Goods and Services Sold": "2.17",
"General and Administrative Expense": "-8.91",
"Operating Expenses": "12.7",
"Comprehensive Net Income": "-21.7",
"Other Compr. Net Income": "-5.46",
"Economic Capital Ratio": "-53.7"
},
"2020": {
"Property, Plant and Equipment": "-8.15",
"Assets": "-20.8",
"Stockholders Equity": "-33.8",
"Other Liabilities": "-0.925",
"ECR before LimitedLiability": "-2.13",
"Assets, Current": "2.61",
"Other Assets": "1.46",
"Oil and Gas Property": "-7.43",
"Other Revenues": "34.1",
"Revenues": "20.2",
"Net Income": "6.91",
"Revenue from Contract with Customer": "-13.8",
"Expenses": "-16.1",
"Operating Expenses": "12.7",
"Cost of Goods and Services Sold": "1.24",
"General and Administrative Expense": "-2.76",
"Other Expenses": "-40.2",
"Comprehensive Net Income": "10.4",
"Other Net Income": "0.820",
"Other Compr. Net Income": "2.26",
"Economic Capital Ratio": "-14.7"
},
"2021": {
"Liabilities": "12.4",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "31.5",
"Liabilities, Current": "13.5",
"Property, Plant and Equipment": "-5.02",
"Assets": "-4.36",
"Assets, Current": "6.71",
"Other Revenues": "59.6",
"Revenues": "23.1",
"Net Income": "36.8",
"Gains/Losses on Derivatives": "4.01",
"Revenue from Contract with Customer": "-38.9",
"Expenses": "-18.5",
"Other Expenses": "-29.9",
"Cost of Goods and Services Sold": "5.01",
"Depreciation, Depletion, Amortization": "4.15",
"General and Administrative Expense": "-21.0",
"Operating Expenses": "23.9",
"Comprehensive Net Income": "40.2",
"Other Net Income": "33.3",
"Economic Capital Ratio": "25.5"
},
"2022": {
"Liabilities": "11.0",
"Assets": "-4.54",
"Stockholders Equity": "-8.90",
"ECR before LimitedLiability": "9.11",
"Liabilities, Current": "6.42",
"Other Liabilities": "2.89",
"Assets, Current": "4.78",
"Property, Plant and Equipment": "-6.40",
"Other Revenues": "57.1",
"Revenues": "21.7",
"Net Income": "8.98",
"Gains/Losses on Derivatives": "3.97",
"Revenue from Contract with Customer": "-50.6",
"Expenses": "-22.7",
"Other Expenses": "-37.6",
"Operating Expenses": "27.1",
"General and Administrative Expense": "-13.7",
"Cost of Goods and Services Sold": "3.56",
"Comprehensive Net Income": "10.2",
"Other Net Income": "12.5",
"Economic Capital Ratio": "3.71"
},
"2023": {
"Liabilities, Current": "5.03",
"Liabilities": "7.50",
"Assets": "-12.1",
"Stockholders Equity": "-18.7",
"Economic Capital Ratio": "-10.7",
"Deferred Tax Liab., Net": "2.30",
"Long-term Debt": "-2.39",
"Other Liabilities": "2.64",
"Oil and Gas Property": "-10.8",
"Other Revenues": "40.8",
"Revenues": "31.8",
"Comprehensive Net Income": "3.27",
"Revenue from Contract with Customer": "-37.1",
"Operating Expenses": "31.8",
"Expenses": "-33.2",
"Other Expenses": "-45.8",
"General and Administrative Expense": "-15.2",
"Depreciation, Depletion, Amortization": "-6.38",
"Cost of Goods and Services Sold": "4.28",
"Other Net Income": "6.25",
"Other Compr. Net Income": "2.83"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000010048_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "29,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,127",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "9,025",
"Liabilities, Current": "24,089",
"Long-term Debt": "16,321",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,623",
"Other Compr. Net Income": "-73",
"Other Expenses": "19,103",
"Other Liabilities": "9,648",
"Other Net Income": "0",
"Other Revenues": "38,460",
"Property, Plant and Equipment": "54,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,058",
"Assets": "88,772",
"Revenues": "38,460",
"Expenses": "38,255",
"Stockholders Equity": "38,714",
"Net Income": "205",
"Comprehensive Net Income": "132",
"BaseVar": "117,024",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "18,885",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,990",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,268",
"Liabilities, Current": "14,315",
"Long-term Debt": "17,029",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "2,858",
"Other Expenses": "25,766",
"Other Liabilities": "8,421",
"Other Net Income": "0",
"Other Revenues": "34,062",
"Property, Plant and Equipment": "48,624",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,765",
"Assets": "69,890",
"Revenues": "34,062",
"Expenses": "45,024",
"Stockholders Equity": "30,125",
"Net Income": "-10,962",
"Comprehensive Net Income": "-8,104",
"BaseVar": "105,633",
"ECR before LimitedLiability": "9.1%",
"Economic Capital Ratio": "63%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,027",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,542",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,911",
"Liabilities, Current": "16,447",
"Long-term Debt": "18,920",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,381",
"Other Compr. Net Income": "778",
"Other Expenses": "15,827",
"Other Liabilities": "5,027",
"Other Net Income": "0",
"Other Revenues": "24,608",
"Property, Plant and Equipment": "41,306",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,394",
"Assets": "62,714",
"Revenues": "24,608",
"Expenses": "33,280",
"Stockholders Equity": "22,320",
"Net Income": "-8,672",
"Comprehensive Net Income": "-7,894",
"BaseVar": "87,927",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "57%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "26,520",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6,391",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,026",
"Liabilities, Current": "14,523",
"Long-term Debt": "14,835",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "5,900",
"Other Compr. Net Income": "-3,915",
"Other Expenses": "15,208",
"Other Liabilities": "5,467",
"Other Net Income": "-482",
"Other Revenues": "31,445",
"Property, Plant and Equipment": "22,350",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "34,825",
"Assets": "54,770",
"Revenues": "31,445",
"Expenses": "29,625",
"Stockholders Equity": "19,945",
"Net Income": "1,338",
"Comprehensive Net Income": "-2,577",
"BaseVar": "85,387",
"ECR before LimitedLiability": "15%",
"Economic Capital Ratio": "69%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "25,678",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,364",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,551",
"Liabilities, Current": "10,003",
"Long-term Debt": "6,430",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "6,407",
"Other Compr. Net Income": "-2,370",
"Other Expenses": "5,429",
"Other Liabilities": "5,858",
"Other Net Income": "1,580",
"Other Revenues": "17,533",
"Property, Plant and Equipment": "9,468",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "22,291",
"Assets": "41,553",
"Revenues": "17,533",
"Expenses": "17,344",
"Stockholders Equity": "19,262",
"Net Income": "1,769",
"Comprehensive Net Income": "-601",
"BaseVar": "55,995",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,114",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,607",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,361",
"Liabilities, Current": "4,736",
"Long-term Debt": "6,177",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,552",
"Other Compr. Net Income": "-2,549",
"Other Expenses": "10,807",
"Other Liabilities": "6,911",
"Other Net Income": "2,624",
"Other Revenues": "13,287",
"Property, Plant and Equipment": "6,902",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,824",
"Assets": "31,568",
"Revenues": "13,287",
"Expenses": "18,775",
"Stockholders Equity": "13,744",
"Net Income": "-2,864",
"Comprehensive Net Income": "-5,413",
"BaseVar": "47,782",
"ECR before LimitedLiability": "0.65%",
"Economic Capital Ratio": "55%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25,142",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,976",
"Liabilities, Current": "4,798",
"Long-term Debt": "5,632",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,509",
"Other Compr. Net Income": "1,719",
"Other Expenses": "4,813",
"Other Liabilities": "4,407",
"Other Net Income": "2,276",
"Other Revenues": "13,030",
"Property, Plant and Equipment": "5,369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,837",
"Assets": "33,020",
"Revenues": "13,030",
"Expenses": "12,992",
"Stockholders Equity": "18,183",
"Net Income": "2,314",
"Comprehensive Net Income": "4,033",
"BaseVar": "42,539",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "104%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,082",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,111",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,262",
"Liabilities, Current": "3,629",
"Long-term Debt": "6,678",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,885",
"Other Compr. Net Income": "192",
"Other Expenses": "3,636",
"Other Liabilities": "4,832",
"Other Net Income": "223",
"Other Revenues": "9,368",
"Property, Plant and Equipment": "16,411",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "15,139",
"Assets": "31,378",
"Revenues": "9,368",
"Expenses": "11,009",
"Stockholders Equity": "16,239",
"Net Income": "-1,418",
"Comprehensive Net Income": "-1,226",
"BaseVar": "36,150",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "80%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,704",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,022",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,524",
"Liabilities, Current": "4,768",
"Long-term Debt": "6,059",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,210",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "15,670",
"Other Liabilities": "6,146",
"Other Net Income": "-276",
"Other Revenues": "12,075",
"Property, Plant and Equipment": "8,388",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,973",
"Assets": "18,302",
"Revenues": "12,075",
"Expenses": "24,216",
"Stockholders Equity": "1,329",
"Net Income": "-12,417",
"Comprehensive Net Income": "-14,817",
"BaseVar": "41,797",
"ECR before LimitedLiability": "-100%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,487",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "194",
"Depreciation, Depletion, Amortization": "2,147",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,820",
"Liabilities, Current": "6,364",
"Long-term Debt": "5,748",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,921",
"Other Compr. Net Income": "1,403",
"Other Expenses": "15,409",
"Other Liabilities": "4,829",
"Other Net Income": "352",
"Other Revenues": "18,347",
"Property, Plant and Equipment": "3,774",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,135",
"Assets": "15,182",
"Revenues": "18,347",
"Expenses": "23,376",
"Stockholders Equity": "-1,953",
"Net Income": "-4,677",
"Comprehensive Net Income": "-3,274",
"BaseVar": "43,115",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,035",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "359",
"Depreciation, Depletion, Amortization": "963",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,088",
"Liabilities, Current": "5,901",
"Long-term Debt": "6,567",
"Oil and Gas Property": "3,385",
"Operating Expenses": "0",
"Other Assets": "2,525",
"Other Compr. Net Income": "517",
"Other Expenses": "8,652",
"Other Liabilities": "2,101",
"Other Net Income": "5,793",
"Other Revenues": "18,113",
"Property, Plant and Equipment": "490",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,928",
"Assets": "24,435",
"Revenues": "18,113",
"Expenses": "16,703",
"Stockholders Equity": "9,507",
"Net Income": "7,203",
"Comprehensive Net Income": "7,720",
"BaseVar": "45,180",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "113%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,097",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "188",
"Depreciation, Depletion, Amortization": "2,778",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,044",
"Liabilities, Current": "8,927",
"Long-term Debt": "7,290",
"Oil and Gas Property": "13,232",
"Operating Expenses": "0",
"Other Assets": "3,517",
"Other Compr. Net Income": "603",
"Other Expenses": "14,951",
"Other Liabilities": "1,649",
"Other Net Income": "3,400",
"Other Revenues": "28,545",
"Property, Plant and Equipment": "369",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,054",
"Assets": "37,215",
"Revenues": "28,545",
"Expenses": "25,773",
"Stockholders Equity": "19,161",
"Net Income": "6,172",
"Comprehensive Net Income": "6,775",
"BaseVar": "63,794",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,085",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "58",
"Depreciation, Depletion, Amortization": "4,457",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,956",
"Liabilities, Current": "6,598",
"Long-term Debt": "8,344",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "4,525",
"Other Compr. Net Income": "660",
"Other Expenses": "15,425",
"Other Liabilities": "1,664",
"Other Net Income": "758",
"Other Revenues": "25,269",
"Property, Plant and Equipment": "21,811",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "16,664",
"Assets": "35,421",
"Revenues": "25,269",
"Expenses": "26,838",
"Stockholders Equity": "18,757",
"Net Income": "-811",
"Comprehensive Net Income": "-151",
"BaseVar": "59,228",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.8591621520421632,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000010048.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000010048.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000010048.svg"
},
{
"company_id": "0000844965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000844965.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000844965.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000844965.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000844965_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000844965_main_keyfigs.svg",
"name": "Tetra Technologies INC",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000844965.svg",
"report_text": "The relative strengths and weaknesses of Tetra Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tetra Technologies INC compared to the market average is the variable Revenue from Contract with Customer, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Tetra Technologies INC is the variable Other Expenses, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 17% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000844965_2024_Tetra_Technologies_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "-5.00",
"Assets": "-19.7",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "-31.5",
"Long-term Debt": "-5.06",
"Other Liabilities": "-2.68",
"Liabilities, Current": "2.66",
"Assets, Current": "6.91",
"Property, Plant and Equipment": "-15.8",
"Oil and Gas Property": "-10.0",
"Revenues": "20.4",
"Net Income": "-11.4",
"Other Revenues": "20.4",
"Operating Expenses": "10.9",
"Expenses": "-35.6",
"Depreciation, Depletion, Amortization": "10.6",
"Other Expenses": "-47.8",
"General and Administrative Expense": "-5.76",
"Comprehensive Net Income": "-11.2",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "-30.6"
},
"2011": {
"Liabilities": "-1.96",
"Assets": "-14.9",
"Stockholders Equity": "-30.1",
"ECR before LimitedLiability": "8.25",
"Long-term Debt": "-7.16",
"Liabilities, Current": "1.88",
"Other Liabilities": "3.00",
"Assets, Current": "5.51",
"Oil and Gas Property": "-14.6",
"Property, Plant and Equipment": "-3.56",
"Revenues": "32.2",
"Net Income": "20.3",
"Other Revenues": "32.2",
"Other Expenses": "-62.3",
"Expenses": "-26.3",
"General and Administrative Expense": "4.40",
"Depreciation, Depletion, Amortization": "8.60",
"Operating Expenses": "28.9",
"Comprehensive Net Income": "20.4",
"Other Net Income": "-6.50",
"Economic Capital Ratio": "-8.52"
},
"2012": {
"Assets, Current": "5.59",
"Assets": "-12.3",
"Stockholders Equity": "-22.3",
"Liabilities, Current": "1.88",
"ECR before LimitedLiability": "29.9",
"Oil and Gas Property": "-15.1",
"Other Assets": "4.13",
"Property, Plant and Equipment": "-2.92",
"Revenues": "33.8",
"Net Income": "30.2",
"Other Revenues": "33.8",
"Expenses": "-15.0",
"Operating Expenses": "29.9",
"Other Expenses": "-49.4",
"Depreciation, Depletion, Amortization": "9.57",
"General and Administrative Expense": "3.55",
"Other Liabilities": "6.31",
"Long-term Debt": "-7.39",
"Comprehensive Net Income": "30.2",
"Other Net Income": "-5.95",
"Economic Capital Ratio": "4.35"
},
"2013": {
"Liabilities": "7.33",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "14.6",
"Liabilities, Current": "7.54",
"Long-term Debt": "-11.6",
"Other Liabilities": "10.1",
"Other Assets": "5.04",
"Assets": "-14.1",
"Property, Plant and Equipment": "-2.10",
"Assets, Current": "3.55",
"Oil and Gas Property": "-16.6",
"Revenues": "35.6",
"Net Income": "25.3",
"Other Revenues": "35.6",
"Expenses": "-25.9",
"Operating Expenses": "29.1",
"Depreciation, Depletion, Amortization": "11.4",
"Other Expenses": "-57.9",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-12.9",
"Economic Capital Ratio": "-2.16"
},
"2014": {
"Other Liabilities": "7.82",
"Liabilities": "-8.19",
"Assets": "-13.7",
"Stockholders Equity": "-24.0",
"ECR before LimitedLiability": "8.50",
"Long-term Debt": "-20.4",
"Liabilities, Current": "2.04",
"Other Assets": "7.67",
"Property, Plant and Equipment": "3.14",
"Oil and Gas Property": "-19.6",
"Revenues": "11.8",
"Net Income": "9.21",
"Other Revenues": "12.1",
"Operating Expenses": "9.65",
"Expenses": "-4.75",
"General and Administrative Expense": "2.99",
"Depreciation, Depletion, Amortization": "8.39",
"Other Expenses": "-40.8",
"Comprehensive Net Income": "9.05",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-16.6"
},
"2015": {
"Liabilities, Current": "5.97",
"Liabilities": "-5.47",
"Assets": "-12.9",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "36.0",
"Long-term Debt": "-26.5",
"Other Liabilities": "5.93",
"Other Assets": "5.93",
"Oil and Gas Property": "-21.2",
"Property, Plant and Equipment": "6.00",
"Other Revenues": "17.5",
"Revenues": "16.9",
"Net Income": "23.1",
"Depreciation, Depletion, Amortization": "6.20",
"Expenses": "7.27",
"Other Expenses": "-29.6",
"Operating Expenses": "9.31",
"Comprehensive Net Income": "25.6",
"Other Net Income": "-7.75",
"Other Compr. Net Income": "5.93",
"Economic Capital Ratio": "14.3"
},
"2016": {
"Long-term Debt": "-15.7",
"Liabilities": "-2.42",
"Stockholders Equity": "-30.2",
"Liabilities, Current": "0.305",
"Other Assets": "0.151",
"Assets": "-21.5",
"Property, Plant and Equipment": "0.162",
"Assets, Current": "-4.27",
"Oil and Gas Property": "-24.6",
"Revenues": "6.23",
"Net Income": "1.02",
"Other Revenues": "6.01",
"Expenses": "-17.4",
"General and Administrative Expense": "0.103",
"Depreciation, Depletion, Amortization": "0.632",
"Operating Expenses": "2.54",
"Other Expenses": "-55.7",
"Economic Capital Ratio": "-18.5",
"Other Net Income": "-8.34",
"Comprehensive Net Income": "2.06",
"Other Compr. Net Income": "0.230"
},
"2020": {
"Liabilities, Current": "-21.2",
"Liabilities": "-16.1",
"Stockholders Equity": "-20.9",
"Other Liabilities": "0.194",
"Property, Plant and Equipment": "-12.6",
"Assets": "-1.32",
"Assets, Current": "8.36",
"Other Assets": "0.302",
"Oil and Gas Property": "-10.8",
"Other Revenues": "-7.31",
"Revenues": "0.174",
"Net Income": "3.99",
"Revenue from Contract with Customer": "1.88",
"Depreciation, Depletion, Amortization": "0.744",
"Expenses": "4.07",
"Operating Expenses": "3.12",
"Cost of Goods and Services Sold": "0.202",
"Other Expenses": "-2.54",
"ECR before LimitedLiability": "0.475",
"Comprehensive Net Income": "2.96",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Liabilities": "14.1",
"Assets": "-12.2",
"Stockholders Equity": "-25.3",
"ECR before LimitedLiability": "14.7",
"Liabilities, Current": "17.8",
"Long-term Debt": "-12.8",
"Property, Plant and Equipment": "-8.95",
"Oil and Gas Property": "-9.64",
"Other Revenues": "-23.8",
"Revenues": "37.0",
"Net Income": "34.1",
"Revenue from Contract with Customer": "43.9",
"Expenses": "-37.9",
"Other Expenses": "-73.8",
"Cost of Goods and Services Sold": "6.40",
"Depreciation, Depletion, Amortization": "10.8",
"General and Administrative Expense": "-8.50",
"Operating Expenses": "31.5",
"Comprehensive Net Income": "33.2",
"Other Net Income": "42.6",
"Economic Capital Ratio": "8.76"
},
"2022": {
"Long-term Debt": "-11.0",
"Liabilities": "8.78",
"Assets": "-24.1",
"Stockholders Equity": "-35.0",
"ECR before LimitedLiability": "-29.8",
"Liabilities, Current": "10.1",
"Other Liabilities": "6.75",
"Oil and Gas Property": "-18.3",
"Property, Plant and Equipment": "-17.3",
"Other Revenues": "-29.2",
"Revenues": "20.6",
"Net Income": "-13.6",
"Gains/Losses on Derivatives": "6.33",
"Revenue from Contract with Customer": "28.9",
"Expenses": "-56.2",
"Depreciation, Depletion, Amortization": "12.7",
"Other Expenses": "-92.7",
"Operating Expenses": "16.9",
"General and Administrative Expense": "-9.53",
"Comprehensive Net Income": "-15.2",
"Economic Capital Ratio": "-35.2"
},
"2023": {
"Liabilities, Current": "6.76",
"Liabilities": "8.93",
"Assets": "-22.8",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "-8.55",
"Long-term Debt": "-8.50",
"Other Liabilities": "7.38",
"Assets, Current": "5.88",
"Oil and Gas Property": "-15.1",
"Property, Plant and Equipment": "-17.0",
"Other Revenues": "-26.5",
"Revenues": "35.1",
"Net Income": "11.9",
"Revenue from Contract with Customer": "47.3",
"Operating Expenses": "26.1",
"Expenses": "-54.4",
"Other Expenses": "-96.6",
"General and Administrative Expense": "-10.4",
"Depreciation, Depletion, Amortization": "14.8",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "-17.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000844965_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "414,938",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,132",
"Liabilities, Current": "216,832",
"Long-term Debt": "319,134",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "144,820",
"Other Compr. Net Income": "0",
"Other Expenses": "815,807",
"Other Liabilities": "247,339",
"Other Net Income": "-457",
"Other Revenues": "872,678",
"Property, Plant and Equipment": "739,870",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "783,305",
"Assets": "1,299,628",
"Revenues": "872,678",
"Expenses": "915,939",
"Stockholders Equity": "516,323",
"Net Income": "-43,718",
"Comprehensive Net Income": "-43,718",
"BaseVar": "2,150,692",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "528,501",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,273",
"Liabilities, Current": "232,365",
"Long-term Debt": "318,493",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "145,508",
"Other Compr. Net Income": "0",
"Other Expenses": "771,955",
"Other Liabilities": "83,364",
"Other Net Income": "45,371",
"Other Revenues": "845,275",
"Property, Plant and Equipment": "529,301",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "634,222",
"Assets": "1,203,310",
"Revenues": "845,275",
"Expenses": "885,228",
"Stockholders Equity": "569,088",
"Net Income": "5,418",
"Comprehensive Net Income": "5,418",
"BaseVar": "2,019,808",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "435,109",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "133,138",
"Liabilities, Current": "256,815",
"Long-term Debt": "355,531",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "273,995",
"Other Compr. Net Income": "-1,414",
"Other Expenses": "738,471",
"Other Liabilities": "56,164",
"Other Net Income": "9,535",
"Other Revenues": "880,831",
"Property, Plant and Equipment": "552,714",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "668,510",
"Assets": "1,261,818",
"Revenues": "880,831",
"Expenses": "871,609",
"Stockholders Equity": "593,308",
"Net Income": "18,757",
"Comprehensive Net Income": "17,343",
"BaseVar": "2,058,465",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "373,939",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "131,466",
"Liabilities, Current": "173,026",
"Long-term Debt": "418,358",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "259,978",
"Other Compr. Net Income": "-5,581",
"Other Expenses": "787,673",
"Other Liabilities": "17,651",
"Other Net Income": "13,066",
"Other Revenues": "909,398",
"Property, Plant and Equipment": "572,616",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "609,035",
"Assets": "1,206,533",
"Revenues": "909,398",
"Expenses": "919,139",
"Stockholders Equity": "597,498",
"Net Income": "3,325",
"Comprehensive Net Income": "-2,256",
"BaseVar": "2,053,038",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "500,548",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142,689",
"Liabilities, Current": "378,644",
"Long-term Debt": "913,066",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "442,665",
"Other Compr. Net Income": "-24,415",
"Other Expenses": "1,088,520",
"Other Liabilities": "10,525",
"Other Net Income": "-13,933",
"Other Revenues": "1,077,567",
"Property, Plant and Equipment": "1,124,623",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,302,235",
"Assets": "2,067,836",
"Revenues": "1,077,567",
"Expenses": "1,231,209",
"Stockholders Equity": "765,601",
"Net Income": "-167,575",
"Comprehensive Net Income": "-191,990",
"BaseVar": "3,140,252",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "63%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "355,404",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "157,812",
"Liabilities, Current": "185,246",
"Long-term Debt": "947,483",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "252,968",
"Other Compr. Net Income": "70,235",
"Other Expenses": "1,176,133",
"Other Liabilities": "9,467",
"Other Net Income": "-5,667",
"Other Revenues": "1,130,145",
"Property, Plant and Equipment": "1,048,004",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,142,196",
"Assets": "1,656,376",
"Revenues": "1,130,145",
"Expenses": "1,333,945",
"Stockholders Equity": "514,180",
"Net Income": "-209,467",
"Comprehensive Net Income": "-139,232",
"BaseVar": "2,974,081",
"ECR before LimitedLiability": "6.0%",
"Economic Capital Ratio": "60%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "275,791",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "115,964",
"Liabilities, Current": "116,885",
"Long-term Debt": "695,328",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "94,298",
"Other Compr. Net Income": "69,781",
"Other Expenses": "812,587",
"Other Liabilities": "102,861",
"Other Net Income": "-5,602",
"Other Revenues": "694,764",
"Property, Plant and Equipment": "945,451",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "915,074",
"Assets": "1,315,540",
"Revenues": "694,764",
"Expenses": "928,551",
"Stockholders Equity": "400,466",
"Net Income": "-239,389",
"Comprehensive Net Income": "-169,608",
"BaseVar": "2,168,500",
"ECR before LimitedLiability": "-0.90%",
"Economic Capital Ratio": "54%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "931,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,942",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "76,697",
"Liabilities, Current": "798,078",
"Long-term Debt": "261,559",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "104,437",
"Other Compr. Net Income": "-48,874",
"Other Expenses": "308,163",
"Other Liabilities": "198",
"Other Net Income": "-40,482",
"Other Revenues": "0",
"Property, Plant and Equipment": "96,856",
"Revenue from Contract with Customer": "377,715",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,061,777",
"Assets": "1,132,839",
"Revenues": "377,715",
"Expenses": "384,860",
"Stockholders Equity": "71,062",
"Net Income": "-47,627",
"Comprehensive Net Income": "-96,501",
"BaseVar": "1,625,505",
"ECR before LimitedLiability": "-7.7%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "210,390",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "1,669",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "75,049",
"Liabilities, Current": "97,142",
"Long-term Debt": "200,892",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "98,900",
"Other Compr. Net Income": "-4,892",
"Other Expenses": "331,119",
"Other Liabilities": "0",
"Other Net Income": "121,498",
"Other Revenues": "0",
"Property, Plant and Equipment": "88,976",
"Revenue from Contract with Customer": "388,272",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "299,703",
"Assets": "398,266",
"Revenues": "388,272",
"Expenses": "406,168",
"Stockholders Equity": "98,563",
"Net Income": "103,602",
"Comprehensive Net Income": "98,710",
"BaseVar": "919,899",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "97%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "238,448",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,038",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,942",
"Liabilities, Current": "124,267",
"Long-term Debt": "201,664",
"Oil and Gas Property": "0",
"Operating Expenses": "6,635",
"Other Assets": "94,338",
"Other Compr. Net Income": "-2,088",
"Other Expenses": "435,667",
"Other Liabilities": "0",
"Other Net Income": "-11,173",
"Other Revenues": "0",
"Property, Plant and Equipment": "101,580",
"Revenue from Contract with Customer": "553,213",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "327,969",
"Assets": "434,366",
"Revenues": "553,213",
"Expenses": "534,244",
"Stockholders Equity": "106,397",
"Net Income": "7,796",
"Comprehensive Net Income": "5,708",
"BaseVar": "1,063,613",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "69%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "282,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "2,279",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "96,590",
"Liabilities, Current": "125,962",
"Long-term Debt": "203,386",
"Oil and Gas Property": "0",
"Operating Expenses": "12,119",
"Other Assets": "89,230",
"Other Compr. Net Income": "3,859",
"Other Expenses": "478,837",
"Other Liabilities": "0",
"Other Net Income": "-12,959",
"Other Revenues": "0",
"Property, Plant and Equipment": "107,716",
"Revenue from Contract with Customer": "626,262",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "331,627",
"Assets": "478,961",
"Revenues": "626,262",
"Expenses": "587,546",
"Stockholders Equity": "147,334",
"Net Income": "25,757",
"Comprehensive Net Income": "29,616",
"BaseVar": "1,168,282",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 0.7926274795769798,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000844965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000844965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000844965.svg"
},
{
"company_id": "0000775057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000775057.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000775057.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000775057.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000775057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000775057_main_keyfigs.svg",
"name": "Altex Industries INC",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000775057.svg",
"report_text": "The relative strengths and weaknesses of Altex Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Altex Industries INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 33% points.The greatest weakness of Altex Industries INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 21% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000775057_2024_Altex_Industries_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "-12.4",
"Expenses": "22.1",
"Stockholders Equity": "6.39",
"ECR before LimitedLiability": "2.80",
"Liabilities, Current": "-29.0",
"Other Liabilities": "4.35",
"Long-term Debt": "8.02",
"Assets": "13.1",
"Property, Plant and Equipment": "-9.08",
"Assets, Current": "39.3",
"Oil and Gas Property": "-9.09",
"Revenues": "-22.3",
"Revenue from Contract with Customer": "-12.5",
"Other Revenues": "-10.5",
"Cost of Goods and Services Sold": "0.729",
"Depreciation, Depletion, Amortization": "4.49",
"Other Expenses": "13.4",
"Operating Expenses": "4.96",
"General and Administrative Expense": "-2.80",
"Economic Capital Ratio": "-11.6",
"Other Net Income": "3.61"
},
"2019": {
"Liabilities, Current": "-29.8",
"Liabilities": "-13.8",
"Stockholders Equity": "5.12",
"ECR before LimitedLiability": "9.91",
"Long-term Debt": "9.49",
"Assets, Current": "39.9",
"Assets": "12.2",
"Oil and Gas Property": "-8.17",
"Property, Plant and Equipment": "-9.44",
"Revenues": "-19.9",
"Net Income": "7.05",
"Other Revenues": "-5.12",
"Revenue from Contract with Customer": "-15.4",
"Expenses": "27.8",
"Other Expenses": "20.9",
"Depreciation, Depletion, Amortization": "3.97",
"Cost of Goods and Services Sold": "2.51",
"General and Administrative Expense": "-4.54",
"Operating Expenses": "3.51",
"Comprehensive Net Income": "7.41",
"Other Net Income": "3.04",
"Economic Capital Ratio": "-0.0282"
},
"2020": {
"Liabilities, Current": "-28.5",
"Liabilities": "-16.6",
"Assets": "20.0",
"Stockholders Equity": "6.71",
"ECR before LimitedLiability": "21.7",
"Long-term Debt": "5.46",
"Other Liabilities": "3.03",
"Property, Plant and Equipment": "-10.4",
"Assets, Current": "31.9",
"Oil and Gas Property": "-8.66",
"Other Revenues": "-7.41",
"Revenues": "-21.4",
"Net Income": "15.8",
"Revenue from Contract with Customer": "-14.3",
"Depreciation, Depletion, Amortization": "6.03",
"Expenses": "22.1",
"Operating Expenses": "5.93",
"General and Administrative Expense": "-4.65",
"Other Expenses": "21.2",
"Comprehensive Net Income": "16.0",
"Economic Capital Ratio": "9.13"
},
"2021": {
"Liabilities": "-12.9",
"Stockholders Equity": "7.97",
"ECR before LimitedLiability": "-5.36",
"Liabilities, Current": "-23.9",
"Long-term Debt": "5.64",
"Property, Plant and Equipment": "-9.43",
"Assets": "17.6",
"Oil and Gas Property": "-8.24",
"Assets, Current": "31.1",
"Other Revenues": "-9.26",
"Revenues": "-28.3",
"Net Income": "-3.78",
"Revenue from Contract with Customer": "-22.3",
"Expenses": "22.1",
"Other Expenses": "16.4",
"Cost of Goods and Services Sold": "3.06",
"Depreciation, Depletion, Amortization": "4.67",
"General and Administrative Expense": "-5.44",
"Comprehensive Net Income": "-3.53",
"Other Net Income": "7.14",
"Economic Capital Ratio": "-11.3"
},
"2023": {
"Liabilities, Current": "-31.2",
"Liabilities": "-16.7",
"Assets": "13.1",
"ECR before LimitedLiability": "-12.3",
"Long-term Debt": "6.59",
"Other Liabilities": "2.99",
"Assets, Current": "32.6",
"Oil and Gas Property": "-7.95",
"Property, Plant and Equipment": "-11.2",
"Other Revenues": "-9.60",
"Revenues": "-30.2",
"Net Income": "-5.93",
"Revenue from Contract with Customer": "-21.0",
"Expenses": "20.6",
"Other Expenses": "21.3",
"General and Administrative Expense": "-9.88",
"Depreciation, Depletion, Amortization": "5.49",
"Cost of Goods and Services Sold": "2.31",
"Comprehensive Net Income": "-5.80",
"Other Net Income": "8.71",
"Economic Capital Ratio": "-21.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000775057_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,292",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "12",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-175",
"Other Liabilities": "0",
"Other Net Income": "38",
"Other Revenues": "64",
"Property, Plant and Equipment": "97",
"Revenue from Contract with Customer": "0",
"Taxes": "5.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,389",
"Revenues": "64",
"Expenses": "175",
"Stockholders Equity": "1,298",
"Net Income": "-73",
"Comprehensive Net Income": "-73",
"BaseVar": "1,912",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "83%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,286",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "39",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "161",
"Liabilities, Current": "1,091",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "204",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-204",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "121",
"Property, Plant and Equipment": "58",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,091",
"Assets": "2,344",
"Revenues": "121",
"Expenses": "204",
"Stockholders Equity": "1,253",
"Net Income": "-32",
"Comprehensive Net Income": "-32",
"BaseVar": "1,951",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "170",
"Liabilities, Current": "1,113",
"Long-term Debt": "97",
"Oil and Gas Property": "0",
"Operating Expenses": "179",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "31",
"Property, Plant and Equipment": "50",
"Revenue from Contract with Customer": "0",
"Taxes": "1.0"
},
"output_variables": {
"Liabilities": "1,210",
"Assets": "2,329",
"Revenues": "31",
"Expenses": "179",
"Stockholders Equity": "1,119",
"Net Income": "-130",
"Comprehensive Net Income": "-130",
"BaseVar": "1,911",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,061",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "7.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "173",
"Liabilities, Current": "1,109",
"Long-term Debt": "72",
"Oil and Gas Property": "0",
"Operating Expenses": "183",
"Other Assets": "95",
"Other Compr. Net Income": "0",
"Other Expenses": "-183",
"Other Liabilities": "0",
"Other Net Income": "57",
"Other Revenues": "44",
"Property, Plant and Equipment": "43",
"Revenue from Contract with Customer": "0",
"Taxes": "3.0"
},
"output_variables": {
"Liabilities": "1,181",
"Assets": "2,199",
"Revenues": "44",
"Expenses": "183",
"Stockholders Equity": "1,018",
"Net Income": "-82",
"Comprehensive Net Income": "-82",
"BaseVar": "1,866",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "77%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "6.0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "263",
"Liabilities, Current": "1,182",
"Long-term Debt": "20",
"Oil and Gas Property": "0",
"Operating Expenses": "273",
"Other Assets": "47",
"Other Compr. Net Income": "0",
"Other Expenses": "-273",
"Other Liabilities": "0",
"Other Net Income": "110",
"Other Revenues": "32",
"Property, Plant and Equipment": "29",
"Revenue from Contract with Customer": "0",
"Taxes": "4.0"
},
"output_variables": {
"Liabilities": "1,202",
"Assets": "2,334",
"Revenues": "32",
"Expenses": "273",
"Stockholders Equity": "1,132",
"Net Income": "-131",
"Comprehensive Net Income": "-131",
"BaseVar": "2,025",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7547842657438119,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000775057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000775057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000775057.svg"
},
{
"company_id": "0001156041",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001156041.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001156041.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001156041.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001156041_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001156041_main_keyfigs.svg",
"name": "Abundia Global Impact Group INC",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001156041.svg",
"report_text": "The relative strengths and weaknesses of Abundia Global Impact Group INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Abundia Global Impact Group INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Abundia Global Impact Group INC is the variable Operating Expenses, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 25% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001156041_2024_Abundia_Global_Impact_Group_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "16.9",
"Assets": "14.0",
"Stockholders Equity": "48.1",
"ECR before LimitedLiability": "41.3",
"Long-term Debt": "6.26",
"Liabilities, Current": "7.57",
"Other Liabilities": "4.29",
"Assets, Current": "7.00",
"Oil and Gas Property": "-2.52",
"Property, Plant and Equipment": "6.98",
"Revenues": "-16.1",
"Net Income": "-7.12",
"Other Revenues": "-16.1",
"Other Expenses": "30.3",
"Expenses": "14.2",
"General and Administrative Expense": "-9.73",
"Depreciation, Depletion, Amortization": "2.83",
"Operating Expenses": "-7.66",
"Comprehensive Net Income": "-7.06",
"Other Net Income": "-4.47",
"Economic Capital Ratio": "24.5"
},
"2012": {
"Other Liabilities": "0",
"Liabilities": "-0.0258",
"ECR before LimitedLiability": "-54.2",
"Liabilities, Current": "0",
"Long-term Debt": "0",
"Assets, Current": "0",
"Assets": "-5.31",
"Oil and Gas Property": "-2.24",
"Other Assets": "0",
"Property, Plant and Equipment": "-0.149",
"Revenues": "0",
"Net Income": "-53.4",
"Other Revenues": "0",
"Expenses": "-30.7",
"Operating Expenses": "-55.9",
"Other Expenses": "0",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-53.5",
"Economic Capital Ratio": "-79.7"
},
"2013": {
"Liabilities": "21.9",
"Assets": "29.9",
"Stockholders Equity": "35.7",
"ECR before LimitedLiability": "19.5",
"Liabilities, Current": "8.81",
"Long-term Debt": "8.16",
"Other Liabilities": "6.81",
"Property, Plant and Equipment": "3.59",
"Assets, Current": "43.3",
"Oil and Gas Property": "-10.3",
"Revenues": "-19.9",
"Net Income": "-29.3",
"Other Revenues": "-20.0",
"Expenses": "-8.01",
"Operating Expenses": "-32.9",
"General and Administrative Expense": "-35.9",
"Depreciation, Depletion, Amortization": "6.16",
"Other Expenses": "38.8",
"Comprehensive Net Income": "-29.5",
"Other Net Income": "-2.61",
"Economic Capital Ratio": "2.80"
},
"2014": {
"Other Liabilities": "0.219",
"Liabilities": "-9.15",
"Assets": "1.50",
"Stockholders Equity": "0.0376",
"Long-term Debt": "0.256",
"Liabilities, Current": "-24.0",
"Other Assets": "-0.0747",
"Oil and Gas Property": "-12.1",
"Assets, Current": "12.4",
"Revenues": "-16.7",
"Net Income": "-8.78",
"Other Revenues": "-16.0",
"Operating Expenses": "-13.5",
"Expenses": "1.30",
"General and Administrative Expense": "-6.69",
"Depreciation, Depletion, Amortization": "0.158",
"Other Expenses": "6.53",
"ECR before LimitedLiability": "0.0375",
"Comprehensive Net Income": "-8.72",
"Other Net Income": "-2.39",
"Economic Capital Ratio": "-25.0"
},
"2015": {
"Liabilities, Current": "1.22",
"Liabilities": "2.29",
"Stockholders Equity": "19.6",
"ECR before LimitedLiability": "17.0",
"Long-term Debt": "0.887",
"Assets, Current": "23.7",
"Assets": "20.6",
"Other Assets": "-1.08",
"Oil and Gas Property": "-10.4",
"Property, Plant and Equipment": "24.0",
"Other Revenues": "-7.35",
"Revenues": "-7.75",
"Net Income": "-13.0",
"Depreciation, Depletion, Amortization": "-5.46",
"Expenses": "-11.4",
"Other Expenses": "38.6",
"Operating Expenses": "-73.3",
"General and Administrative Expense": "-11.8",
"Comprehensive Net Income": "-12.9",
"Other Net Income": "2.69",
"Economic Capital Ratio": "-4.65"
},
"2016": {
"Long-term Debt": "-1.06",
"Liabilities": "-2.03",
"Stockholders Equity": "9.83",
"ECR before LimitedLiability": "-29.9",
"Liabilities, Current": "-0.962",
"Other Assets": "1.44",
"Assets": "-3.95",
"Property, Plant and Equipment": "23.1",
"Assets, Current": "-3.04",
"Oil and Gas Property": "-21.7",
"Revenues": "-11.8",
"Net Income": "-68.1",
"Other Revenues": "-12.1",
"Expenses": "-41.9",
"General and Administrative Expense": "-37.1",
"Depreciation, Depletion, Amortization": "-2.92",
"Operating Expenses": "-90.9",
"Other Expenses": "24.0",
"Other Net Income": "1.29",
"Comprehensive Net Income": "-67.8",
"Economic Capital Ratio": "-48.5"
},
"2017": {
"Long-term Debt": "11.6",
"Liabilities": "23.9",
"Assets": "23.0",
"Stockholders Equity": "28.2",
"ECR before LimitedLiability": "6.82",
"Other Liabilities": "4.21",
"Liabilities, Current": "10.1",
"Oil and Gas Property": "-12.6",
"Property, Plant and Equipment": "36.4",
"Revenues": "-21.9",
"Net Income": "-36.4",
"Other Revenues": "-21.2",
"Operating Expenses": "-40.4",
"Expenses": "-21.7",
"Taxes": "0.946",
"Other Expenses": "30.3",
"General and Administrative Expense": "-32.4",
"Depreciation, Depletion, Amortization": "3.47",
"Comprehensive Net Income": "-36.4",
"Other Net Income": "6.00",
"Economic Capital Ratio": "-4.77"
},
"2018": {
"Liabilities": "32.1",
"Expenses": "-15.0",
"Stockholders Equity": "33.6",
"ECR before LimitedLiability": "43.4",
"Liabilities, Current": "14.8",
"Other Liabilities": "7.30",
"Long-term Debt": "13.7",
"Assets": "1.41",
"Property, Plant and Equipment": "7.16",
"Oil and Gas Property": "-1.88",
"Revenues": "11.8",
"Revenue from Contract with Customer": "30.5",
"Other Revenues": "-17.0",
"Cost of Goods and Services Sold": "0.957",
"Depreciation, Depletion, Amortization": "-0.617",
"Taxes": "0.958",
"Other Expenses": "44.0",
"Operating Expenses": "-36.4",
"General and Administrative Expense": "-20.9",
"Economic Capital Ratio": "29.0",
"Other Net Income": "3.55"
},
"2020": {
"Liabilities, Current": "1.45",
"Liabilities": "3.23",
"Stockholders Equity": "14.3",
"ECR before LimitedLiability": "-6.05",
"Long-term Debt": "1.43",
"Property, Plant and Equipment": "23.3",
"Assets": "8.15",
"Assets, Current": "1.72",
"Other Assets": "2.57",
"Oil and Gas Property": "-5.82",
"Other Revenues": "-4.14",
"Revenues": "-5.87",
"Net Income": "-43.6",
"Revenue from Contract with Customer": "-2.73",
"Expenses": "-21.6",
"Operating Expenses": "-69.8",
"General and Administrative Expense": "-6.32",
"Other Expenses": "29.8",
"Comprehensive Net Income": "-43.3",
"Other Net Income": "1.66",
"Economic Capital Ratio": "-18.6"
},
"2021": {
"Liabilities": "26.4",
"Assets": "13.7",
"Stockholders Equity": "52.9",
"ECR before LimitedLiability": "29.4",
"Liabilities, Current": "16.4",
"Other Liabilities": "3.58",
"Long-term Debt": "7.95",
"Property, Plant and Equipment": "4.95",
"Oil and Gas Property": "-3.30",
"Assets, Current": "11.3",
"Other Revenues": "-12.3",
"Revenues": "-14.0",
"Net Income": "-13.9",
"Revenue from Contract with Customer": "-4.25",
"Expenses": "-3.39",
"Other Expenses": "33.8",
"General and Administrative Expense": "-16.8",
"Operating Expenses": "-21.5",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "3.64",
"Economic Capital Ratio": "23.4"
},
"2022": {
"Long-term Debt": "7.57",
"Liabilities": "23.6",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "17.9",
"Liabilities, Current": "13.0",
"Other Liabilities": "3.95",
"Oil and Gas Property": "-2.19",
"Assets": "10.5",
"Assets, Current": "5.55",
"Property, Plant and Equipment": "2.66",
"Other Assets": "2.85",
"Other Revenues": "-12.0",
"Revenues": "-18.0",
"Net Income": "-16.2",
"Other Expenses": "31.3",
"Gains/Losses on Derivatives": "2.33",
"Revenue from Contract with Customer": "-8.34",
"Comprehensive Net Income": "-16.6",
"Operating Expenses": "-18.1",
"General and Administrative Expense": "-14.9",
"Economic Capital Ratio": "12.5"
},
"2023": {
"Liabilities, Current": "11.8",
"Liabilities": "18.0",
"Stockholders Equity": "19.5",
"ECR before LimitedLiability": "-15.8",
"Long-term Debt": "10.1",
"Assets, Current": "17.9",
"Assets": "12.6",
"Oil and Gas Property": "-12.7",
"Other Assets": "20.0",
"Property, Plant and Equipment": "-12.1",
"Other Revenues": "-18.6",
"Revenues": "-37.8",
"Net Income": "-52.4",
"Revenue from Contract with Customer": "-20.1",
"Operating Expenses": "-66.3",
"Expenses": "-43.2",
"Other Expenses": "21.3",
"General and Administrative Expense": "-25.8",
"Comprehensive Net Income": "-52.2",
"Other Net Income": "18.6",
"Economic Capital Ratio": "-24.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001156041_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,934",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "186",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,953",
"Liabilities, Current": "297",
"Long-term Debt": "41",
"Oil and Gas Property": "0",
"Operating Expenses": "6,007",
"Other Assets": "4,929",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,709",
"Other Liabilities": "3.6",
"Other Net Income": "101",
"Other Revenues": "0",
"Property, Plant and Equipment": "23,796",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "342",
"Assets": "48,658",
"Revenues": "0",
"Expenses": "4,436",
"Stockholders Equity": "48,316",
"Net Income": "-4,335",
"Comprehensive Net Income": "-4,335",
"BaseVar": "27,313",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,251",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "67",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,027",
"Liabilities, Current": "5,106",
"Long-term Debt": "7.9",
"Oil and Gas Property": "0",
"Operating Expenses": "57,266",
"Other Assets": "3.2",
"Other Compr. Net Income": "-106",
"Other Expenses": "-4,877",
"Other Liabilities": "193",
"Other Net Income": "725",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,887",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,307",
"Assets": "20,141",
"Revenues": "0",
"Expenses": "57,483",
"Stockholders Equity": "14,834",
"Net Income": "-56,757",
"Comprehensive Net Income": "-56,864",
"BaseVar": "48,879",
"ECR before LimitedLiability": "-496%",
"Economic Capital Ratio": "0.000087%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,546",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "25",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,417",
"Liabilities, Current": "230",
"Long-term Debt": "8.4",
"Oil and Gas Property": "0",
"Operating Expenses": "3,611",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,455",
"Other Liabilities": "8.4",
"Other Net Income": "425",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,863",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "246",
"Assets": "13,412",
"Revenues": "0",
"Expenses": "3,598",
"Stockholders Equity": "13,166",
"Net Income": "-3,173",
"Comprehensive Net Income": "-3,173",
"BaseVar": "9,324",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,111",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "360",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,357",
"Liabilities, Current": "9,314",
"Long-term Debt": "28",
"Oil and Gas Property": "0",
"Operating Expenses": "4,322",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,714",
"Other Liabilities": "0",
"Other Net Income": "-29",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,500",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "9,343",
"Assets": "18,614",
"Revenues": "0",
"Expenses": "4,324",
"Stockholders Equity": "9,272",
"Net Income": "-4,353",
"Comprehensive Net Income": "-4,353",
"BaseVar": "16,678",
"ECR before LimitedLiability": "-5.5%",
"Economic Capital Ratio": "54%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "757",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,541",
"Liabilities, Current": "40",
"Long-term Debt": "25",
"Oil and Gas Property": "0",
"Operating Expenses": "4,164",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,279",
"Other Liabilities": "0",
"Other Net Income": "353",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,133",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "65",
"Assets": "5,560",
"Revenues": "0",
"Expenses": "4,183",
"Stockholders Equity": "5,495",
"Net Income": "-3,830",
"Comprehensive Net Income": "-3,830",
"BaseVar": "5,625",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "41%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "485",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "303",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,831",
"Liabilities, Current": "61",
"Long-term Debt": "27",
"Oil and Gas Property": "0",
"Operating Expenses": "2,815",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,133",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property, Plant and Equipment": "2,457",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "89",
"Assets": "2,945",
"Revenues": "0",
"Expenses": "2,815",
"Stockholders Equity": "2,856",
"Net Income": "-2,642",
"Comprehensive Net Income": "-2,642",
"BaseVar": "3,369",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "743",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "161",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,823",
"Liabilities, Current": "152",
"Long-term Debt": "36",
"Oil and Gas Property": "0",
"Operating Expenses": "2,507",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,984",
"Other Liabilities": "49",
"Other Net Income": "469",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,814",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "237",
"Assets": "7,560",
"Revenues": "0",
"Expenses": "2,507",
"Stockholders Equity": "7,324",
"Net Income": "-2,038",
"Comprehensive Net Income": "-2,038",
"BaseVar": "5,743",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "81%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "958",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "358",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,423",
"Liabilities, Current": "63",
"Long-term Debt": "39",
"Oil and Gas Property": "0",
"Operating Expenses": "2,695",
"Other Assets": "3.2",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,780",
"Other Liabilities": "44",
"Other Net Income": "87",
"Other Revenues": "113",
"Property, Plant and Equipment": "6,861",
"Revenue from Contract with Customer": "2,243",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "145",
"Assets": "7,823",
"Revenues": "2,357",
"Expenses": "2,695",
"Stockholders Equity": "7,677",
"Net Income": "-251",
"Comprehensive Net Income": "-251",
"BaseVar": "7,170",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "124%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,374",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "365",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,447",
"Liabilities, Current": "232",
"Long-term Debt": "172",
"Oil and Gas Property": "0",
"Operating Expenses": "4,735",
"Other Assets": "458",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,812",
"Other Liabilities": "0",
"Other Net Income": "146",
"Other Revenues": "0",
"Property, Plant and Equipment": "5,011",
"Revenue from Contract with Customer": "552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "403",
"Assets": "6,842",
"Revenues": "552",
"Expenses": "4,735",
"Stockholders Equity": "6,439",
"Net Income": "-4,037",
"Comprehensive Net Income": "-4,037",
"BaseVar": "6,991",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "47%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,195",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "246",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,493",
"Liabilities, Current": "142",
"Long-term Debt": "280",
"Oil and Gas Property": "0",
"Operating Expenses": "2,364",
"Other Assets": "731",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,738",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,808",
"Revenue from Contract with Customer": "1,330",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "422",
"Assets": "10,734",
"Revenues": "1,330",
"Expenses": "2,364",
"Stockholders Equity": "10,312",
"Net Income": "-1,022",
"Comprehensive Net Income": "-1,022",
"BaseVar": "7,876",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "111%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,796",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "205",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,580",
"Liabilities, Current": "195",
"Long-term Debt": "219",
"Oil and Gas Property": "0",
"Operating Expenses": "2,417",
"Other Assets": "2,318",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,786",
"Other Liabilities": "0",
"Other Net Income": "34",
"Other Revenues": "0",
"Property, Plant and Equipment": "4,617",
"Revenue from Contract with Customer": "1,639",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "414",
"Assets": "11,731",
"Revenues": "1,639",
"Expenses": "2,417",
"Stockholders Equity": "11,317",
"Net Income": "-744",
"Comprehensive Net Income": "-744",
"BaseVar": "8,608",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "117%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "4,166",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "168",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,853",
"Liabilities, Current": "249",
"Long-term Debt": "134",
"Oil and Gas Property": "0",
"Operating Expenses": "5,375",
"Other Assets": "4,654",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,020",
"Other Liabilities": "0",
"Other Net Income": "1,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,559",
"Revenue from Contract with Customer": "794",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "383",
"Assets": "10,379",
"Revenues": "794",
"Expenses": "5,375",
"Stockholders Equity": "9,996",
"Net Income": "-3,211",
"Comprehensive Net Income": "-3,211",
"BaseVar": "10,055",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 0.7200530865809516,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001156041.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001156041.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001156041.svg"
},
{
"company_id": "0001509991",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001509991.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001509991.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001509991.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001509991_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509991_main_keyfigs.svg",
"name": "Kosmos Energy Ltd",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001509991.svg",
"report_text": "The relative strengths and weaknesses of Kosmos Energy Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kosmos Energy Ltd compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Kosmos Energy Ltd is the variable Long-term Debt, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 71%, being 26% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001509991_2024_Kosmos_Energy_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "-19.9",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "3.87",
"Long-term Debt": "-26.0",
"Other Liabilities": "3.71",
"Assets, Current": "11.0",
"Assets": "-2.49",
"Other Assets": "-16.5",
"Oil and Gas Property": "6.55",
"Property, Plant and Equipment": "7.90",
"Revenues": "9.11",
"Net Income": "13.9",
"Other Revenues": "9.19",
"Other Expenses": "-12.6",
"Expenses": "12.7",
"General and Administrative Expense": "5.40",
"Depreciation, Depletion, Amortization": "5.61",
"Operating Expenses": "14.4",
"Comprehensive Net Income": "14.1",
"Other Net Income": "-7.51",
"Economic Capital Ratio": "-12.9"
},
"2012": {
"Other Liabilities": "3.51",
"Liabilities": "-13.0",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "21.8",
"Liabilities, Current": "5.45",
"Long-term Debt": "-24.4",
"Revenues": "13.9",
"Net Income": "21.8",
"Other Revenues": "14.0",
"Expenses": "13.1",
"Operating Expenses": "15.2",
"Other Expenses": "-2.26",
"Depreciation, Depletion, Amortization": "-3.95",
"General and Administrative Expense": "3.56",
"Oil and Gas Property": "9.69",
"Other Assets": "-18.8",
"Property, Plant and Equipment": "14.8",
"Assets, Current": "8.42",
"Comprehensive Net Income": "21.8",
"Other Net Income": "-5.09",
"Economic Capital Ratio": "-3.73"
},
"2013": {
"Liabilities": "-8.76",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "4.38",
"Liabilities, Current": "6.11",
"Long-term Debt": "-20.0",
"Other Liabilities": "3.18",
"Other Assets": "-19.5",
"Assets": "-6.13",
"Property, Plant and Equipment": "14.0",
"Assets, Current": "7.54",
"Oil and Gas Property": "5.69",
"Revenues": "19.5",
"Net Income": "12.5",
"Other Revenues": "19.4",
"Comprehensive Net Income": "12.2",
"Other Net Income": "-11.0",
"General and Administrative Expense": "2.32",
"Depreciation, Depletion, Amortization": "-4.72",
"Operating Expenses": "6.59",
"Other Expenses": "-4.02",
"Economic Capital Ratio": "-12.3"
},
"2014": {
"Other Liabilities": "-1.22",
"Liabilities": "-14.5",
"Stockholders Equity": "-6.45",
"ECR before LimitedLiability": "38.7",
"Long-term Debt": "-13.3",
"Other Assets": "-11.5",
"Assets": "1.56",
"Property, Plant and Equipment": "8.60",
"Oil and Gas Property": "7.51",
"Assets, Current": "5.54",
"Revenues": "16.7",
"Net Income": "38.1",
"Other Revenues": "17.5",
"Operating Expenses": "13.8",
"Expenses": "26.8",
"General and Administrative Expense": "2.28",
"Depreciation, Depletion, Amortization": "-1.96",
"Other Expenses": "10.6",
"Comprehensive Net Income": "38.1",
"Other Net Income": "-6.61",
"Economic Capital Ratio": "13.7"
},
"2015": {
"Liabilities": "-19.0",
"Stockholders Equity": "1.76",
"ECR before LimitedLiability": "51.2",
"Long-term Debt": "-12.8",
"Other Liabilities": "-6.34",
"Assets, Current": "4.61",
"Assets": "15.6",
"Other Assets": "-19.2",
"Oil and Gas Property": "21.2",
"Property, Plant and Equipment": "21.5",
"Other Revenues": "6.03",
"Revenues": "5.05",
"Net Income": "25.2",
"Depreciation, Depletion, Amortization": "1.43",
"Expenses": "24.9",
"Other Expenses": "21.7",
"Operating Expenses": "14.8",
"General and Administrative Expense": "3.42",
"Comprehensive Net Income": "25.3",
"Other Net Income": "-3.90",
"Economic Capital Ratio": "29.5"
},
"2016": {
"Long-term Debt": "-16.9",
"Liabilities": "-18.9",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "6.61",
"Other Liabilities": "-5.19",
"Liabilities, Current": "3.33",
"Other Assets": "-25.2",
"Assets": "2.37",
"Property, Plant and Equipment": "8.40",
"Assets, Current": "-2.44",
"Oil and Gas Property": "8.18",
"Expenses": "7.44",
"Net Income": "6.84",
"Other Revenues": "-2.83",
"General and Administrative Expense": "6.61",
"Depreciation, Depletion, Amortization": "2.48",
"Operating Expenses": "6.62",
"Other Expenses": "3.22",
"Comprehensive Net Income": "6.84",
"Other Net Income": "-5.29",
"Economic Capital Ratio": "-11.9"
},
"2017": {
"Long-term Debt": "-16.4",
"Liabilities": "-18.2",
"Assets": "-4.96",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "-13.7",
"Other Liabilities": "4.18",
"Deferred Tax Liab., Net": "-9.25",
"Liabilities, Current": "2.95",
"Other Assets": "-22.0",
"Oil and Gas Property": "6.56",
"Property, Plant and Equipment": "6.37",
"Operating Expenses": "6.27",
"Expenses": "6.17",
"Net Income": "3.82",
"Other Revenues": "3.86",
"Other Expenses": "-11.9",
"General and Administrative Expense": "6.21",
"Depreciation, Depletion, Amortization": "-3.00",
"Comprehensive Net Income": "3.82",
"Other Net Income": "-6.76",
"Economic Capital Ratio": "-25.3"
},
"2018": {
"Deferred Tax Liab., Net": "-6.73",
"Liabilities": "-21.9",
"Assets": "-3.43",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "-16.8",
"Liabilities, Current": "4.98",
"Other Liabilities": "4.97",
"Long-term Debt": "-26.9",
"Other Assets": "-24.3",
"Property, Plant and Equipment": "9.99",
"Oil and Gas Property": "10.4",
"Revenues": "-9.48",
"Net Income": "2.62",
"Revenue from Contract with Customer": "-17.1",
"Other Revenues": "8.80",
"Expenses": "9.51",
"Depreciation, Depletion, Amortization": "-3.53",
"Operating Expenses": "3.97",
"General and Administrative Expense": "5.78",
"Comprehensive Net Income": "2.68",
"Economic Capital Ratio": "-31.2"
},
"2019": {
"Liabilities, Current": "4.28",
"Liabilities": "-21.5",
"Stockholders Equity": "-25.1",
"ECR before LimitedLiability": "-12.1",
"Long-term Debt": "-20.1",
"Deferred Tax Liab., Net": "-8.52",
"Assets, Current": "-2.86",
"Assets": "-8.01",
"Oil and Gas Property": "9.59",
"Property, Plant and Equipment": "8.94",
"Other Assets": "-24.3",
"Expenses": "8.79",
"Other Revenues": "9.82",
"Net Income": "8.82",
"Depreciation, Depletion, Amortization": "-7.32",
"Cost of Goods and Services Sold": "3.85",
"General and Administrative Expense": "4.11",
"Operating Expenses": "6.13",
"Comprehensive Net Income": "8.83",
"Revenue from Contract with Customer": "-23.0",
"Economic Capital Ratio": "-22.1"
},
"2020": {
"Liabilities, Current": "0.237",
"Liabilities": "-16.5",
"Stockholders Equity": "-16.0",
"Long-term Debt": "-18.1",
"Other Revenues": "1.14",
"Revenues": "-1.52",
"Net Income": "1.98",
"Revenue from Contract with Customer": "-13.6",
"Depreciation, Depletion, Amortization": "-0.184",
"Expenses": "2.87",
"Operating Expenses": "0.761",
"Cost of Goods and Services Sold": "0.190",
"General and Administrative Expense": "0.368",
"Other Expenses": "0.959",
"Property, Plant and Equipment": "3.14",
"ECR before LimitedLiability": "0.462",
"Oil and Gas Property": "5.65",
"Other Assets": "-23.2",
"Comprehensive Net Income": "2.03",
"Other Net Income": "0.235",
"Economic Capital Ratio": "-12.1"
},
"2021": {
"Deferred Tax Liab., Net": "-7.45",
"Liabilities": "-20.6",
"Property, Plant and Equipment": "5.07",
"Stockholders Equity": "-18.8",
"Liabilities, Current": "3.68",
"Long-term Debt": "-29.8",
"Other Revenues": "4.13",
"Revenues": "-12.7",
"ECR before LimitedLiability": "-24.2",
"Revenue from Contract with Customer": "-30.5",
"Expenses": "3.63",
"Other Expenses": "-5.85",
"Cost of Goods and Services Sold": "3.56",
"Depreciation, Depletion, Amortization": "-4.99",
"General and Administrative Expense": "3.57",
"Operating Expenses": "3.63",
"Assets, Current": "-5.07",
"Other Assets": "-26.6",
"Oil and Gas Property": "6.26",
"Economic Capital Ratio": "-30.2",
"Other Net Income": "3.56"
},
"2022": {
"Long-term Debt": "-28.4",
"Liabilities": "-17.0",
"Assets": "-6.73",
"Stockholders Equity": "-20.7",
"Comprehensive Net Income": "-4.30",
"ECR before LimitedLiability": "-29.5",
"Liabilities, Current": "8.78",
"Deferred Tax Liab., Net": "-4.84",
"Other Liabilities": "4.06",
"Oil and Gas Property": "15.8",
"Assets, Current": "-6.00",
"Property, Plant and Equipment": "15.4",
"Other Assets": "-22.1",
"Depreciation, Depletion, Amortization": "-6.08",
"Revenue from Contract with Customer": "-41.7",
"Operating Expenses": "8.98",
"General and Administrative Expense": "7.69",
"Other Revenues": "17.8",
"Other Expenses": "-17.1",
"Gains/Losses on Derivatives": "3.70",
"Economic Capital Ratio": "-34.9"
},
"2023": {
"Liabilities, Current": "4.93",
"Liabilities": "-23.1",
"Assets": "-5.22",
"Stockholders Equity": "-22.3",
"ECR before LimitedLiability": "-16.9",
"Long-term Debt": "-31.3",
"Other Liabilities": "3.71",
"Assets, Current": "-5.62",
"Oil and Gas Property": "-10.6",
"Property, Plant and Equipment": "16.8",
"Other Revenues": "17.2",
"Revenues": "-3.63",
"Net Income": "8.11",
"Revenue from Contract with Customer": "-26.8",
"Operating Expenses": "12.1",
"Expenses": "9.61",
"Other Expenses": "-7.83",
"General and Administrative Expense": "5.15",
"Depreciation, Depletion, Amortization": "-3.66",
"Comprehensive Net Income": "8.31",
"Economic Capital Ratio": "-25.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001509991_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,112,481",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "113,579",
"Liabilities, Current": "339,607",
"Long-term Debt": "1,143,993",
"Oil and Gas Property": "1,367,265",
"Operating Expenses": "126,409",
"Other Assets": "-1,304,853",
"Other Compr. Net Income": "1,907",
"Other Expenses": "414,435",
"Other Liabilities": "47,608",
"Other Net Income": "0",
"Other Revenues": "676,780",
"Property, Plant and Equipment": "1,377,041",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,531,208",
"Assets": "2,551,934",
"Revenues": "676,780",
"Expenses": "654,423",
"Stockholders Equity": "1,020,726",
"Net Income": "22,357",
"Comprehensive Net Income": "24,264",
"BaseVar": "2,868,099",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "79%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "750,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "185,707",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "160,027",
"Liabilities, Current": "190,253",
"Long-term Debt": "1,042,827",
"Oil and Gas Property": "1,510,312",
"Operating Expenses": "97,712",
"Other Assets": "-1,420,069",
"Other Compr. Net Income": "1,190",
"Other Expenses": "295,791",
"Other Liabilities": "104,137",
"Other Net Income": "0",
"Other Revenues": "672,209",
"Property, Plant and Equipment": "1,525,762",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,337,217",
"Assets": "2,366,123",
"Revenues": "672,209",
"Expenses": "739,237",
"Stockholders Equity": "1,028,906",
"Net Income": "-67,028",
"Comprehensive Net Income": "-65,838",
"BaseVar": "2,727,504",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "76%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "734,961",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "222,544",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "158,421",
"Liabilities, Current": "219,324",
"Long-term Debt": "963,941",
"Oil and Gas Property": "1,508,062",
"Operating Expenses": "230,314",
"Other Assets": "-1,420,159",
"Other Compr. Net Income": "-1,527",
"Other Expenses": "332,193",
"Other Liabilities": "170,226",
"Other Net Income": "0",
"Other Revenues": "852,428",
"Property, Plant and Equipment": "1,522,962",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,353,491",
"Assets": "2,345,826",
"Revenues": "852,428",
"Expenses": "943,472",
"Stockholders Equity": "992,335",
"Net Income": "-91,044",
"Comprehensive Net Income": "-92,571",
"BaseVar": "2,964,063",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "74%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,010,476",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "198,080",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "135,231",
"Liabilities, Current": "448,771",
"Long-term Debt": "847,075",
"Oil and Gas Property": "1,773,186",
"Operating Expenses": "93,519",
"Other Assets": "-1,595,742",
"Other Compr. Net Income": "-1,391",
"Other Expenses": "176,538",
"Other Liabilities": "337,961",
"Other Net Income": "0",
"Other Revenues": "882,738",
"Property, Plant and Equipment": "1,784,846",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,633,807",
"Assets": "2,972,766",
"Revenues": "882,738",
"Expenses": "603,368",
"Stockholders Equity": "1,338,959",
"Net Income": "279,370",
"Comprehensive Net Income": "277,979",
"BaseVar": "3,225,535",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "93%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "734,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "155,966",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "136,809",
"Liabilities, Current": "456,741",
"Long-term Debt": "918,607",
"Oil and Gas Property": "2,314,226",
"Operating Expenses": "156,203",
"Other Assets": "-2,168,163",
"Other Compr. Net Income": "-767",
"Other Expenses": "92,414",
"Other Liabilities": "502,189",
"Other Net Income": "0",
"Other Revenues": "471,556",
"Property, Plant and Equipment": "2,322,839",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,877,537",
"Assets": "3,203,050",
"Revenues": "471,556",
"Expenses": "541,392",
"Stockholders Equity": "1,325,513",
"Net Income": "-69,836",
"Comprehensive Net Income": "-70,603",
"BaseVar": "3,168,797",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "75%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "475,187",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "140,404",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,623",
"Liabilities, Current": "370,025",
"Long-term Debt": "1,408,020",
"Oil and Gas Property": "2,700,889",
"Operating Expenses": "202,280",
"Other Assets": "-2,543,503",
"Other Compr. Net Income": "0",
"Other Expenses": "238,828",
"Other Liabilities": "482,221",
"Other Net Income": "0",
"Other Revenues": "385,355",
"Property, Plant and Equipment": "2,708,892",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,260,266",
"Assets": "3,341,465",
"Revenues": "385,355",
"Expenses": "669,135",
"Stockholders Equity": "1,081,199",
"Net Income": "-283,780",
"Comprehensive Net Income": "-283,780",
"BaseVar": "3,454,649",
"ECR before LimitedLiability": "6.7%",
"Economic Capital Ratio": "61%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "533,602",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "476,548",
"Depreciation, Depletion, Amortization": "255,203",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "68,302",
"Liabilities, Current": "428,730",
"Long-term Debt": "1,390,213",
"Oil and Gas Property": "2,310,973",
"Operating Expenses": "216,050",
"Other Assets": "-1,969,800",
"Other Compr. Net Income": "0",
"Other Expenses": "320,073",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "636,836",
"Property, Plant and Equipment": "2,317,828",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,295,491",
"Assets": "3,192,603",
"Revenues": "636,836",
"Expenses": "859,628",
"Stockholders Equity": "897,112",
"Net Income": "-222,792",
"Comprehensive Net Income": "-222,792",
"BaseVar": "3,671,855",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "60%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "509,700",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "477,179",
"Depreciation, Depletion, Amortization": "329,835",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,856",
"Liabilities, Current": "384,308",
"Long-term Debt": "2,285,224",
"Oil and Gas Property": "3,444,864",
"Operating Expenses": "526,219",
"Other Assets": "-3,326,076",
"Other Compr. Net Income": "0",
"Other Expenses": "40,450",
"Other Liabilities": "0",
"Other Net Income": "7,666",
"Other Revenues": "894,703",
"Property, Plant and Equipment": "3,459,701",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,146,711",
"Assets": "4,088,189",
"Revenues": "894,703",
"Expenses": "996,360",
"Stockholders Equity": "941,478",
"Net Income": "-93,991",
"Comprehensive Net Income": "-93,991",
"BaseVar": "4,794,662",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "64%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "566,557",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "653,221",
"Depreciation, Depletion, Amortization": "563,861",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "110,010",
"Liabilities, Current": "539,101",
"Long-term Debt": "2,283,208",
"Oil and Gas Property": "3,624,751",
"Operating Expenses": "583,568",
"Other Assets": "-3,516,408",
"Other Compr. Net Income": "0",
"Other Expenses": "308,247",
"Other Liabilities": "0",
"Other Net Income": "10,493",
"Other Revenues": "1,499,416",
"Property, Plant and Equipment": "3,642,332",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,475,530",
"Assets": "4,317,232",
"Revenues": "1,499,416",
"Expenses": "1,565,686",
"Stockholders Equity": "841,702",
"Net Income": "-55,777",
"Comprehensive Net Income": "-55,777",
"BaseVar": "5,803,250",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "63%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "400,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "573,619",
"Depreciation, Depletion, Amortization": "485,862",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "72,142",
"Liabilities, Current": "460,199",
"Long-term Debt": "2,393,621",
"Oil and Gas Property": "3,310,276",
"Operating Expenses": "423,093",
"Other Assets": "-3,163,887",
"Other Compr. Net Income": "0",
"Other Expenses": "326,687",
"Other Liabilities": "0",
"Other Net Income": "92,165",
"Other Revenues": "804,033",
"Property, Plant and Equipment": "3,320,913",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,427,439",
"Assets": "3,867,593",
"Revenues": "804,033",
"Expenses": "1,307,784",
"Stockholders Equity": "440,154",
"Net Income": "-411,586",
"Comprehensive Net Income": "-411,586",
"BaseVar": "5,013,985",
"ECR before LimitedLiability": "-8.0%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "541,952",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "711,038",
"Depreciation, Depletion, Amortization": "467,221",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "91,529",
"Liabilities, Current": "530,952",
"Long-term Debt": "3,169,424",
"Oil and Gas Property": "4,177,323",
"Operating Expenses": "411,388",
"Other Assets": "-3,962,611",
"Other Compr. Net Income": "0",
"Other Expenses": "441,537",
"Other Liabilities": "0",
"Other Net Income": "1,826",
"Other Revenues": "1,332,013",
"Property, Plant and Equipment": "4,183,987",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,411,414",
"Assets": "4,940,651",
"Revenues": "1,332,013",
"Expenses": "1,411,675",
"Stockholders Equity": "529,237",
"Net Income": "-77,836",
"Comprehensive Net Income": "-77,836",
"BaseVar": "6,378,251",
"ECR before LimitedLiability": "3.6%",
"Economic Capital Ratio": "58%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "468,721",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "468,445",
"Depreciation, Depletion, Amortization": "498,256",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "100,856",
"Liabilities, Current": "574,254",
"Long-term Debt": "2,749,441",
"Oil and Gas Property": "3,837,437",
"Operating Expenses": "537,286",
"Other Assets": "-3,568,817",
"Other Compr. Net Income": "0",
"Other Expenses": "936,826",
"Other Liabilities": "0",
"Other Net Income": "54,420",
"Other Revenues": "2,245,355",
"Property, Plant and Equipment": "3,842,647",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,792,140",
"Assets": "4,579,988",
"Revenues": "2,245,355",
"Expenses": "2,073,224",
"Stockholders Equity": "787,848",
"Net Income": "226,551",
"Comprehensive Net Income": "226,551",
"BaseVar": "6,897,323",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "70%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "422,713",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "363,918",
"Depreciation, Depletion, Amortization": "444,927",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "99,532",
"Liabilities, Current": "554,830",
"Long-term Debt": "2,987,049",
"Oil and Gas Property": "0",
"Operating Expenses": "432,375",
"Other Assets": "355,192",
"Other Compr. Net Income": "0",
"Other Expenses": "511,181",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "1,701,608",
"Property, Plant and Equipment": "4,160,229",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,905,797",
"Assets": "4,938,134",
"Revenues": "1,701,608",
"Expenses": "1,488,015",
"Stockholders Equity": "1,032,337",
"Net Income": "213,520",
"Comprehensive Net Income": "213,520",
"BaseVar": "6,399,577",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "71%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 0.7091375541337485,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001509991.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001509991.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001509991.svg"
},
{
"company_id": "0001273441",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001273441.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001273441.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001273441.webp",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001273441_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001273441_main_keyfigs.svg",
"name": "GRAN Tierra Energy INC",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001273441.svg",
"report_text": "The relative strengths and weaknesses of GRAN Tierra Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GRAN Tierra Energy INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 17% points.The greatest weakness of GRAN Tierra Energy INC is the variable Other Assets, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 70%, being 26% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001273441_2024_GRAN_Tierra_Energy_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities": "2.54",
"Stockholders Equity": "0.973",
"ECR before LimitedLiability": "0.961",
"Long-term Debt": "8.38",
"Other Liabilities": "-6.78",
"Liabilities, Current": "0.293",
"Assets, Current": "6.00",
"Assets": "-0.248",
"Property, Plant and Equipment": "-1.20",
"Other Assets": "-8.54",
"Oil and Gas Property": "13.7",
"Revenues": "9.98",
"Net Income": "-0.280",
"Other Revenues": "10.1",
"Expenses": "-3.04",
"Taxes": "0.772",
"Depreciation, Depletion, Amortization": "6.20",
"Other Expenses": "-7.98",
"General and Administrative Expense": "-1.56",
"Other Net Income": "-6.77",
"Economic Capital Ratio": "1.86"
},
"2011": {
"Liabilities": "2.99",
"Stockholders Equity": "2.16",
"ECR before LimitedLiability": "37.9",
"Long-term Debt": "8.42",
"Liabilities, Current": "-1.25",
"Other Liabilities": "-4.73",
"Revenues": "26.0",
"Net Income": "23.0",
"Other Revenues": "26.1",
"Other Expenses": "-18.2",
"Expenses": "4.67",
"General and Administrative Expense": "5.59",
"Depreciation, Depletion, Amortization": "5.20",
"Operating Expenses": "12.2",
"Assets, Current": "1.49",
"Other Assets": "-6.53",
"Oil and Gas Property": "5.42",
"Property, Plant and Equipment": "6.10",
"Comprehensive Net Income": "23.1",
"Other Net Income": "-7.12",
"Economic Capital Ratio": "21.1"
},
"2012": {
"Other Liabilities": "-4.71",
"Liabilities": "7.55",
"Stockholders Equity": "9.68",
"ECR before LimitedLiability": "57.9",
"Liabilities, Current": "2.94",
"Long-term Debt": "8.98",
"Revenues": "25.1",
"Net Income": "31.6",
"Other Revenues": "25.3",
"Expenses": "10.2",
"Operating Expenses": "7.72",
"Other Expenses": "-10.5",
"Depreciation, Depletion, Amortization": "5.92",
"General and Administrative Expense": "6.55",
"Oil and Gas Property": "6.39",
"Other Assets": "-7.02",
"Property, Plant and Equipment": "8.54",
"Assets, Current": "1.95",
"Comprehensive Net Income": "31.6",
"Other Net Income": "-4.43",
"Economic Capital Ratio": "32.4"
},
"2013": {
"Liabilities": "11.3",
"Stockholders Equity": "9.15",
"ECR before LimitedLiability": "44.6",
"Liabilities, Current": "1.54",
"Long-term Debt": "9.74",
"Revenues": "31.1",
"Net Income": "24.6",
"Other Revenues": "31.0",
"Taxes": "0.787",
"Expenses": "3.85",
"Operating Expenses": "5.79",
"General and Administrative Expense": "5.75",
"Depreciation, Depletion, Amortization": "6.88",
"Other Expenses": "-15.0",
"Other Assets": "-6.10",
"Property, Plant and Equipment": "6.61",
"Assets, Current": "2.16",
"Oil and Gas Property": "3.84",
"Comprehensive Net Income": "24.4",
"Other Net Income": "-9.14",
"Economic Capital Ratio": "27.9"
},
"2014": {
"Liabilities": "9.20",
"Stockholders Equity": "10.1",
"ECR before LimitedLiability": "35.3",
"Long-term Debt": "8.05",
"Liabilities, Current": "2.10",
"Other Assets": "-15.3",
"Assets": "1.75",
"Property, Plant and Equipment": "16.3",
"Oil and Gas Property": "14.2",
"Assets, Current": "4.35",
"Revenues": "26.9",
"Net Income": "13.0",
"Other Revenues": "28.1",
"Operating Expenses": "11.9",
"Expenses": "-1.01",
"General and Administrative Expense": "5.50",
"Depreciation, Depletion, Amortization": "8.18",
"Other Expenses": "-24.6",
"Comprehensive Net Income": "13.0",
"Other Net Income": "-10.7",
"Economic Capital Ratio": "10.3"
},
"2016": {
"Long-term Debt": "0.0791",
"Liabilities": "0.478",
"ECR before LimitedLiability": "-0.721",
"Liabilities, Current": "0.443",
"Other Assets": "-20.2",
"Assets": "-0.446",
"Property, Plant and Equipment": "7.43",
"Assets, Current": "-0.593",
"Oil and Gas Property": "6.63",
"Revenues": "-11.3",
"Net Income": "-7.63",
"Other Revenues": "-12.1",
"Taxes": "0.0868",
"Expenses": "-11.5",
"General and Administrative Expense": "1.38",
"Depreciation, Depletion, Amortization": "-0.467",
"Operating Expenses": "1.76",
"Other Expenses": "-28.9",
"Other Net Income": "5.30",
"Comprehensive Net Income": "-7.44",
"Economic Capital Ratio": "-19.2"
},
"2017": {
"Long-term Debt": "-4.29",
"Liabilities": "3.91",
"Assets, Current": "-1.40",
"Stockholders Equity": "4.43",
"ECR before LimitedLiability": "19.2",
"Other Liabilities": "5.09",
"Deferred Tax Liab., Net": "-1.44",
"Liabilities, Current": "4.28",
"Revenues": "-20.8",
"Net Income": "9.23",
"Other Revenues": "-20.1",
"Other Assets": "-12.9",
"Property, Plant and Equipment": "14.8",
"Oil and Gas Property": "17.1",
"Operating Expenses": "8.57",
"Comprehensive Net Income": "9.23",
"Other Net Income": "35.2",
"Other Expenses": "-11.0",
"General and Administrative Expense": "7.81",
"Depreciation, Depletion, Amortization": "-5.61",
"Economic Capital Ratio": "7.61"
},
"2018": {
"Liabilities": "-0.177",
"Assets": "1.91",
"Stockholders Equity": "0.865",
"ECR before LimitedLiability": "-26.7",
"Liabilities, Current": "0.150",
"Other Liabilities": "0.268",
"Long-term Debt": "-0.327",
"Other Assets": "-24.2",
"Property, Plant and Equipment": "8.45",
"Oil and Gas Property": "10.5",
"Revenues": "-27.1",
"Net Income": "-34.7",
"Revenue from Contract with Customer": "-8.41",
"Other Revenues": "-10.5",
"Expenses": "-1.51",
"Depreciation, Depletion, Amortization": "-3.96",
"Other Expenses": "-3.97",
"Operating Expenses": "0.821",
"General and Administrative Expense": "0.358",
"Comprehensive Net Income": "-34.6",
"Economic Capital Ratio": "-41.1"
},
"2019": {
"Liabilities, Current": "4.63",
"Liabilities": "-8.71",
"Assets": "1.44",
"Stockholders Equity": "-3.80",
"ECR before LimitedLiability": "12.1",
"Long-term Debt": "-15.1",
"Other Liabilities": "2.40",
"Deferred Tax Liab., Net": "-1.55",
"Oil and Gas Property": "20.6",
"Property, Plant and Equipment": "14.0",
"Other Assets": "-14.8",
"Expenses": "12.7",
"Other Revenues": "-14.7",
"Net Income": "14.2",
"Depreciation, Depletion, Amortization": "-6.64",
"Cost of Goods and Services Sold": "3.15",
"General and Administrative Expense": "3.84",
"Operating Expenses": "10.5",
"Comprehensive Net Income": "14.7",
"Revenue from Contract with Customer": "17.6",
"Economic Capital Ratio": "2.19"
},
"2020": {
"Liabilities, Current": "0.567",
"Liabilities": "-0.986",
"Stockholders Equity": "-7.96",
"ECR before LimitedLiability": "-14.5",
"Long-term Debt": "-2.47",
"Property, Plant and Equipment": "8.49",
"Assets": "-6.89",
"Assets, Current": "-3.71",
"Other Assets": "-13.1",
"Oil and Gas Property": "15.2",
"Other Revenues": "-5.44",
"Revenues": "-5.75",
"Net Income": "-12.6",
"Depreciation, Depletion, Amortization": "-2.35",
"Expenses": "-8.99",
"Operating Expenses": "6.00",
"Cost of Goods and Services Sold": "1.41",
"General and Administrative Expense": "2.54",
"Other Expenses": "-13.5",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "-27.1"
},
"2021": {
"Liabilities": "-10.8",
"Stockholders Equity": "-12.7",
"ECR before LimitedLiability": "-9.28",
"Liabilities, Current": "7.56",
"Long-term Debt": "-25.0",
"Property, Plant and Equipment": "18.5",
"Assets": "-3.57",
"Other Assets": "-20.8",
"Oil and Gas Property": "18.8",
"Assets, Current": "-5.28",
"Net Income": "6.59",
"Comprehensive Net Income": "6.99",
"Other Expenses": "-7.19",
"Other Revenues": "-16.7",
"Other Net Income": "4.90",
"General and Administrative Expense": "3.96",
"Cost of Goods and Services Sold": "4.41",
"Depreciation, Depletion, Amortization": "-7.40",
"Revenue from Contract with Customer": "16.4",
"Operating Expenses": "5.68",
"Economic Capital Ratio": "-15.3"
},
"2022": {
"Long-term Debt": "-23.6",
"Liabilities": "-10.3",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "-14.3",
"Liabilities, Current": "5.84",
"Other Liabilities": "3.60",
"Oil and Gas Property": "21.0",
"Assets": "-3.86",
"Assets, Current": "-3.67",
"Property, Plant and Equipment": "15.4",
"Other Assets": "-16.5",
"Other Revenues": "-16.8",
"Revenues": "4.17",
"Net Income": "3.37",
"Depreciation, Depletion, Amortization": "-9.15",
"Gains/Losses on Derivatives": "3.44",
"Revenue from Contract with Customer": "19.9",
"Other Expenses": "-10.3",
"Operating Expenses": "7.20",
"General and Administrative Expense": "5.96",
"Economic Capital Ratio": "-19.7"
},
"2023": {
"Liabilities": "-13.5",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "-17.6",
"Long-term Debt": "-19.3",
"Other Liabilities": "3.95",
"Assets, Current": "-6.97",
"Assets": "-10.0",
"Expenses": "-8.20",
"Oil and Gas Property": "16.8",
"Other Assets": "-23.6",
"Property, Plant and Equipment": "16.1",
"Other Revenues": "-17.2",
"Revenues": "8.38",
"Revenue from Contract with Customer": "16.6",
"Operating Expenses": "8.30",
"Other Expenses": "-13.0",
"General and Administrative Expense": "4.47",
"Depreciation, Depletion, Amortization": "-12.0",
"Cost of Goods and Services Sold": "3.58",
"Economic Capital Ratio": "-26.4",
"Other Net Income": "2.67"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001273441_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "418,148",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,241",
"Liabilities, Current": "152,313",
"Long-term Debt": "4,469",
"Oil and Gas Property": "721,157",
"Operating Expenses": "59,446",
"Other Assets": "-617,075",
"Other Compr. Net Income": "0",
"Other Expenses": "237,601",
"Other Liabilities": "205,606",
"Other Net Income": "0",
"Other Revenues": "374,460",
"Property, Plant and Equipment": "727,024",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "362,388",
"Assets": "1,249,254",
"Revenues": "374,460",
"Expenses": "337,288",
"Stockholders Equity": "886,866",
"Net Income": "37,172",
"Comprehensive Net Income": "37,172",
"BaseVar": "1,247,105",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "105%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "457,929",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "60,389",
"Liabilities, Current": "244,829",
"Long-term Debt": "12,343",
"Oil and Gas Property": "1,036,850",
"Operating Expenses": "86,497",
"Other Assets": "-912,841",
"Other Compr. Net Income": "0",
"Other Expenses": "323,604",
"Other Liabilities": "195,290",
"Other Net Income": "0",
"Other Revenues": "597,407",
"Property, Plant and Equipment": "1,044,842",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452,462",
"Assets": "1,626,780",
"Revenues": "597,407",
"Expenses": "470,490",
"Stockholders Equity": "1,174,318",
"Net Income": "126,917",
"Comprehensive Net Income": "126,917",
"BaseVar": "1,701,717",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "113%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "413,853",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "58,882",
"Liabilities, Current": "191,385",
"Long-term Debt": "18,264",
"Oil and Gas Property": "1,196,661",
"Operating Expenses": "124,903",
"Other Assets": "-1,083,065",
"Other Compr. Net Income": "0",
"Other Expenses": "301,743",
"Other Liabilities": "231,795",
"Other Net Income": "0",
"Other Revenues": "585,187",
"Property, Plant and Equipment": "1,205,426",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "441,444",
"Assets": "1,732,875",
"Revenues": "585,187",
"Expenses": "485,528",
"Stockholders Equity": "1,291,431",
"Net Income": "99,659",
"Comprehensive Net Income": "99,659",
"BaseVar": "1,751,003",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "512,392",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "53,400",
"Liabilities, Current": "266,565",
"Long-term Debt": "21,455",
"Oil and Gas Property": "1,250,070",
"Operating Expenses": "149,059",
"Other Assets": "-1,118,084",
"Other Compr. Net Income": "0",
"Other Expenses": "394,896",
"Other Liabilities": "186,622",
"Other Net Income": "0",
"Other Revenues": "723,643",
"Property, Plant and Equipment": "1,260,172",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "474,642",
"Assets": "1,904,550",
"Revenues": "723,643",
"Expenses": "597,355",
"Stockholders Equity": "1,429,908",
"Net Income": "126,288",
"Comprehensive Net Income": "126,288",
"BaseVar": "2,008,615",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "114%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "465,190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "51,249",
"Liabilities, Current": "225,366",
"Long-term Debt": "27,786",
"Oil and Gas Property": "1,117,931",
"Operating Expenses": "113,949",
"Other Assets": "-998,015",
"Other Compr. Net Income": "0",
"Other Expenses": "541,405",
"Other Liabilities": "184,213",
"Other Net Income": "-26,990",
"Other Revenues": "562,254",
"Property, Plant and Equipment": "1,128,944",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "437,365",
"Assets": "1,714,050",
"Revenues": "562,254",
"Expenses": "706,603",
"Stockholders Equity": "1,276,685",
"Net Income": "-171,339",
"Comprehensive Net Income": "-171,339",
"BaseVar": "1,879,133",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "89%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "131,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,535",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "33,218",
"Liabilities, Current": "155,029",
"Long-term Debt": "246,650",
"Oil and Gas Property": "1,060,093",
"Operating Expenses": "86,925",
"Other Assets": "-890,491",
"Other Compr. Net Income": "0",
"Other Expenses": "497,524",
"Other Liabilities": "107,230",
"Other Net Income": "291,637",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,066,609",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "508,909",
"Assets": "1,367,896",
"Revenues": "0",
"Expenses": "757,202",
"Stockholders Equity": "858,987",
"Net Income": "-465,565",
"Comprehensive Net Income": "-465,565",
"BaseVar": "1,588,683",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "145,245",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28,417",
"Depreciation, Depletion, Amortization": "131,335",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,014",
"Liabilities, Current": "156,969",
"Long-term Debt": "307,898",
"Oil and Gas Property": "1,094,029",
"Operating Expenses": "109,869",
"Other Assets": "-908,879",
"Other Compr. Net Income": "0",
"Other Expenses": "130,048",
"Other Liabilities": "0",
"Other Net Income": "378,558",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,099,224",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "493,284",
"Assets": "1,429,619",
"Revenues": "0",
"Expenses": "410,266",
"Stockholders Equity": "936,335",
"Net Income": "-31,708",
"Comprehensive Net Income": "-31,708",
"BaseVar": "1,450,522",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202,525",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "23,419",
"Depreciation, Depletion, Amortization": "197,867",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "39,483",
"Liabilities, Current": "169,380",
"Long-term Debt": "445,896",
"Oil and Gas Property": "1,310,026",
"Operating Expenses": "111,272",
"Other Assets": "-1,148,744",
"Other Compr. Net Income": "0",
"Other Expenses": "164,279",
"Other Liabilities": "8,139",
"Other Net Income": "2,086",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,312,777",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "646,834",
"Assets": "1,676,584",
"Revenues": "0",
"Expenses": "512,901",
"Stockholders Equity": "1,029,750",
"Net Income": "-510,815",
"Comprehensive Net Income": "-510,815",
"BaseVar": "1,481,001",
"ECR before LimitedLiability": "-10%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "59,762",
"Depreciation, Depletion, Amortization": "225,033",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "34,730",
"Liabilities, Current": "199,341",
"Long-term Debt": "748,145",
"Oil and Gas Property": "1,569,743",
"Operating Expenses": "142,086",
"Other Assets": "-1,393,160",
"Other Compr. Net Income": "0",
"Other Expenses": "131,140",
"Other Liabilities": "4,806",
"Other Net Income": "696",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,577,393",
"Revenue from Contract with Customer": "570,983",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,012,054",
"Assets": "2,044,664",
"Revenues": "570,983",
"Expenses": "532,989",
"Stockholders Equity": "1,032,610",
"Net Income": "38,690",
"Comprehensive Net Income": "38,690",
"BaseVar": "2,213,253",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "133,902",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "164,233",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "23,722",
"Liabilities, Current": "113,676",
"Long-term Debt": "827,097",
"Oil and Gas Property": "959,118",
"Operating Expenses": "111,888",
"Other Assets": "-855,740",
"Other Compr. Net Income": "0",
"Other Expenses": "716,307",
"Other Liabilities": "3,955",
"Other Net Income": "345",
"Other Revenues": "0",
"Property, Plant and Equipment": "964,482",
"Revenue from Contract with Customer": "237,838",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "944,728",
"Assets": "1,201,762",
"Revenues": "237,838",
"Expenses": "1,016,150",
"Stockholders Equity": "257,034",
"Net Income": "-777,967",
"Comprehensive Net Income": "-777,967",
"BaseVar": "1,850,931",
"ECR before LimitedLiability": "-78%",
"Economic Capital Ratio": "39%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "101,801",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "139,874",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "36,263",
"Liabilities, Current": "227,987",
"Long-term Debt": "645,326",
"Oil and Gas Property": "991,445",
"Operating Expenses": "132,331",
"Other Assets": "-899,932",
"Other Compr. Net Income": "0",
"Other Expenses": "122,772",
"Other Liabilities": "13,718",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "995,797",
"Revenue from Contract with Customer": "473,722",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "887,031",
"Assets": "1,189,111",
"Revenues": "473,722",
"Expenses": "431,240",
"Stockholders Equity": "302,080",
"Net Income": "42,482",
"Comprehensive Net Income": "42,482",
"BaseVar": "1,599,147",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "73%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "168,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "28",
"Depreciation, Depletion, Amortization": "180,280",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "40,957",
"Liabilities, Current": "241,639",
"Long-term Debt": "659,940",
"Oil and Gas Property": "1,074,895",
"Operating Expenses": "162,385",
"Other Assets": "-1,008,774",
"Other Compr. Net Income": "0",
"Other Expenses": "191,778",
"Other Liabilities": "16,437",
"Other Net Income": "3,041",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,100,902",
"Revenue from Contract with Customer": "711,388",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "918,044",
"Assets": "1,335,610",
"Revenues": "711,388",
"Expenses": "575,400",
"Stockholders Equity": "417,566",
"Net Income": "139,029",
"Comprehensive Net Income": "139,029",
"BaseVar": "1,926,521",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "112,464",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "57,453",
"Depreciation, Depletion, Amortization": "215,584",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45,846",
"Liabilities, Current": "260,254",
"Long-term Debt": "603,438",
"Oil and Gas Property": "1,109,186",
"Operating Expenses": "186,864",
"Other Assets": "-1,038,211",
"Other Compr. Net Income": "0",
"Other Expenses": "194,636",
"Other Liabilities": "8,750",
"Other Net Income": "-314",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,142,850",
"Revenue from Contract with Customer": "636,957",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "929,895",
"Assets": "1,326,289",
"Revenues": "636,957",
"Expenses": "642,930",
"Stockholders Equity": "396,394",
"Net Income": "-6,287",
"Comprehensive Net Income": "-6,287",
"BaseVar": "1,921,817",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "70%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.7020969775429611,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001273441.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001273441.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001273441.svg"
},
{
"company_id": "0000061398",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000061398.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000061398.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000061398.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000061398_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000061398_main_keyfigs.svg",
"name": "Tellurian INC DE",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000061398.svg",
"report_text": "The relative strengths and weaknesses of Tellurian INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tellurian INC DE compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Tellurian INC DE is the variable Revenues, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 32% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000061398_2024_Tellurian_INC_DE.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "0.489",
"Stockholders Equity": "-5.07",
"Liabilities, Current": "0.278",
"Other Liabilities": "0.250",
"Assets, Current": "3.41",
"Assets": "-12.3",
"Other Assets": "-0.0787",
"Oil and Gas Property": "-21.3",
"Revenues": "-34.1",
"Net Income": "-52.2",
"Other Revenues": "-34.0",
"Other Expenses": "8.97",
"Expenses": "-47.1",
"General and Administrative Expense": "-18.8",
"Depreciation, Depletion, Amortization": "0.0617",
"Operating Expenses": "-68.4",
"ECR before LimitedLiability": "-20.7",
"Comprehensive Net Income": "-32.9",
"Other Net Income": "4.73",
"Other Compr. Net Income": "2.67",
"Economic Capital Ratio": "-37.4"
},
"2017": {
"Liabilities": "-0.379",
"Stockholders Equity": "3.95",
"ECR before LimitedLiability": "-44.6",
"Other Assets": "6.51",
"Assets": "-6.52",
"Assets, Current": "19.9",
"Oil and Gas Property": "-18.1",
"Property, Plant and Equipment": "-4.60",
"Revenues": "-11.4",
"Net Income": "-65.9",
"Other Revenues": "-10.9",
"Revenue from Contract with Customer": "-0.401",
"Operating Expenses": "-63.9",
"Expenses": "-33.1",
"Taxes": "0.508",
"Other Expenses": "20.6",
"General and Administrative Expense": "-17.6",
"Depreciation, Depletion, Amortization": "3.98",
"Comprehensive Net Income": "-65.9",
"Other Net Income": "-1.72",
"Economic Capital Ratio": "-56.2"
},
"2018": {
"Liabilities": "8.20",
"Assets": "9.27",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "8.14",
"Other Liabilities": "-7.56",
"Long-term Debt": "8.13",
"Other Assets": "11.0",
"Assets, Current": "8.76",
"Oil and Gas Property": "-16.9",
"Revenues": "-32.1",
"Net Income": "-48.5",
"Revenue from Contract with Customer": "-13.5",
"Other Revenues": "-20.2",
"Expenses": "-22.6",
"Depreciation, Depletion, Amortization": "6.90",
"Other Expenses": "12.6",
"Operating Expenses": "-41.0",
"General and Administrative Expense": "-28.8",
"Comprehensive Net Income": "-48.4",
"Economic Capital Ratio": "-32.6"
},
"2019": {
"Liabilities, Current": "-1.44",
"Liabilities": "-1.37",
"Stockholders Equity": "-1.74",
"ECR before LimitedLiability": "-24.4",
"Long-term Debt": "0.906",
"Other Liabilities": "-0.930",
"Revenues": "-3.48",
"Net Income": "-17.1",
"Other Revenues": "-2.76",
"Revenue from Contract with Customer": "-2.14",
"Expenses": "-2.27",
"Other Expenses": "16.2",
"Cost of Goods and Services Sold": "0.781",
"General and Administrative Expense": "-3.39",
"Operating Expenses": "-16.3",
"Oil and Gas Property": "-3.25",
"Assets, Current": "0.974",
"Property, Plant and Equipment": "-1.10",
"Other Assets": "12.8",
"Comprehensive Net Income": "-16.6",
"Economic Capital Ratio": "-34.4"
},
"2020": {
"Property, Plant and Equipment": "-9.81",
"Assets": "-5.47",
"Stockholders Equity": "-5.27",
"Liabilities, Current": "-0.566",
"ECR before LimitedLiability": "-17.5",
"Assets, Current": "2.95",
"Other Assets": "24.4",
"Oil and Gas Property": "-11.3",
"Other Revenues": "-5.78",
"Revenues": "-8.61",
"Net Income": "-17.0",
"Revenue from Contract with Customer": "-2.79",
"Depreciation, Depletion, Amortization": "0.979",
"Expenses": "-6.02",
"Operating Expenses": "10.5",
"Cost of Goods and Services Sold": "-1.58",
"General and Administrative Expense": "-4.69",
"Other Expenses": "-10.7",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "-7.07",
"Economic Capital Ratio": "-30.1"
},
"2021": {
"Liabilities": "5.26",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "-12.3",
"Liabilities, Current": "5.92",
"Long-term Debt": "-4.75",
"Assets": "15.5",
"Other Assets": "14.1",
"Oil and Gas Property": "-11.5",
"Assets, Current": "16.2",
"Other Revenues": "-15.4",
"Revenues": "-23.5",
"Net Income": "-26.7",
"Revenue from Contract with Customer": "-12.0",
"Expenses": "-7.56",
"Other Expenses": "-8.24",
"Cost of Goods and Services Sold": "-5.81",
"General and Administrative Expense": "-15.4",
"Operating Expenses": "15.5",
"Comprehensive Net Income": "-26.4",
"Other Net Income": "3.94",
"Economic Capital Ratio": "-18.3"
},
"2022": {
"Long-term Debt": "-11.2",
"Liabilities": "-8.08",
"ECR before LimitedLiability": "-21.5",
"Oil and Gas Property": "-9.53",
"Assets": "5.35",
"Assets, Current": "10.4",
"Property, Plant and Equipment": "9.44",
"Other Revenues": "-15.3",
"Revenues": "-15.1",
"Net Income": "-12.5",
"Gains/Losses on Derivatives": "3.12",
"Revenue from Contract with Customer": "-2.80",
"Taxes": "1.79",
"Expenses": "4.87",
"Other Expenses": "-13.1",
"Operating Expenses": "16.8",
"General and Administrative Expense": "-3.64",
"Cost of Goods and Services Sold": "2.80",
"Comprehensive Net Income": "-13.1",
"Other Net Income": "-1.99",
"Economic Capital Ratio": "-26.9"
},
"2023": {
"Liabilities": "-13.6",
"Assets": "7.57",
"Stockholders Equity": "-3.69",
"ECR before LimitedLiability": "-23.5",
"Deferred Tax Liab., Net": "1.33",
"Long-term Debt": "-13.2",
"Other Liabilities": "-2.92",
"Assets, Current": "-4.74",
"Oil and Gas Property": "-11.0",
"Property, Plant and Equipment": "12.8",
"Other Revenues": "-13.9",
"Revenues": "-22.8",
"Net Income": "-15.9",
"Revenue from Contract with Customer": "-8.55",
"Operating Expenses": "10.2",
"Expenses": "8.09",
"General and Administrative Expense": "-4.52",
"Depreciation, Depletion, Amortization": "-4.19",
"Cost of Goods and Services Sold": "2.84",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "-32.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000061398_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,284",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,890",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "16,307",
"Liabilities, Current": "6,469",
"Long-term Debt": "11,707",
"Oil and Gas Property": "0",
"Operating Expenses": "46,395",
"Other Assets": "5,137",
"Other Compr. Net Income": "9,354",
"Other Expenses": "-14,056",
"Other Liabilities": "870",
"Other Net Income": "18,176",
"Other Revenues": "923",
"Property, Plant and Equipment": "29,153",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,046",
"Assets": "71,574",
"Revenues": "923",
"Expenses": "51,536",
"Stockholders Equity": "52,528",
"Net Income": "-32,437",
"Comprehensive Net Income": "-23,083",
"BaseVar": "94,903",
"ECR before LimitedLiability": "-5.2%",
"Economic Capital Ratio": "54%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,691",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "479",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "98,874",
"Liabilities, Current": "52,298",
"Long-term Debt": "638",
"Oil and Gas Property": "0",
"Operating Expenses": "244,008",
"Other Assets": "27,276",
"Other Compr. Net Income": "0",
"Other Expenses": "-99,168",
"Other Liabilities": "0",
"Other Net Income": "7,293",
"Other Revenues": "5,441",
"Property, Plant and Equipment": "115,856",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "52,936",
"Assets": "276,823",
"Revenues": "5,441",
"Expenses": "244,193",
"Stockholders Equity": "223,887",
"Net Income": "-231,459",
"Comprehensive Net Income": "-231,459",
"BaseVar": "324,174",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "29%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "140,434",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,567",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "81,777",
"Liabilities, Current": "0",
"Long-term Debt": "796",
"Oil and Gas Property": "0",
"Operating Expenses": "138,006",
"Other Assets": "137,534",
"Other Compr. Net Income": "0",
"Other Expenses": "-83,534",
"Other Liabilities": "57,048",
"Other Net Income": "1,785",
"Other Revenues": "0",
"Property, Plant and Equipment": "130,580",
"Revenue from Contract with Customer": "10,286",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,844",
"Assets": "408,548",
"Revenues": "10,286",
"Expenses": "137,816",
"Stockholders Equity": "350,704",
"Net Income": "-125,745",
"Comprehensive Net Income": "-125,745",
"BaseVar": "326,126",
"ECR before LimitedLiability": "8.3%",
"Economic Capital Ratio": "62%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,235",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "20,446",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "87,487",
"Liabilities, Current": "132,579",
"Long-term Debt": "25,337",
"Oil and Gas Property": "0",
"Operating Expenses": "174,633",
"Other Assets": "147,047",
"Other Compr. Net Income": "0",
"Other Expenses": "-107,933",
"Other Liabilities": "58,121",
"Other Net Income": "-5,908",
"Other Revenues": "0",
"Property, Plant and Equipment": "153,040",
"Revenue from Contract with Customer": "28,774",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "216,037",
"Assets": "382,322",
"Revenues": "28,774",
"Expenses": "174,633",
"Stockholders Equity": "166,285",
"Net Income": "-151,767",
"Comprehensive Net Income": "-151,767",
"BaseVar": "428,955",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "51%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "84,902",
"Cost of Goods and Services Sold": "17,223",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "17,228",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "47,349",
"Liabilities, Current": "119,305",
"Long-term Debt": "64,600",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "146,836",
"Other Compr. Net Income": "0",
"Other Expenses": "122,273",
"Other Liabilities": "0",
"Other Net Income": "-44,057",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,257",
"Revenue from Contract with Customer": "37,434",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "183,905",
"Assets": "292,995",
"Revenues": "37,434",
"Expenses": "204,073",
"Stockholders Equity": "109,090",
"Net Income": "-210,696",
"Comprehensive Net Income": "-210,696",
"BaseVar": "415,500",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "36%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "327,718",
"Cost of Goods and Services Sold": "36,438",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "11,481",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "85,903",
"Liabilities, Current": "88,798",
"Long-term Debt": "114,707",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "143,543",
"Other Compr. Net Income": "0",
"Other Expenses": "50,186",
"Other Liabilities": "0",
"Other Net Income": "-2,005",
"Other Revenues": "0",
"Property, Plant and Equipment": "150,545",
"Revenue from Contract with Customer": "71,275",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "203,505",
"Assets": "621,806",
"Revenues": "71,275",
"Expenses": "184,008",
"Stockholders Equity": "418,301",
"Net Income": "-114,738",
"Comprehensive Net Income": "-114,738",
"BaseVar": "572,174",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "70%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "574,291",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "44,357",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "126,386",
"Liabilities, Current": "297,541",
"Long-term Debt": "406,636",
"Oil and Gas Property": "0",
"Operating Expenses": "37,886",
"Other Assets": "63,316",
"Other Compr. Net Income": "0",
"Other Expenses": "201,070",
"Other Liabilities": "49,963",
"Other Net Income": "-32,037",
"Other Revenues": "0",
"Property, Plant and Equipment": "789,076",
"Revenue from Contract with Customer": "391,926",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "754,140",
"Assets": "1,426,683",
"Revenues": "391,926",
"Expenses": "409,699",
"Stockholders Equity": "672,543",
"Net Income": "-49,810",
"Comprehensive Net Income": "-49,810",
"BaseVar": "1,607,282",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "78%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "117,530",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "98,426",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "101,902",
"Liabilities, Current": "179,198",
"Long-term Debt": "398,456",
"Oil and Gas Property": "0",
"Operating Expenses": "78,186",
"Other Assets": "70,199",
"Other Compr. Net Income": "0",
"Other Expenses": "36,276",
"Other Liabilities": "121,450",
"Other Net Income": "-17,515",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,136,299",
"Revenue from Contract with Customer": "166,128",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "699,104",
"Assets": "1,324,028",
"Revenues": "166,128",
"Expenses": "314,790",
"Stockholders Equity": "624,924",
"Net Income": "-166,177",
"Comprehensive Net Income": "-166,177",
"BaseVar": "1,320,594",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.6435665114130724,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000061398.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000061398.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000061398.svg"
},
{
"company_id": "0000006769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000006769.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000006769.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000006769.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000006769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000006769_main_keyfigs.svg",
"name": "Apache CORP",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000006769.svg",
"report_text": "The relative strengths and weaknesses of Apache CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Apache CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Apache CORP is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 36% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000006769_2024_Apache_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities": "18.6",
"Stockholders Equity": "18.1",
"ECR before LimitedLiability": "25.2",
"Long-term Debt": "12.6",
"Other Liabilities": "6.23",
"Other Assets": "-0.813",
"Assets": "1.18",
"Assets, Current": "0.769",
"Property, Plant and Equipment": "3.65",
"Oil and Gas Property": "-1.38",
"Revenues": "-33.3",
"Net Income": "4.19",
"Other Revenues": "-33.2",
"Depreciation, Depletion, Amortization": "6.08",
"Expenses": "-4.71",
"Other Expenses": "25.6",
"Taxes": "0.971",
"Operating Expenses": "-36.8",
"Comprehensive Net Income": "4.86",
"Other Net Income": "47.6",
"Economic Capital Ratio": "24.4"
},
"2010": {
"Liabilities": "19.8",
"Stockholders Equity": "20.6",
"ECR before LimitedLiability": "28.0",
"Long-term Debt": "9.89",
"Other Liabilities": "8.76",
"Liabilities, Current": "2.94",
"Assets": "-0.103",
"Property, Plant and Equipment": "-0.301",
"Gains/Losses on Derivatives": "-0.0776",
"Revenues": "-30.4",
"Net Income": "6.49",
"Other Revenues": "-30.3",
"Comprehensive Net Income": "6.58",
"Other Compr. Net Income": "0.0981",
"Operating Expenses": "5.87",
"Depreciation, Depletion, Amortization": "5.70",
"Other Net Income": "37.1",
"Taxes": "0.721",
"Other Expenses": "-13.8",
"General and Administrative Expense": "1.31",
"Economic Capital Ratio": "28.9"
},
"2011": {
"Liabilities": "18.2",
"Stockholders Equity": "19.4",
"ECR before LimitedLiability": "58.8",
"Long-term Debt": "10.1",
"Liabilities, Current": "2.65",
"Other Liabilities": "6.94",
"Revenues": "-24.4",
"Net Income": "24.3",
"Other Revenues": "-24.3",
"Other Expenses": "-27.6",
"Expenses": "6.20",
"General and Administrative Expense": "8.76",
"Depreciation, Depletion, Amortization": "4.96",
"Operating Expenses": "18.4",
"Taxes": "0.651",
"Oil and Gas Property": "0.450",
"Property, Plant and Equipment": "-2.33",
"Comprehensive Net Income": "24.8",
"Other Net Income": "43.7",
"Other Compr. Net Income": "0.471",
"Economic Capital Ratio": "42.0"
},
"2012": {
"Other Liabilities": "7.95",
"Liabilities": "20.2",
"Assets": "1.53",
"Stockholders Equity": "26.0",
"ECR before LimitedLiability": "71.0",
"Liabilities, Current": "3.63",
"Long-term Debt": "10.4",
"Oil and Gas Property": "-1.51",
"Property, Plant and Equipment": "7.71",
"Revenues": "-21.5",
"Net Income": "26.2",
"Other Revenues": "-21.4",
"Taxes": "0.589",
"Expenses": "8.76",
"Operating Expenses": "17.0",
"Other Expenses": "-23.8",
"Depreciation, Depletion, Amortization": "5.63",
"General and Administrative Expense": "9.37",
"Comprehensive Net Income": "25.9",
"Other Net Income": "41.1",
"Economic Capital Ratio": "45.4"
},
"2013": {
"Liabilities": "22.7",
"Assets": "1.01",
"Stockholders Equity": "29.2",
"ECR before LimitedLiability": "58.7",
"Liabilities, Current": "5.48",
"Long-term Debt": "10.6",
"Other Liabilities": "8.89",
"Property, Plant and Equipment": "4.39",
"Oil and Gas Property": "-0.896",
"Revenues": "-20.6",
"Net Income": "18.6",
"Other Revenues": "-20.6",
"Taxes": "0.703",
"Expenses": "7.38",
"Operating Expenses": "14.7",
"General and Administrative Expense": "7.25",
"Depreciation, Depletion, Amortization": "6.08",
"Other Expenses": "-21.7",
"Comprehensive Net Income": "18.4",
"Other Net Income": "32.8",
"Economic Capital Ratio": "41.9"
},
"2014": {
"Other Liabilities": "8.13",
"Liabilities": "21.9",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "54.2",
"Long-term Debt": "9.30",
"Liabilities, Current": "6.30",
"Assets": "6.62",
"Property, Plant and Equipment": "-5.04",
"Oil and Gas Property": "28.9",
"Gains/Losses on Derivatives": "-0.783",
"Revenues": "-21.5",
"Net Income": "9.15",
"Other Revenues": "-20.8",
"Operating Expenses": "19.5",
"Comprehensive Net Income": "8.17",
"Other Compr. Net Income": "-0.933",
"General and Administrative Expense": "7.37",
"Other Net Income": "35.0",
"Depreciation, Depletion, Amortization": "-21.8",
"Other Expenses": "-3.62",
"Economic Capital Ratio": "29.1"
},
"2015": {
"Liabilities, Current": "-2.07",
"Liabilities": "-5.19",
"Assets": "-10.7",
"Stockholders Equity": "2.70",
"ECR before LimitedLiability": "-17.2",
"Long-term Debt": "-2.26",
"Other Liabilities": "-1.39",
"Assets, Current": "-0.944",
"Oil and Gas Property": "5.69",
"Property, Plant and Equipment": "-20.7",
"Other Revenues": "-7.93",
"Revenues": "-8.61",
"Net Income": "-34.2",
"Depreciation, Depletion, Amortization": "-148",
"Expenses": "-38.0",
"Other Expenses": "6.53",
"Operating Expenses": "5.26",
"General and Administrative Expense": "2.65",
"Comprehensive Net Income": "-32.0",
"Other Net Income": "5.10",
"Economic Capital Ratio": "-38.9"
},
"2017": {
"Long-term Debt": "14.6",
"Liabilities": "21.9",
"Assets": "0.698",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "53.1",
"Other Liabilities": "6.02",
"Liabilities, Current": "2.76",
"Oil and Gas Property": "3.10",
"Property, Plant and Equipment": "-1.09",
"Revenues": "-20.2",
"Net Income": "21.4",
"Other Revenues": "-19.5",
"Operating Expenses": "13.7",
"Expenses": "3.63",
"Taxes": "0.795",
"Other Expenses": "-10.1",
"General and Administrative Expense": "7.71",
"Depreciation, Depletion, Amortization": "-8.69",
"Comprehensive Net Income": "20.8",
"Other Net Income": "40.0",
"Economic Capital Ratio": "41.5"
},
"2018": {
"Liabilities": "24.8",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "39.0",
"Liabilities, Current": "5.24",
"Other Liabilities": "7.62",
"Long-term Debt": "13.8",
"Revenues": "15.4",
"Net Income": "7.39",
"Revenue from Contract with Customer": "37.1",
"Other Revenues": "-18.4",
"Expenses": "-9.37",
"Depreciation, Depletion, Amortization": "-9.92",
"Other Expenses": "-10.5",
"Operating Expenses": "6.34",
"General and Administrative Expense": "5.45",
"Property, Plant and Equipment": "-3.25",
"Oil and Gas Property": "9.93",
"Other Net Income": "1.75",
"Comprehensive Net Income": "5.70",
"Other Compr. Net Income": "-1.65",
"Economic Capital Ratio": "24.6"
},
"2019": {
"Liabilities, Current": "6.31",
"Liabilities": "25.1",
"Stockholders Equity": "23.5",
"ECR before LimitedLiability": "12.5",
"Long-term Debt": "16.4",
"Other Liabilities": "3.59",
"Revenues": "14.1",
"Net Income": "-19.6",
"Other Revenues": "-19.3",
"Revenue from Contract with Customer": "33.5",
"Expenses": "-31.1",
"Other Expenses": "-28.2",
"Depreciation, Depletion, Amortization": "-14.8",
"General and Administrative Expense": "4.52",
"Operating Expenses": "4.91",
"Oil and Gas Property": "-12.0",
"Assets, Current": "-2.28",
"Property, Plant and Equipment": "20.7",
"Other Assets": "6.39",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "2.59"
},
"2020": {
"Liabilities, Current": "0.338",
"Liabilities": "2.09",
"Stockholders Equity": "3.78",
"Long-term Debt": "0.868",
"Other Revenues": "10.2",
"Revenues": "1.33",
"Net Income": "-26.3",
"Revenue from Contract with Customer": "-28.0",
"Gains/Losses on Derivatives": "-0.880",
"Depreciation, Depletion, Amortization": "-11.6",
"Expenses": "-41.3",
"Operating Expenses": "0.968",
"Cost of Goods and Services Sold": "0.224",
"General and Administrative Expense": "0.399",
"Other Expenses": "-50.7",
"Property, Plant and Equipment": "2.97",
"ECR before LimitedLiability": "0.591",
"Oil and Gas Property": "-19.2",
"Other Assets": "1.35",
"Comprehensive Net Income": "-25.3",
"Economic Capital Ratio": "-12.0"
},
"2021": {
"Liabilities": "2.33",
"Stockholders Equity": "11.0",
"ECR before LimitedLiability": "-30.4",
"Long-term Debt": "1.26",
"Property, Plant and Equipment": "-2.56",
"Assets": "9.43",
"Other Assets": "51.4",
"Oil and Gas Property": "-2.43",
"Other Revenues": "-2.31",
"Revenues": "-26.9",
"Expenses": "-22.3",
"Net Income": "-57.2",
"Gains/Losses on Derivatives": "0.714",
"Revenue from Contract with Customer": "-12.2",
"Other Expenses": "-22.7",
"Cost of Goods and Services Sold": "0.903",
"Depreciation, Depletion, Amortization": "-1.63",
"Comprehensive Net Income": "-60.3",
"Other Net Income": "2.22",
"Other Compr. Net Income": "-0.706",
"Economic Capital Ratio": "-36.3"
},
"2022": {
"Long-term Debt": "1.27",
"Liabilities": "1.92",
"Stockholders Equity": "8.95",
"ECR before LimitedLiability": "-49.2",
"Oil and Gas Property": "-3.71",
"Assets": "7.49",
"Property, Plant and Equipment": "-4.13",
"Other Assets": "49.4",
"Other Revenues": "-3.49",
"Revenues": "-35.1",
"Expenses": "-18.8",
"Net Income": "-61.2",
"Gains/Losses on Derivatives": "0.932",
"Revenue from Contract with Customer": "-19.9",
"Depreciation, Depletion, Amortization": "-1.72",
"Other Expenses": "-23.8",
"General and Administrative Expense": "1.11",
"Comprehensive Net Income": "-68.6",
"Other Net Income": "4.85",
"Other Compr. Net Income": "-2.04",
"Economic Capital Ratio": "-54.6"
},
"2023": {
"Liabilities": "6.25",
"Stockholders Equity": "9.51",
"ECR before LimitedLiability": "-27.5",
"Long-term Debt": "6.19",
"Other Liabilities": "3.37",
"Assets": "9.02",
"Oil and Gas Property": "-12.2",
"Other Assets": "56.5",
"Property, Plant and Equipment": "-17.5",
"Other Revenues": "-14.8",
"Revenues": "-40.5",
"Net Income": "-47.7",
"Revenue from Contract with Customer": "-27.1",
"Operating Expenses": "3.34",
"Expenses": "-12.0",
"Other Expenses": "-13.3",
"General and Administrative Expense": "3.60",
"Depreciation, Depletion, Amortization": "-9.58",
"Comprehensive Net Income": "-53.8",
"Other Compr. Net Income": "-8.34",
"Economic Capital Ratio": "-36.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000006769_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "4,585,849",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "343,883",
"Liabilities, Current": "2,392,558",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,288,435",
"Other Assets": "699,279",
"Other Compr. Net Income": "0",
"Other Expenses": "266,906",
"Other Liabilities": "0",
"Other Net Income": "8,614,826",
"Other Revenues": "0",
"Property, Plant and Equipment": "22,900,615",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,392,558",
"Assets": "28,185,743",
"Revenues": "0",
"Expenses": "8,899,224",
"Stockholders Equity": "25,793,185",
"Net Income": "-284,398",
"Comprehensive Net Income": "-284,398",
"BaseVar": "26,147,862",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "3,480,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "380,000",
"Liabilities, Current": "3,524,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,794,000",
"Other Compr. Net Income": "0",
"Other Expenses": "8,680,000",
"Other Liabilities": "0",
"Other Net Income": "12,092,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,151,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,524,000",
"Assets": "43,425,000",
"Revenues": "0",
"Expenses": "9,060,000",
"Stockholders Equity": "39,901,000",
"Net Income": "3,032,000",
"Comprehensive Net Income": "3,032,000",
"BaseVar": "36,588,740",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "132%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "4,803,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "459,000",
"Liabilities, Current": "4,963,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,800,000",
"Other Compr. Net Income": "132,000",
"Other Expenses": "11,845,000",
"Other Liabilities": "0",
"Other Net Income": "16,888,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "45,448,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,963,000",
"Assets": "52,051,000",
"Revenues": "0",
"Expenses": "12,304,000",
"Stockholders Equity": "47,088,000",
"Net Income": "4,584,000",
"Comprehensive Net Income": "4,716,000",
"BaseVar": "46,687,880",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "134%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,962,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "531,000",
"Liabilities, Current": "5,536,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,495,000",
"Other Compr. Net Income": "-122,000",
"Other Expenses": "14,546,000",
"Other Liabilities": "0",
"Other Net Income": "17,078,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "53,280,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,536,000",
"Assets": "60,737,000",
"Revenues": "0",
"Expenses": "15,077,000",
"Stockholders Equity": "55,201,000",
"Net Income": "2,001,000",
"Comprehensive Net Income": "1,879,000",
"BaseVar": "53,148,240",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "125%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,366,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "503,000",
"Liabilities, Current": "4,700,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "2,850,000",
"Other Compr. Net Income": "16,000",
"Other Expenses": "13,263,000",
"Other Liabilities": "0",
"Other Net Income": "16,054,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "52,421,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,700,000",
"Assets": "61,637,000",
"Revenues": "0",
"Expenses": "13,766,000",
"Stockholders Equity": "56,937,000",
"Net Income": "2,288,000",
"Comprehensive Net Income": "2,304,000",
"BaseVar": "51,666,820",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "128%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,415,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "10,158,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "434,000",
"Liabilities, Current": "3,664,000",
"Long-term Debt": "0",
"Oil and Gas Property": "48,076,000",
"Operating Expenses": "0",
"Other Assets": "1,461,000",
"Other Compr. Net Income": "-344,000",
"Other Expenses": "7,802,000",
"Other Liabilities": "0",
"Other Net Income": "13,334,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,664,000",
"Assets": "55,952,000",
"Revenues": "0",
"Expenses": "18,394,000",
"Stockholders Equity": "52,288,000",
"Net Income": "-5,060,000",
"Comprehensive Net Income": "-5,404,000",
"BaseVar": "49,692,640",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,752,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "29,372,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "377,000",
"Liabilities, Current": "1,841,000",
"Long-term Debt": "0",
"Oil and Gas Property": "14,119,000",
"Operating Expenses": "0",
"Other Assets": "971,000",
"Other Compr. Net Income": "409,000",
"Other Expenses": "-626,000",
"Other Liabilities": "0",
"Other Net Income": "5,595,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,841,000",
"Assets": "18,842,000",
"Revenues": "0",
"Expenses": "29,123,000",
"Stockholders Equity": "17,001,000",
"Net Income": "-23,528,000",
"Comprehensive Net Income": "-23,119,000",
"BaseVar": "32,120,240",
"ECR before LimitedLiability": "-195%",
"Economic Capital Ratio": "6.9%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,725,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,280,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "395,000",
"Liabilities, Current": "2,564,000",
"Long-term Debt": "0",
"Oil and Gas Property": "17,759,000",
"Operating Expenses": "549,000",
"Other Assets": "438,000",
"Other Compr. Net Income": "-83,000",
"Other Expenses": "1,696,000",
"Other Liabilities": "0",
"Other Net Income": "6,423,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,564,000",
"Assets": "21,922,000",
"Revenues": "0",
"Expenses": "4,920,000",
"Stockholders Equity": "19,358,000",
"Net Income": "1,503,000",
"Comprehensive Net Income": "1,420,000",
"BaseVar": "19,327,120",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,687,000",
"Cost of Goods and Services Sold": "348,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,405,000",
"Gains/Losses on Derivatives": "-17,000",
"General and Administrative Expense": "431,000",
"Liabilities, Current": "2,201,000",
"Long-term Debt": "0",
"Oil and Gas Property": "18,421,000",
"Operating Expenses": "1,942,000",
"Other Assets": "474,000",
"Other Compr. Net Income": "-246,000",
"Other Expenses": "2,012,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "93,000",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "7,348,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,201,000",
"Assets": "21,582,000",
"Revenues": "7,424,000",
"Expenses": "7,138,000",
"Stockholders Equity": "19,381,000",
"Net Income": "286,000",
"Comprehensive Net Income": "40,000",
"BaseVar": "21,072,460",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "120%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,961,000",
"Cost of Goods and Services Sold": "306,000",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,680,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "406,000",
"Liabilities, Current": "1,855,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,252,000",
"Other Assets": "1,988,000",
"Other Compr. Net Income": "141,000",
"Other Expenses": "4,449,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "96,000",
"Property, Plant and Equipment": "14,158,000",
"Revenue from Contract with Customer": "6,315,000",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,855,000",
"Assets": "18,107,000",
"Revenues": "6,411,000",
"Expenses": "10,093,000",
"Stockholders Equity": "16,252,000",
"Net Income": "-3,682,000",
"Comprehensive Net Income": "-3,541,000",
"BaseVar": "20,300,900",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "88%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,846,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,772,000",
"Gains/Losses on Derivatives": "-223,000",
"General and Administrative Expense": "290,000",
"Liabilities, Current": "1,308,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,401,000",
"Other Assets": "2,081,000",
"Other Compr. Net Income": "42,000",
"Other Expenses": "5,749,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,531,000",
"Property, Plant and Equipment": "8,819,000",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,308,000",
"Assets": "12,746,000",
"Revenues": "4,308,000",
"Expenses": "9,212,000",
"Stockholders Equity": "11,438,000",
"Net Income": "-4,904,000",
"Comprehensive Net Income": "-4,862,000",
"BaseVar": "15,435,440",
"ECR before LimitedLiability": "-4.4%",
"Economic Capital Ratio": "54%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,395,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "357,000",
"Liabilities, Current": "2,231,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,368,000",
"Other Assets": "11,998,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,887,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,231,000",
"Assets": "14,393,000",
"Revenues": "0",
"Expenses": "6,972,000",
"Stockholders Equity": "12,162,000",
"Net Income": "-6,583,000",
"Comprehensive Net Income": "-6,915,000",
"BaseVar": "13,081,660",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,602,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,177,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "462,000",
"Liabilities, Current": "2,697,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,581,000",
"Other Assets": "11,653,000",
"Other Compr. Net Income": "-694,000",
"Other Expenses": "4,653,000",
"Other Liabilities": "0",
"Other Net Income": "1,212,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,697,000",
"Assets": "14,255,000",
"Revenues": "0",
"Expenses": "7,873,000",
"Stockholders Equity": "11,558,000",
"Net Income": "-6,661,000",
"Comprehensive Net Income": "-7,355,000",
"BaseVar": "14,538,980",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "50%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,420,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,399,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "325,000",
"Liabilities, Current": "2,231,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,550,000",
"Other Assets": "14,524,000",
"Other Compr. Net Income": "-703,000",
"Other Expenses": "1,503,000",
"Other Liabilities": "0",
"Other Net Income": "34,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,231,000",
"Assets": "16,944,000",
"Revenues": "0",
"Expenses": "4,777,000",
"Stockholders Equity": "14,713,000",
"Net Income": "-4,743,000",
"Comprehensive Net Income": "-5,446,000",
"BaseVar": "13,006,180",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 0.6034014703066128,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000006769.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000006769.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000006769.svg"
},
{
"company_id": "0000887396",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000887396.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000887396.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000887396.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000887396_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000887396_main_keyfigs.svg",
"name": "Empire Petroleum CORP",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000887396.svg",
"report_text": "The relative strengths and weaknesses of Empire Petroleum CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Empire Petroleum CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 5.4% points.The greatest weakness of Empire Petroleum CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 57%, being 40% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000887396_2024_Empire_Petroleum_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "-0.598",
"Liabilities": "-1.28",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "1.78",
"Assets, Current": "-3.20",
"Assets": "16.3",
"Other Assets": "25.9",
"Oil and Gas Property": "-17.6",
"Property, Plant and Equipment": "-15.0",
"Other Revenues": "-9.00",
"Revenues": "-9.60",
"Net Income": "-27.8",
"Gains/Losses on Derivatives": "-0.585",
"Depreciation, Depletion, Amortization": "4.78",
"Expenses": "-21.9",
"Other Expenses": "25.9",
"Operating Expenses": "-73.7",
"General and Administrative Expense": "-81.3",
"Comprehensive Net Income": "-27.8",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "-19.9"
},
"2016": {
"Long-term Debt": "-1.93",
"Liabilities": "-3.44",
"Assets": "-3.95",
"Stockholders Equity": "7.16",
"ECR before LimitedLiability": "-36.8",
"Other Liabilities": "-0.758",
"Liabilities, Current": "-1.33",
"Other Assets": "17.4",
"Property, Plant and Equipment": "-22.8",
"Oil and Gas Property": "-23.4",
"Revenues": "-10.5",
"Net Income": "-71.7",
"Other Revenues": "-10.9",
"Expenses": "-36.7",
"General and Administrative Expense": "-31.3",
"Depreciation, Depletion, Amortization": "3.91",
"Operating Expenses": "-83.1",
"Other Expenses": "16.8",
"Other Net Income": "-3.50",
"Comprehensive Net Income": "-71.5",
"Economic Capital Ratio": "-55.3"
},
"2017": {
"Long-term Debt": "-0.515",
"Liabilities": "-0.408",
"Stockholders Equity": "-0.695",
"ECR before LimitedLiability": "-73.8",
"Other Liabilities": "-0.152",
"Liabilities, Current": "0.124",
"Other Assets": "0.178",
"Assets": "-15.0",
"Assets, Current": "-0.265",
"Oil and Gas Property": "-9.96",
"Property, Plant and Equipment": "-11.9",
"Revenues": "-0.822",
"Net Income": "-55.3",
"Other Revenues": "-0.766",
"Operating Expenses": "-47.9",
"Expenses": "-31.9",
"Other Expenses": "0.178",
"General and Administrative Expense": "-51.7",
"Comprehensive Net Income": "-55.3",
"Other Net Income": "-0.626",
"Economic Capital Ratio": "-85.4"
},
"2018": {
"Liabilities": "-2.89",
"Stockholders Equity": "-9.99",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "-0.632",
"Other Liabilities": "-2.96",
"Assets": "-7.96",
"Property, Plant and Equipment": "-9.33",
"Assets, Current": "-1.16",
"Oil and Gas Property": "5.97",
"Revenues": "-5.70",
"Net Income": "-10.6",
"Revenue from Contract with Customer": "-6.11",
"Other Revenues": "0.633",
"Expenses": "-8.43",
"Depreciation, Depletion, Amortization": "2.81",
"Other Expenses": "23.8",
"Operating Expenses": "-10.7",
"General and Administrative Expense": "-10.9",
"Other Net Income": "0.717",
"Comprehensive Net Income": "-10.6",
"Economic Capital Ratio": "-51.7"
},
"2020": {
"Liabilities": "5.95",
"Stockholders Equity": "-28.7",
"ECR before LimitedLiability": "-36.8",
"Long-term Debt": "-1.69",
"Other Liabilities": "10.4",
"Property, Plant and Equipment": "-11.6",
"Assets": "-28.0",
"Assets, Current": "-6.64",
"Oil and Gas Property": "-17.4",
"Other Revenues": "6.17",
"Revenues": "-1.96",
"Net Income": "-16.7",
"Revenue from Contract with Customer": "-9.75",
"Depreciation, Depletion, Amortization": "3.44",
"Expenses": "-16.2",
"Operating Expenses": "-34.9",
"General and Administrative Expense": "-9.83",
"Other Expenses": "13.5",
"Comprehensive Net Income": "-16.5",
"Other Net Income": "1.52",
"Economic Capital Ratio": "-49.3"
},
"2021": {
"Liabilities": "-6.42",
"Assets": "-11.7",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "-16.0",
"Liabilities, Current": "8.07",
"Other Liabilities": "-34.4",
"Long-term Debt": "11.7",
"Other Assets": "-17.1",
"Oil and Gas Property": "7.55",
"Other Revenues": "16.8",
"Revenues": "11.7",
"Comprehensive Net Income": "4.08",
"Revenue from Contract with Customer": "-37.1",
"Expenses": "-16.2",
"Other Expenses": "12.6",
"Cost of Goods and Services Sold": "5.40",
"Depreciation, Depletion, Amortization": "9.08",
"General and Administrative Expense": "-11.6",
"Operating Expenses": "-41.7",
"Other Net Income": "9.62",
"Economic Capital Ratio": "-22.0"
},
"2022": {
"Long-term Debt": "12.3",
"Liabilities": "-3.06",
"Assets": "-8.52",
"Expenses": "-16.9",
"Stockholders Equity": "-17.1",
"ECR before LimitedLiability": "-14.1",
"Liabilities, Current": "4.80",
"Other Liabilities": "-26.0",
"Oil and Gas Property": "7.27",
"Property, Plant and Equipment": "3.02",
"Other Assets": "-14.0",
"Other Revenues": "-19.4",
"Revenues": "19.9",
"Gains/Losses on Derivatives": "3.40",
"Revenue from Contract with Customer": "31.1",
"Depreciation, Depletion, Amortization": "8.12",
"Other Expenses": "29.2",
"Operating Expenses": "-42.6",
"General and Administrative Expense": "-9.20",
"Cost of Goods and Services Sold": "3.65",
"Economic Capital Ratio": "-19.5"
},
"2023": {
"Liabilities, Current": "-3.27",
"Liabilities": "-8.54",
"Stockholders Equity": "-21.9",
"Long-term Debt": "2.82",
"Other Liabilities": "-19.8",
"Assets, Current": "-3.29",
"Assets": "-12.6",
"Oil and Gas Property": "5.36",
"Other Assets": "-29.8",
"Property, Plant and Equipment": "3.23",
"Operating Expenses": "-45.9",
"Expenses": "-19.9",
"Other Revenues": "-19.4",
"Net Income": "-16.0",
"Other Expenses": "5.11",
"General and Administrative Expense": "-13.9",
"Depreciation, Depletion, Amortization": "2.83",
"ECR before LimitedLiability": "-31.0",
"Comprehensive Net Income": "-15.8",
"Revenue from Contract with Customer": "4.23",
"Economic Capital Ratio": "-39.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000887396_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "166",
"Liabilities, Current": "8.2",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "175",
"Other Assets": "181",
"Other Compr. Net Income": "0",
"Other Expenses": "-166",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8.2",
"Assets": "200",
"Revenues": "0",
"Expenses": "175",
"Stockholders Equity": "191",
"Net Income": "-175",
"Comprehensive Net Income": "-175",
"BaseVar": "212",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "26%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "197",
"Liabilities, Current": "23",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "378",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-197",
"Other Liabilities": "0",
"Other Net Income": "-3.8",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "23",
"Assets": "383",
"Revenues": "0",
"Expenses": "378",
"Stockholders Equity": "360",
"Net Income": "-382",
"Comprehensive Net Income": "-382",
"BaseVar": "439",
"ECR before LimitedLiability": "-145%",
"Economic Capital Ratio": "17%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "78",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "757",
"Liabilities, Current": "202",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "757",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "-757",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "202",
"Assets": "378",
"Revenues": "0",
"Expenses": "757",
"Stockholders Equity": "176",
"Net Income": "-830",
"Comprehensive Net Income": "-830",
"BaseVar": "805",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "0.18%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "368",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,226",
"Liabilities, Current": "741",
"Long-term Debt": "231",
"Oil and Gas Property": "1,630",
"Operating Expenses": "1,381",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,146",
"Other Liabilities": "1,176",
"Other Net Income": "0",
"Other Revenues": "465",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "21"
},
"output_variables": {
"Liabilities": "2,147",
"Assets": "1,997",
"Revenues": "465",
"Expenses": "1,483",
"Stockholders Equity": "-150",
"Net Income": "-1,017",
"Comprehensive Net Income": "-1,017",
"BaseVar": "3,280",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "43%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,374",
"Liabilities, Current": "6,073",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "25,311",
"Other Assets": "802",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,720",
"Other Liabilities": "23,618",
"Other Net Income": "748",
"Other Revenues": "7,728",
"Property, Plant and Equipment": "8,225",
"Revenue from Contract with Customer": "0",
"Taxes": "346"
},
"output_variables": {
"Liabilities": "29,691",
"Assets": "11,250",
"Revenues": "7,728",
"Expenses": "25,311",
"Stockholders Equity": "-18,441",
"Net Income": "-16,835",
"Comprehensive Net Income": "-16,835",
"BaseVar": "41,418",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "17%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "13,118",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-586",
"General and Administrative Expense": "8,462",
"Liabilities, Current": "12,054",
"Long-term Debt": "0",
"Oil and Gas Property": "29,388",
"Operating Expenses": "28,377",
"Other Assets": "-23,094",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,053",
"Other Liabilities": "28,201",
"Other Net Income": "1,349",
"Other Revenues": "28,490",
"Property, Plant and Equipment": "30,677",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "40,255",
"Assets": "50,090",
"Revenues": "27,904",
"Expenses": "28,786",
"Stockholders Equity": "9,834",
"Net Income": "467",
"Comprehensive Net Income": "467",
"BaseVar": "81,157",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "66%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22,735",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-388",
"General and Administrative Expense": "12,331",
"Liabilities, Current": "17,621",
"Long-term Debt": "0",
"Oil and Gas Property": "43,870",
"Operating Expenses": "44,103",
"Other Assets": "-40,371",
"Other Compr. Net Income": "0",
"Other Expenses": "-11,141",
"Other Liabilities": "30,689",
"Other Net Income": "-510",
"Other Revenues": "102",
"Property, Plant and Equipment": "45,311",
"Revenue from Contract with Customer": "53,172",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "48,309",
"Assets": "71,545",
"Revenues": "52,887",
"Expenses": "45,293",
"Stockholders Equity": "23,236",
"Net Income": "7,084",
"Comprehensive Net Income": "7,084",
"BaseVar": "121,115",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "85%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "18,745",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-66",
"General and Administrative Expense": "15,179",
"Liabilities, Current": "25,050",
"Long-term Debt": "0",
"Oil and Gas Property": "70,513",
"Operating Expenses": "51,701",
"Other Assets": "-69,038",
"Other Compr. Net Income": "0",
"Other Expenses": "-15,335",
"Other Liabilities": "32,610",
"Other Net Income": "-1,000",
"Other Revenues": "70",
"Property, Plant and Equipment": "72,396",
"Revenue from Contract with Customer": "40,072",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "57,659",
"Assets": "92,616",
"Revenues": "40,076",
"Expenses": "51,545",
"Stockholders Equity": "34,956",
"Net Income": "-12,470",
"Comprehensive Net Income": "-12,470",
"BaseVar": "132,563",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "57%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 0.5682403017360482,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000887396.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000887396.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000887396.svg"
},
{
"company_id": "0001841666",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001841666.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001841666.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001841666.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001841666_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001841666_main_keyfigs.svg",
"name": "APA Corp",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001841666.svg",
"report_text": "The relative strengths and weaknesses of APA Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of APA Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of APA Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 42% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001841666_2024_APA_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "2.50",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "-32.3",
"Long-term Debt": "1.38",
"Property, Plant and Equipment": "-4.25",
"Assets": "9.89",
"Other Assets": "49.5",
"Oil and Gas Property": "-3.88",
"Other Revenues": "-3.47",
"Revenues": "-21.7",
"Expenses": "-22.2",
"Net Income": "-58.4",
"Gains/Losses on Derivatives": "0.933",
"Revenue from Contract with Customer": "-5.67",
"Other Expenses": "-20.1",
"Cost of Goods and Services Sold": "1.17",
"Depreciation, Depletion, Amortization": "-2.45",
"Comprehensive Net Income": "-61.7",
"Other Net Income": "2.89",
"Other Compr. Net Income": "-1.00",
"Economic Capital Ratio": "-38.3"
},
"2022": {
"Long-term Debt": "1.26",
"Liabilities": "1.69",
"Stockholders Equity": "8.18",
"ECR before LimitedLiability": "-51.9",
"Oil and Gas Property": "-5.41",
"Assets": "6.49",
"Property, Plant and Equipment": "-6.16",
"Other Assets": "46.5",
"Other Revenues": "-4.77",
"Revenues": "-30.0",
"Expenses": "-20.2",
"Net Income": "-63.6",
"Gains/Losses on Derivatives": "1.15",
"Revenue from Contract with Customer": "-13.4",
"Depreciation, Depletion, Amortization": "-2.52",
"Other Expenses": "-20.8",
"General and Administrative Expense": "1.22",
"Comprehensive Net Income": "-68.5",
"Other Net Income": "5.91",
"Other Compr. Net Income": "-1.77",
"Economic Capital Ratio": "-57.3"
},
"2023": {
"Liabilities": "0.429",
"Stockholders Equity": "4.22",
"Long-term Debt": "0.321",
"Other Liabilities": "0.0964",
"Assets": "4.01",
"Oil and Gas Property": "-11.2",
"Other Assets": "49.8",
"Property, Plant and Equipment": "-17.4",
"Other Revenues": "-12.8",
"Revenues": "-40.6",
"Net Income": "-54.0",
"Revenue from Contract with Customer": "-26.1",
"Expenses": "-18.2",
"Other Expenses": "-14.3",
"Depreciation, Depletion, Amortization": "-9.85",
"Cost of Goods and Services Sold": "0.0954",
"ECR before LimitedLiability": "-33.7",
"Comprehensive Net Income": "-57.3",
"Other Net Income": "0.137",
"Other Compr. Net Income": "-1.31",
"Economic Capital Ratio": "-42.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001841666_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "2,380,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,360,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "376,000",
"Liabilities, Current": "2,117,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,396,000",
"Other Assets": "10,923,000",
"Other Compr. Net Income": "-332,000",
"Other Expenses": "3,929,000",
"Other Liabilities": "0",
"Other Net Income": "389,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,117,000",
"Assets": "13,303,000",
"Revenues": "0",
"Expenses": "7,061,000",
"Stockholders Equity": "11,186,000",
"Net Income": "-6,672,000",
"Comprehensive Net Income": "-7,004,000",
"BaseVar": "12,534,840",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "50%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,708,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,233,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "483,000",
"Liabilities, Current": "2,916,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,749,000",
"Other Assets": "10,439,000",
"Other Compr. Net Income": "-416,000",
"Other Expenses": "4,742,000",
"Other Liabilities": "0",
"Other Net Income": "1,214,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,916,000",
"Assets": "13,147,000",
"Revenues": "0",
"Expenses": "8,207,000",
"Stockholders Equity": "10,231,000",
"Net Income": "-6,993,000",
"Comprehensive Net Income": "-7,409,000",
"BaseVar": "14,130,440",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "47%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "2,462,000",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,540,000",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "351,000",
"Liabilities, Current": "2,404,000",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,631,000",
"Other Assets": "12,782,000",
"Other Compr. Net Income": "-351,000",
"Other Expenses": "1,675,000",
"Other Liabilities": "0",
"Other Net Income": "125,000",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,404,000",
"Assets": "15,244,000",
"Revenues": "0",
"Expenses": "5,197,000",
"Stockholders Equity": "12,840,000",
"Net Income": "-5,072,000",
"Comprehensive Net Income": "-5,423,000",
"BaseVar": "12,341,260",
"ECR before LimitedLiability": "-3.5%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 0.5412721483533655,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001841666.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001841666.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001841666.svg"
},
{
"company_id": "0001763925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001763925.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001763925.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001763925_main_keyfigs.svg",
"name": "Cojax Oil Gas Corp",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001763925.svg",
"report_text": "The relative strengths and weaknesses of Cojax Oil Gas Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Cojax Oil Gas Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Cojax Oil Gas Corp is the variable Operating Expenses, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 43% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001763925_2024_Cojax_Oil_Gas_Corp.pdf",
"shrinked_graph_json": {
"2023": {
"Liabilities, Current": "-0.524",
"Liabilities": "0.655",
"Stockholders Equity": "0.832",
"ECR before LimitedLiability": "-34.5",
"Long-term Debt": "0.975",
"Other Revenues": "2.96",
"Revenues": "-6.12",
"Net Income": "-44.5",
"Revenue from Contract with Customer": "-22.3",
"Operating Expenses": "-54.1",
"Expenses": "-29.2",
"Other Expenses": "11.5",
"General and Administrative Expense": "-17.9",
"Depreciation, Depletion, Amortization": "1.29",
"Cost of Goods and Services Sold": "0.448",
"Oil and Gas Property": "-4.27",
"Assets, Current": "-0.771",
"Other Assets": "-0.564",
"Property, Plant and Equipment": "18.6",
"Comprehensive Net Income": "-44.3",
"Economic Capital Ratio": "-43.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001763925_strength_weakness.svg",
"table_records": {
"2023": {
"input_variables": {
"Assets, Current": "281",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,038",
"Liabilities, Current": "1,176",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "2,556",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,038",
"Other Liabilities": "126",
"Other Net Income": "-1.9",
"Other Revenues": "928",
"Property, Plant and Equipment": "4,090",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,303",
"Assets": "4,371",
"Revenues": "928",
"Expenses": "2,556",
"Stockholders Equity": "3,068",
"Net Income": "-1,630",
"Comprehensive Net Income": "-1,630",
"BaseVar": "4,998",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5330287398073567,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001763925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001763925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001763925.svg"
},
{
"company_id": "0000101594",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000101594.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000101594.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000101594.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000101594_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101594_main_keyfigs.svg",
"name": "US Energy CORP",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000101594.svg",
"report_text": "The relative strengths and weaknesses of US Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of US Energy CORP compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 21% points.The greatest weakness of US Energy CORP is the variable Operating Expenses, reducing the Economic Capital Ratio by 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 52%, being 45% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000101594_2024_US_Energy_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "10.9",
"Assets": "5.15",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "37.2",
"Long-term Debt": "7.98",
"Liabilities, Current": "-2.36",
"Other Liabilities": "5.42",
"Oil and Gas Property": "6.71",
"Property, Plant and Equipment": "-3.09",
"Gains/Losses on Derivatives": "-1.87",
"Revenues": "6.41",
"Net Income": "5.56",
"Other Revenues": "8.36",
"Other Expenses": "-22.6",
"Expenses": "8.00",
"General and Administrative Expense": "9.41",
"Depreciation, Depletion, Amortization": "4.58",
"Operating Expenses": "17.5",
"Comprehensive Net Income": "5.65",
"Other Net Income": "-8.53",
"Economic Capital Ratio": "20.5"
},
"2012": {
"Other Liabilities": "7.35",
"Liabilities": "18.8",
"Stockholders Equity": "28.7",
"ECR before LimitedLiability": "53.7",
"Liabilities, Current": "3.03",
"Long-term Debt": "9.66",
"Assets, Current": "1.80",
"Assets": "5.96",
"Oil and Gas Property": "8.27",
"Other Assets": "-8.88",
"Property, Plant and Equipment": "22.6",
"Revenues": "-21.6",
"Net Income": "8.94",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "8.93",
"Other Net Income": "34.5",
"Operating Expenses": "18.6",
"Other Expenses": "-33.6",
"Depreciation, Depletion, Amortization": "6.01",
"General and Administrative Expense": "11.6",
"Economic Capital Ratio": "28.2"
},
"2013": {
"Liabilities": "24.6",
"Assets": "4.00",
"Stockholders Equity": "32.0",
"ECR before LimitedLiability": "46.0",
"Liabilities, Current": "7.71",
"Long-term Debt": "10.5",
"Other Liabilities": "8.79",
"Other Assets": "-6.65",
"Property, Plant and Equipment": "24.0",
"Oil and Gas Property": "7.41",
"Revenues": "-21.6",
"Net Income": "4.51",
"Other Revenues": "-21.7",
"Expenses": "-3.52",
"Operating Expenses": "16.4",
"General and Administrative Expense": "9.36",
"Depreciation, Depletion, Amortization": "6.66",
"Other Expenses": "-35.6",
"Comprehensive Net Income": "4.16",
"Other Net Income": "32.9",
"Economic Capital Ratio": "29.3"
},
"2014": {
"Other Liabilities": "8.40",
"Liabilities": "22.4",
"Assets": "3.13",
"Stockholders Equity": "31.1",
"ECR before LimitedLiability": "66.8",
"Long-term Debt": "9.60",
"Liabilities, Current": "6.50",
"Other Assets": "2.13",
"Property, Plant and Equipment": "-2.23",
"Oil and Gas Property": "6.95",
"Revenues": "-20.9",
"Net Income": "20.2",
"Other Revenues": "-20.1",
"Operating Expenses": "17.8",
"Expenses": "6.31",
"General and Administrative Expense": "8.03",
"Depreciation, Depletion, Amortization": "6.34",
"Other Expenses": "-25.9",
"Comprehensive Net Income": "20.2",
"Other Net Income": "37.3",
"Economic Capital Ratio": "41.8"
},
"2015": {
"Liabilities": "-0.0304",
"Stockholders Equity": "-0.0107",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "-0.0198",
"Other Liabilities": "-0.0101",
"Assets, Current": "-0.0144",
"Assets": "-2.23",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "-1.05",
"Other Revenues": "-0.0178",
"Revenues": "-0.0205",
"Net Income": "-19.8",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-1.40",
"Other Expenses": "0",
"Operating Expenses": "-32.3",
"Cost of Goods and Services Sold": "-0.0125",
"General and Administrative Expense": "0",
"Comprehensive Net Income": "-19.2",
"Other Net Income": "-0.0821",
"Economic Capital Ratio": "-45.8"
},
"2016": {
"Other Assets": "6.20",
"Assets": "-15.8",
"Stockholders Equity": "-12.7",
"Liabilities, Current": "0.505",
"ECR before LimitedLiability": "-24.5",
"Property, Plant and Equipment": "-17.2",
"Assets, Current": "-0.605",
"Oil and Gas Property": "-2.26",
"Revenues": "-10.1",
"Net Income": "-21.8",
"Other Revenues": "-10.4",
"Taxes": "0.349",
"Expenses": "-20.1",
"General and Administrative Expense": "5.76",
"Depreciation, Depletion, Amortization": "-2.61",
"Operating Expenses": "-37.7",
"Other Expenses": "18.4",
"Cost of Goods and Services Sold": "-7.63",
"Other Net Income": "6.89",
"Comprehensive Net Income": "-21.8",
"Economic Capital Ratio": "-43.0"
},
"2017": {
"Long-term Debt": "6.37",
"Liabilities": "13.5",
"ECR before LimitedLiability": "4.16",
"Liabilities, Current": "7.58",
"Other Assets": "6.74",
"Assets": "-7.76",
"Assets, Current": "12.3",
"Property, Plant and Equipment": "-17.2",
"Revenues": "-28.2",
"Net Income": "2.59",
"Other Revenues": "-27.3",
"Operating Expenses": "-45.4",
"Expenses": "-21.2",
"Other Expenses": "26.3",
"General and Administrative Expense": "17.1",
"Depreciation, Depletion, Amortization": "2.22",
"Cost of Goods and Services Sold": "-31.7",
"Comprehensive Net Income": "-6.28",
"Other Net Income": "28.6",
"Other Compr. Net Income": "-8.70",
"Economic Capital Ratio": "-7.43"
},
"2018": {
"Liabilities": "18.0",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "17.7",
"Liabilities, Current": "5.46",
"Other Liabilities": "4.82",
"Long-term Debt": "8.32",
"Revenues": "15.2",
"Net Income": "-4.43",
"Revenue from Contract with Customer": "42.9",
"Other Revenues": "-21.1",
"Expenses": "-20.8",
"Depreciation, Depletion, Amortization": "3.79",
"Other Expenses": "12.5",
"Operating Expenses": "-41.9",
"General and Administrative Expense": "10.1",
"Other Assets": "6.14",
"Property, Plant and Equipment": "-9.78",
"Oil and Gas Property": "6.45",
"Other Net Income": "3.17",
"Comprehensive Net Income": "-4.37",
"Economic Capital Ratio": "3.30"
},
"2019": {
"Liabilities, Current": "8.80",
"Liabilities": "23.0",
"Stockholders Equity": "10.8",
"ECR before LimitedLiability": "31.3",
"Long-term Debt": "11.8",
"Other Liabilities": "3.38",
"Revenues": "29.6",
"Net Income": "8.23",
"Other Revenues": "-19.1",
"Revenue from Contract with Customer": "52.3",
"Taxes": "-3.38",
"Expenses": "-20.7",
"Other Expenses": "26.6",
"Cost of Goods and Services Sold": "4.06",
"General and Administrative Expense": "7.96",
"Operating Expenses": "-54.7",
"Oil and Gas Property": "6.23",
"Property, Plant and Equipment": "-7.97",
"Other Assets": "5.07",
"Comprehensive Net Income": "8.80",
"Economic Capital Ratio": "21.4"
},
"2021": {
"Liabilities": "20.2",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "8.75",
"Liabilities, Current": "10.1",
"Other Liabilities": "4.44",
"Long-term Debt": "6.31",
"Other Revenues": "-17.6",
"Revenues": "7.22",
"Net Income": "-13.0",
"Revenue from Contract with Customer": "24.1",
"Expenses": "-21.2",
"Other Expenses": "30.4",
"Cost of Goods and Services Sold": "-15.9",
"Depreciation, Depletion, Amortization": "7.85",
"General and Administrative Expense": "8.45",
"Operating Expenses": "-45.0",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "6.10",
"Other Assets": "5.59",
"Oil and Gas Property": "7.46",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "2.76"
},
"2022": {
"Long-term Debt": "-8.42",
"Liabilities": "6.89",
"Assets": "3.35",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "-3.21",
"Liabilities, Current": "9.46",
"Other Liabilities": "4.44",
"Oil and Gas Property": "40.1",
"Assets, Current": "-3.36",
"Property, Plant and Equipment": "-8.09",
"Depreciation, Depletion, Amortization": "6.29",
"Net Income": "-9.24",
"Comprehensive Net Income": "-9.78",
"Revenue from Contract with Customer": "11.3",
"Operating Expenses": "-26.4",
"General and Administrative Expense": "-4.32",
"Other Revenues": "-15.6",
"Cost of Goods and Services Sold": "-16.6",
"Other Net Income": "-6.26",
"Other Expenses": "41.8",
"Economic Capital Ratio": "-8.61"
},
"2023": {
"Liabilities": "0.739",
"Stockholders Equity": "-1.90",
"ECR before LimitedLiability": "-36.1",
"Long-term Debt": "-0.830",
"Assets, Current": "-1.76",
"Assets": "-2.37",
"Oil and Gas Property": "21.0",
"Other Assets": "-1.19",
"Property, Plant and Equipment": "-9.21",
"Operating Expenses": "-66.9",
"Expenses": "-37.5",
"Other Revenues": "-2.44",
"Net Income": "-35.3",
"Other Expenses": "9.75",
"General and Administrative Expense": "-1.69",
"Depreciation, Depletion, Amortization": "2.35",
"Cost of Goods and Services Sold": "0.852",
"Comprehensive Net Income": "-35.1",
"Other Net Income": "1.39",
"Revenue from Contract with Customer": "4.88",
"Economic Capital Ratio": "-44.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000101594_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "37,136",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "-1,974",
"General and Administrative Expense": "0",
"Liabilities, Current": "20,937",
"Long-term Debt": "0",
"Oil and Gas Property": "90,942",
"Operating Expenses": "0",
"Other Assets": "25,165",
"Other Compr. Net Income": "0",
"Other Expenses": "32,419",
"Other Liabilities": "0",
"Other Net Income": "-2,498",
"Other Revenues": "32,084",
"Property, Plant and Equipment": "9,196",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,937",
"Assets": "162,439",
"Revenues": "30,110",
"Expenses": "32,419",
"Stockholders Equity": "141,502",
"Net Income": "-4,807",
"Comprehensive Net Income": "-4,807",
"BaseVar": "132,005",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "112%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,015",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "13,253",
"Long-term Debt": "0",
"Oil and Gas Property": "85,634",
"Operating Expenses": "0",
"Other Assets": "-81,630",
"Other Compr. Net Income": "23",
"Other Expenses": "42,834",
"Other Liabilities": "0",
"Other Net Income": "31,589",
"Other Revenues": "0",
"Property, Plant and Equipment": "110,808",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,253",
"Assets": "140,827",
"Revenues": "0",
"Expenses": "42,834",
"Stockholders Equity": "127,574",
"Net Income": "-11,245",
"Comprehensive Net Income": "-11,222",
"BaseVar": "123,197",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "108%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,161",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,191",
"Long-term Debt": "0",
"Oil and Gas Property": "86,922",
"Operating Expenses": "0",
"Other Assets": "-85,142",
"Other Compr. Net Income": "-113",
"Other Expenses": "38,638",
"Other Liabilities": "0",
"Other Net Income": "31,259",
"Other Revenues": "0",
"Property, Plant and Equipment": "111,860",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,191",
"Assets": "126,801",
"Revenues": "0",
"Expenses": "38,638",
"Stockholders Equity": "119,610",
"Net Income": "-7,379",
"Comprehensive Net Income": "-7,492",
"BaseVar": "110,402",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "115%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "7,500",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,966",
"Long-term Debt": "0",
"Oil and Gas Property": "88,269",
"Operating Expenses": "0",
"Other Assets": "27,754",
"Other Compr. Net Income": "-44",
"Other Expenses": "34,867",
"Other Liabilities": "0",
"Other Net Income": "32,776",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,966",
"Assets": "123,523",
"Revenues": "0",
"Expenses": "34,867",
"Stockholders Equity": "115,557",
"Net Income": "-2,091",
"Comprehensive Net Income": "-2,135",
"BaseVar": "107,710",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "121%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,836",
"Cost of Goods and Services Sold": "7,352",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "8,412",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "16,614",
"Long-term Debt": "1,038",
"Oil and Gas Property": "23,432",
"Operating Expenses": "79,360",
"Other Assets": "2,864",
"Other Compr. Net Income": "56",
"Other Expenses": "-15,764",
"Other Liabilities": "5.0",
"Other Net Income": "-13,536",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "17,657",
"Assets": "33,132",
"Revenues": "0",
"Expenses": "79,360",
"Stockholders Equity": "15,475",
"Net Income": "-92,896",
"Comprehensive Net Income": "-92,840",
"BaseVar": "83,025",
"ECR before LimitedLiability": "-423%",
"Economic Capital Ratio": "0.0033%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,889",
"Cost of Goods and Services Sold": "2,728",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,529",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "10,932",
"Long-term Debt": "1,045",
"Oil and Gas Property": "9,858",
"Operating Expenses": "17,675",
"Other Assets": "2,020",
"Other Compr. Net Income": "-55",
"Other Expenses": "-5,257",
"Other Liabilities": "1,032",
"Other Net Income": "3,555",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,009",
"Assets": "16,767",
"Revenues": "0",
"Expenses": "17,675",
"Stockholders Equity": "3,758",
"Net Income": "-14,120",
"Comprehensive Net Income": "-14,175",
"BaseVar": "28,085",
"ECR before LimitedLiability": "-105%",
"Economic Capital Ratio": "30%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,918",
"Cost of Goods and Services Sold": "3,402",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "753",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,582",
"Long-term Debt": "1,850",
"Oil and Gas Property": "7,615",
"Operating Expenses": "7,533",
"Other Assets": "1,783",
"Other Compr. Net Income": "-848",
"Other Expenses": "-4,155",
"Other Liabilities": "1,222",
"Other Net Income": "6,173",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,654",
"Assets": "15,316",
"Revenues": "0",
"Expenses": "7,533",
"Stockholders Equity": "10,662",
"Net Income": "-1,360",
"Comprehensive Net Income": "-2,208",
"BaseVar": "19,008",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "78%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,688",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "393",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,670",
"Long-term Debt": "939",
"Oil and Gas Property": "8,763",
"Operating Expenses": "6,686",
"Other Assets": "2,327",
"Other Compr. Net Income": "0",
"Other Expenses": "-785",
"Other Liabilities": "450",
"Other Net Income": "107",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "5,539",
"Taxes": "392"
},
"output_variables": {
"Liabilities": "3,059",
"Assets": "14,778",
"Revenues": "5,539",
"Expenses": "6,686",
"Stockholders Equity": "11,719",
"Net Income": "-1,040",
"Comprehensive Net Income": "-1,040",
"BaseVar": "16,564",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "98%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,693",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "693",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "1,223",
"Long-term Debt": "961",
"Oil and Gas Property": "8,454",
"Operating Expenses": "7,363",
"Other Assets": "2,320",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,122",
"Other Liabilities": "73",
"Other Net Income": "240",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "6,573",
"Taxes": "429"
},
"output_variables": {
"Liabilities": "2,257",
"Assets": "13,467",
"Revenues": "6,573",
"Expenses": "7,363",
"Stockholders Equity": "11,210",
"Net Income": "-550",
"Comprehensive Net Income": "-550",
"BaseVar": "16,651",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "106%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,975",
"Cost of Goods and Services Sold": "2,421",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "2,742",
"Long-term Debt": "1,486",
"Oil and Gas Property": "8,481",
"Operating Expenses": "8,093",
"Other Assets": "3,019",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,421",
"Other Liabilities": "0",
"Other Net Income": "-335",
"Other Revenues": "0",
"Property, Plant and Equipment": "188",
"Revenue from Contract with Customer": "6,658",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,228",
"Assets": "17,663",
"Revenues": "6,658",
"Expenses": "8,093",
"Stockholders Equity": "13,435",
"Net Income": "-1,770",
"Comprehensive Net Income": "-1,770",
"BaseVar": "20,299",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "91%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,444",
"Cost of Goods and Services Sold": "17,240",
"Deferred Tax Liab., Net": "898",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,157",
"Liabilities, Current": "11,494",
"Long-term Debt": "27,574",
"Oil and Gas Property": "108,003",
"Operating Expenses": "41,014",
"Other Assets": "1,222",
"Other Compr. Net Income": "0",
"Other Expenses": "-30,290",
"Other Liabilities": "0",
"Other Net Income": "-6,394",
"Other Revenues": "0",
"Property, Plant and Equipment": "651",
"Revenue from Contract with Customer": "44,552",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "39,966",
"Assets": "118,320",
"Revenues": "44,552",
"Expenses": "39,121",
"Stockholders Equity": "78,354",
"Net Income": "-963",
"Comprehensive Net Income": "-963",
"BaseVar": "134,985",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "96%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "8,372",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "16",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "11,523",
"Liabilities, Current": "11,078",
"Long-term Debt": "22,828",
"Oil and Gas Property": "70,175",
"Operating Expenses": "67,356",
"Other Assets": "998",
"Other Compr. Net Income": "0",
"Other Expenses": "-14,521",
"Other Liabilities": "0",
"Other Net Income": "1,793",
"Other Revenues": "0",
"Property, Plant and Equipment": "899",
"Revenue from Contract with Customer": "32,316",
"Taxes": "2,107"
},
"output_variables": {
"Liabilities": "33,922",
"Assets": "80,444",
"Revenues": "32,316",
"Expenses": "66,465",
"Stockholders Equity": "46,522",
"Net Income": "-32,356",
"Comprehensive Net Income": "-32,356",
"BaseVar": "119,539",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "52%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 0.5166688142746977,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000101594.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000101594.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000101594.svg"
},
{
"company_id": "0001309082",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001309082.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001309082.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001309082.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001309082_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001309082_main_keyfigs.svg",
"name": "Camber Energy INC",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001309082.svg",
"report_text": "The relative strengths and weaknesses of Camber Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Camber Energy INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Camber Energy INC is the variable Net Income, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 51%, being 45% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001309082_2024_Camber_Energy_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "10.1",
"Assets": "12.2",
"Stockholders Equity": "25.0",
"ECR before LimitedLiability": "12.2",
"Long-term Debt": "7.64",
"Liabilities, Current": "0.840",
"Other Liabilities": "1.88",
"Other Assets": "-2.49",
"Oil and Gas Property": "-9.84",
"Property, Plant and Equipment": "35.0",
"Revenues": "-23.5",
"Net Income": "-18.6",
"Other Revenues": "-23.5",
"Other Expenses": "33.8",
"Expenses": "-7.52",
"General and Administrative Expense": "-16.5",
"Depreciation, Depletion, Amortization": "-3.61",
"Operating Expenses": "-28.2",
"Comprehensive Net Income": "-18.5",
"Other Net Income": "14.1",
"Economic Capital Ratio": "-4.54"
},
"2012": {
"Other Liabilities": "5.18",
"Liabilities": "-15.9",
"Stockholders Equity": "-3.70",
"ECR before LimitedLiability": "11.1",
"Liabilities, Current": "-32.4",
"Long-term Debt": "6.82",
"Assets, Current": "-4.08",
"Assets": "9.35",
"Oil and Gas Property": "-15.0",
"Other Assets": "-2.96",
"Property, Plant and Equipment": "19.2",
"Revenues": "-21.5",
"Net Income": "4.05",
"Other Revenues": "-21.4",
"Expenses": "11.4",
"Operating Expenses": "-10.5",
"Other Expenses": "12.4",
"General and Administrative Expense": "-1.78",
"Comprehensive Net Income": "4.01",
"Other Net Income": "8.01",
"Economic Capital Ratio": "-14.4"
},
"2013": {
"Liabilities": "14.8",
"Stockholders Equity": "21.7",
"ECR before LimitedLiability": "14.4",
"Liabilities, Current": "-2.79",
"Long-term Debt": "9.76",
"Other Liabilities": "8.17",
"Other Assets": "-2.35",
"Assets": "6.09",
"Property, Plant and Equipment": "36.7",
"Assets, Current": "-3.53",
"Oil and Gas Property": "-13.5",
"Revenues": "-24.6",
"Net Income": "-13.8",
"Other Revenues": "-24.7",
"Expenses": "-13.9",
"Operating Expenses": "-39.1",
"General and Administrative Expense": "-15.9",
"Depreciation, Depletion, Amortization": "-8.20",
"Other Expenses": "32.6",
"Comprehensive Net Income": "-14.0",
"Other Net Income": "29.4",
"Economic Capital Ratio": "-2.34"
},
"2014": {
"Other Liabilities": "6.80",
"Liabilities": "13.9",
"Stockholders Equity": "34.1",
"ECR before LimitedLiability": "46.1",
"Long-term Debt": "7.79",
"Other Assets": "-1.03",
"Assets": "13.8",
"Property, Plant and Equipment": "47.7",
"Oil and Gas Property": "-6.41",
"Assets, Current": "-2.27",
"Revenues": "-18.9",
"Net Income": "2.28",
"Other Revenues": "-18.2",
"Operating Expenses": "-17.7",
"Expenses": "8.03",
"General and Administrative Expense": "-8.04",
"Depreciation, Depletion, Amortization": "-2.74",
"Other Expenses": "42.5",
"Comprehensive Net Income": "2.33",
"Other Net Income": "15.1",
"Economic Capital Ratio": "21.1"
},
"2016": {
"Long-term Debt": "-1.54",
"Liabilities": "0.205",
"Stockholders Equity": "-7.31",
"ECR before LimitedLiability": "-50.5",
"Other Liabilities": "-0.741",
"Liabilities, Current": "2.21",
"Other Assets": "-49.7",
"Assets": "-22.5",
"Property, Plant and Equipment": "2.24",
"Assets, Current": "-7.14",
"Oil and Gas Property": "-1,020",
"Revenues": "-4.37",
"Net Income": "-45.5",
"Other Revenues": "-4.54",
"Expenses": "-34.8",
"General and Administrative Expense": "-0.180",
"Depreciation, Depletion, Amortization": "0.646",
"Operating Expenses": "-49.0",
"Other Expenses": "2.65",
"Comprehensive Net Income": "-45.4",
"Economic Capital Ratio": "-69.1"
},
"2017": {
"Long-term Debt": "-1.26",
"Liabilities": "0.595",
"Stockholders Equity": "-8.32",
"ECR before LimitedLiability": "-72.5",
"Other Liabilities": "-0.512",
"Liabilities, Current": "1.42",
"Other Assets": "-31.0",
"Assets": "-26.4",
"Assets, Current": "-2.81",
"Oil and Gas Property": "1.52",
"Property, Plant and Equipment": "-2.32",
"Revenues": "-3.32",
"Net Income": "-48.9",
"Other Revenues": "-3.14",
"Operating Expenses": "-45.7",
"Expenses": "-36.7",
"Other Expenses": "0.294",
"General and Administrative Expense": "0.454",
"Depreciation, Depletion, Amortization": "0.289",
"Comprehensive Net Income": "-48.9",
"Economic Capital Ratio": "-84.1"
},
"2022": {
"Long-term Debt": "-3.70",
"Liabilities": "-15.0",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-47.8",
"Liabilities, Current": "-1.25",
"Oil and Gas Property": "-2.16",
"Assets": "-0.509",
"Assets, Current": "-1.52",
"Property, Plant and Equipment": "-2.51",
"Other Assets": "22.4",
"Other Revenues": "-1.80",
"Revenues": "-14.7",
"Expenses": "5.57",
"Net Income": "-2.52",
"Gains/Losses on Derivatives": "0.491",
"Revenue from Contract with Customer": "-5.69",
"Depreciation, Depletion, Amortization": "0.996",
"Other Expenses": "4.08",
"General and Administrative Expense": "-0.988",
"Comprehensive Net Income": "-2.55",
"Economic Capital Ratio": "-53.2"
},
"2023": {
"Liabilities": "-1.67",
"Stockholders Equity": "-2.84",
"ECR before LimitedLiability": "-36.5",
"Long-term Debt": "-1.59",
"Assets": "-2.38",
"Oil and Gas Property": "-2.55",
"Other Assets": "24.1",
"Property, Plant and Equipment": "-2.84",
"Other Revenues": "5.60",
"Revenues": "-2.10",
"Net Income": "-13.5",
"Revenue from Contract with Customer": "-9.39",
"Operating Expenses": "-2.72",
"Expenses": "1.19",
"Other Expenses": "15.7",
"General and Administrative Expense": "-1.60",
"Depreciation, Depletion, Amortization": "1.92",
"Cost of Goods and Services Sold": "-2.74",
"Comprehensive Net Income": "-12.6",
"Other Net Income": "-4.45",
"Economic Capital Ratio": "-45.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001309082_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,430",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "1,292",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,064",
"Liabilities, Current": "2,492",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "7,259",
"Other Assets": "557",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,093",
"Other Liabilities": "892",
"Other Net Income": "3,001",
"Other Revenues": "0",
"Property, Plant and Equipment": "20,991",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,384",
"Assets": "24,978",
"Revenues": "0",
"Expenses": "7,521",
"Stockholders Equity": "21,594",
"Net Income": "-4,520",
"Comprehensive Net Income": "-4,520",
"BaseVar": "20,704",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "87%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,424",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,008",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,630",
"Liabilities, Current": "33,892",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "12,244",
"Other Assets": "427",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,005",
"Other Liabilities": "0",
"Other Net Income": "5,276",
"Other Revenues": "0",
"Property, Plant and Equipment": "61,170",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "33,892",
"Assets": "64,021",
"Revenues": "0",
"Expenses": "12,877",
"Stockholders Equity": "30,129",
"Net Income": "-7,601",
"Comprehensive Net Income": "-7,601",
"BaseVar": "60,212",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "65%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,686",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "3,586",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,099",
"Liabilities, Current": "6,549",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "13,877",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,519",
"Other Liabilities": "0",
"Other Net Income": "8,247",
"Other Revenues": "0",
"Property, Plant and Equipment": "36,057",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,549",
"Assets": "37,743",
"Revenues": "0",
"Expenses": "15,043",
"Stockholders Equity": "31,194",
"Net Income": "-6,795",
"Comprehensive Net Income": "-6,795",
"BaseVar": "36,586",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "84%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,587",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,190",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,958",
"Liabilities, Current": "4,646",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "8,759",
"Other Assets": "343",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,000",
"Other Liabilities": "0",
"Other Net Income": "5,220",
"Other Revenues": "0",
"Property, Plant and Equipment": "38,808",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,646",
"Assets": "40,738",
"Revenues": "0",
"Expenses": "9,907",
"Stockholders Equity": "36,092",
"Net Income": "-4,688",
"Comprehensive Net Income": "-4,688",
"BaseVar": "32,071",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "100%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "543",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "880",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,501",
"Liabilities, Current": "11,085",
"Long-term Debt": "1,306",
"Oil and Gas Property": "48,519",
"Operating Expenses": "25,636",
"Other Assets": "-48,460",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,599",
"Other Liabilities": "0",
"Other Net Income": "968",
"Other Revenues": "0",
"Property, Plant and Equipment": "14,190",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,391",
"Assets": "14,792",
"Revenues": "0",
"Expenses": "26,418",
"Stockholders Equity": "2,401",
"Net Income": "-25,450",
"Comprehensive Net Income": "-25,450",
"BaseVar": "30,571",
"ECR before LimitedLiability": "-223%",
"Economic Capital Ratio": "3.6%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,931",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "2,699",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,044",
"Liabilities, Current": "48,214",
"Long-term Debt": "2,068",
"Oil and Gas Property": "73,791",
"Operating Expenses": "89,402",
"Other Assets": "-73,645",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,720",
"Other Liabilities": "146",
"Other Net Income": "5,302",
"Other Revenues": "0",
"Property, Plant and Equipment": "35,781",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "50,427",
"Assets": "39,858",
"Revenues": "0",
"Expenses": "94,425",
"Stockholders Equity": "-10,569",
"Net Income": "-89,123",
"Comprehensive Net Income": "-89,123",
"BaseVar": "106,974",
"ECR before LimitedLiability": "-257%",
"Economic Capital Ratio": "1.5%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,223",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,669",
"Liabilities, Current": "17,831",
"Long-term Debt": "33,989",
"Oil and Gas Property": "63",
"Operating Expenses": "4,980",
"Other Assets": "33,410",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,669",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "597",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "51,820",
"Assets": "34,697",
"Revenues": "597",
"Expenses": "4,980",
"Stockholders Equity": "-17,124",
"Net Income": "-4,383",
"Comprehensive Net Income": "-4,383",
"BaseVar": "46,716",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "51%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "19,654",
"Cost of Goods and Services Sold": "21,341",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "14,875",
"Liabilities, Current": "31,796",
"Long-term Debt": "42,560",
"Oil and Gas Property": "1,084",
"Operating Expenses": "39,049",
"Other Assets": "79,335",
"Other Compr. Net Income": "479",
"Other Expenses": "-36,215",
"Other Liabilities": "3,058",
"Other Net Income": "-26,027",
"Other Revenues": "32,054",
"Property, Plant and Equipment": "1,640",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "77,414",
"Assets": "101,712",
"Revenues": "32,054",
"Expenses": "39,049",
"Stockholders Equity": "24,298",
"Net Income": "-33,022",
"Comprehensive Net Income": "-32,543",
"BaseVar": "150,081",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 0.5132513660123366,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001309082.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001309082.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001309082.svg"
},
{
"company_id": "0001694617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001694617.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001694617.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001694617.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001694617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001694617_main_keyfigs.svg",
"name": "Royale Energy Inc",
"rank": 60,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001694617.svg",
"report_text": "The relative strengths and weaknesses of Royale Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Royale Energy Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 6.1% points.The greatest weakness of Royale Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 49%, being 48% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001694617_2024_Royale_Energy_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities": "1.48",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "-60.4",
"Liabilities, Current": "2.66",
"Other Assets": "12.0",
"Assets": "-20.0",
"Property, Plant and Equipment": "-15.1",
"Assets, Current": "4.29",
"Oil and Gas Property": "-20.0",
"Revenues": "-12.7",
"Net Income": "-34.0",
"Revenue from Contract with Customer": "-8.74",
"Other Revenues": "-3.48",
"Expenses": "2.76",
"Depreciation, Depletion, Amortization": "1.85",
"Other Expenses": "-5.21",
"Operating Expenses": "5.94",
"General and Administrative Expense": "-1.52",
"Other Net Income": "-30.7",
"Comprehensive Net Income": "-34.0",
"Economic Capital Ratio": "-74.8"
},
"2019": {
"Liabilities, Current": "-23.5",
"Liabilities": "-27.5",
"Stockholders Equity": "-29.9",
"Assets, Current": "2.39",
"Assets": "-8.89",
"Oil and Gas Property": "-17.3",
"Property, Plant and Equipment": "-14.3",
"Other Assets": "3.34",
"Revenues": "-22.9",
"Net Income": "2.27",
"Revenue from Contract with Customer": "-22.9",
"Expenses": "2.49",
"Other Expenses": "-2.69",
"Depreciation, Depletion, Amortization": "2.08",
"Cost of Goods and Services Sold": "2.03",
"General and Administrative Expense": "-4.99",
"Operating Expenses": "2.25",
"ECR before LimitedLiability": "-18.9",
"Comprehensive Net Income": "2.30",
"Other Net Income": "3.13",
"Economic Capital Ratio": "-28.9"
},
"2020": {
"Liabilities, Current": "-4.16",
"Liabilities": "-5.59",
"Stockholders Equity": "-12.9",
"ECR before LimitedLiability": "-7.71",
"Property, Plant and Equipment": "-5.31",
"Assets": "-6.57",
"Assets, Current": "5.54",
"Other Assets": "1.50",
"Oil and Gas Property": "-6.03",
"Revenues": "-5.29",
"Net Income": "2.21",
"Revenue from Contract with Customer": "-5.49",
"Depreciation, Depletion, Amortization": "1.44",
"Expenses": "3.27",
"Operating Expenses": "3.35",
"Cost of Goods and Services Sold": "1.04",
"General and Administrative Expense": "-3.45",
"Other Expenses": "1.09",
"Comprehensive Net Income": "2.30",
"Other Net Income": "5.85",
"Economic Capital Ratio": "-20.3"
},
"2021": {
"Liabilities": "-6.06",
"Stockholders Equity": "-9.46",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "-4.77",
"Property, Plant and Equipment": "-5.28",
"Assets": "-5.87",
"Oil and Gas Property": "-5.80",
"Assets, Current": "8.03",
"Other Revenues": "-0.854",
"Revenues": "-7.34",
"Net Income": "-6.40",
"Gains/Losses on Derivatives": "0.959",
"Revenue from Contract with Customer": "-7.38",
"Comprehensive Net Income": "-6.34",
"Other Expenses": "-0.810",
"Cost of Goods and Services Sold": "1.20",
"Depreciation, Depletion, Amortization": "0.734",
"Other Net Income": "1.36",
"General and Administrative Expense": "-2.26",
"Operating Expenses": "1.18",
"Economic Capital Ratio": "-43.3"
},
"2022": {
"Long-term Debt": "-0.619",
"Liabilities": "-16.5",
"Stockholders Equity": "-27.8",
"ECR before LimitedLiability": "-47.4",
"Liabilities, Current": "-7.19",
"Oil and Gas Property": "-2.20",
"Assets": "-2.29",
"Assets, Current": "4.87",
"Property, Plant and Equipment": "-2.14",
"Revenues": "-11.6",
"Net Income": "-1.42",
"Gains/Losses on Derivatives": "0.592",
"Revenue from Contract with Customer": "-16.8",
"Expenses": "2.03",
"Depreciation, Depletion, Amortization": "0.397",
"Operating Expenses": "1.27",
"General and Administrative Expense": "-0.650",
"Cost of Goods and Services Sold": "0.529",
"Comprehensive Net Income": "-1.49",
"Other Net Income": "3.91",
"Economic Capital Ratio": "-52.8"
},
"2023": {
"Liabilities, Current": "-4.68",
"Liabilities": "-5.05",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "-38.7",
"Long-term Debt": "-0.984",
"Assets, Current": "6.13",
"Assets": "-4.45",
"Oil and Gas Property": "-3.60",
"Other Assets": "-0.818",
"Property, Plant and Equipment": "-3.95",
"Revenues": "-4.84",
"Net Income": "-1.98",
"Revenue from Contract with Customer": "-4.66",
"Operating Expenses": "2.96",
"Expenses": "1.72",
"Other Expenses": "-2.24",
"General and Administrative Expense": "-0.802",
"Depreciation, Depletion, Amortization": "1.31",
"Comprehensive Net Income": "-1.94",
"Other Net Income": "4.48",
"Economic Capital Ratio": "-47.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001694617_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "8,258",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "723",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,136",
"Liabilities, Current": "14,983",
"Long-term Debt": "3,983",
"Oil and Gas Property": "0",
"Operating Expenses": "1,613",
"Other Assets": "7,094",
"Other Compr. Net Income": "0",
"Other Expenses": "3,751",
"Other Liabilities": "1,307",
"Other Net Income": "-17,564",
"Other Revenues": "3,283",
"Property, Plant and Equipment": "6,407",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,273",
"Assets": "21,759",
"Revenues": "3,283",
"Expenses": "9,223",
"Stockholders Equity": "1,487",
"Net Income": "-23,504",
"Comprehensive Net Income": "-23,504",
"BaseVar": "39,660",
"ECR before LimitedLiability": "-135%",
"Economic Capital Ratio": "20%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,712",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "468",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,992",
"Liabilities, Current": "12,137",
"Long-term Debt": "5,249",
"Oil and Gas Property": "0",
"Operating Expenses": "2,029",
"Other Assets": "7,287",
"Other Compr. Net Income": "0",
"Other Expenses": "2,254",
"Other Liabilities": "1,538",
"Other Net Income": "3,427",
"Other Revenues": "2,967",
"Property, Plant and Equipment": "4,591",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "18,924",
"Assets": "20,591",
"Revenues": "2,967",
"Expenses": "6,743",
"Stockholders Equity": "1,667",
"Net Income": "-348",
"Comprehensive Net Income": "-348",
"BaseVar": "27,902",
"ECR before LimitedLiability": "2.0%",
"Economic Capital Ratio": "56%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,071",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "474",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,109",
"Liabilities, Current": "9,115",
"Long-term Debt": "4,095",
"Oil and Gas Property": "0",
"Operating Expenses": "1,412",
"Other Assets": "813",
"Other Compr. Net Income": "0",
"Other Expenses": "1,968",
"Other Liabilities": "1,360",
"Other Net Income": "1,700",
"Other Revenues": "1,588",
"Property, Plant and Equipment": "2,541",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,569",
"Assets": "8,425",
"Revenues": "1,588",
"Expenses": "5,963",
"Stockholders Equity": "-6,144",
"Net Income": "-2,674",
"Comprehensive Net Income": "-2,674",
"BaseVar": "17,232",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "46%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "7,685",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "537",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,951",
"Liabilities, Current": "14,684",
"Long-term Debt": "4,227",
"Oil and Gas Property": "0",
"Operating Expenses": "1,815",
"Other Assets": "1,022",
"Other Compr. Net Income": "0",
"Other Expenses": "1,027",
"Other Liabilities": "1,644",
"Other Net Income": "12",
"Other Revenues": "1,719",
"Property, Plant and Equipment": "2,080",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "20,554",
"Assets": "10,787",
"Revenues": "1,719",
"Expenses": "5,330",
"Stockholders Equity": "-9,767",
"Net Income": "-3,598",
"Comprehensive Net Income": "-3,598",
"BaseVar": "20,048",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "45%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "576",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,808",
"Liabilities, Current": "15,260",
"Long-term Debt": "4,484",
"Oil and Gas Property": "0",
"Operating Expenses": "1,929",
"Other Assets": "925",
"Other Compr. Net Income": "0",
"Other Expenses": "788",
"Other Liabilities": "1,561",
"Other Net Income": "2,313",
"Other Revenues": "2,643",
"Property, Plant and Equipment": "2,040",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "21,305",
"Assets": "11,780",
"Revenues": "2,643",
"Expenses": "5,101",
"Stockholders Equity": "-9,525",
"Net Income": "-146",
"Comprehensive Net Income": "-146",
"BaseVar": "22,777",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "9,670",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "347",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,725",
"Liabilities, Current": "16,854",
"Long-term Debt": "5,768",
"Oil and Gas Property": "0",
"Operating Expenses": "1,732",
"Other Assets": "844",
"Other Compr. Net Income": "0",
"Other Expenses": "2,409",
"Other Liabilities": "1,478",
"Other Net Income": "2,220",
"Other Revenues": "2,161",
"Property, Plant and Equipment": "2,402",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "24,100",
"Assets": "12,915",
"Revenues": "2,161",
"Expenses": "6,213",
"Stockholders Equity": "-11,185",
"Net Income": "-1,832",
"Comprehensive Net Income": "-1,832",
"BaseVar": "25,076",
"ECR before LimitedLiability": "-42%",
"Economic Capital Ratio": "49%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.49108220422421994,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001694617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001694617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001694617.svg"
},
{
"company_id": "0001500305",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001500305.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001500305.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001500305.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001500305_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001500305_main_keyfigs.svg",
"name": "Sustainable Projects Group Inc",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001500305.svg",
"report_text": "The relative strengths and weaknesses of Sustainable Projects Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sustainable Projects Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Sustainable Projects Group Inc is the variable Net Income, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 69% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001500305_2024_Sustainable_Projects_Group_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities": "2.60",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "-23.5",
"Long-term Debt": "2.23",
"Assets": "-5.32",
"Oil and Gas Property": "-10.7",
"Property, Plant and Equipment": "-17.0",
"Other Assets": "48.7",
"Revenues": "-30.6",
"Net Income": "-32.3",
"Other Revenues": "-6.44",
"Revenue from Contract with Customer": "-2.53",
"Expenses": "-56.0",
"Other Expenses": "4.31",
"Depreciation, Depletion, Amortization": "3.53",
"Cost of Goods and Services Sold": "1.25",
"General and Administrative Expense": "2.63",
"Operating Expenses": "-95.7",
"Comprehensive Net Income": "-31.5",
"Other Net Income": "27.4",
"Economic Capital Ratio": "-33.4"
},
"2022": {
"Oil and Gas Property": "-10.6",
"Assets": "-37.8",
"Stockholders Equity": "-68.3",
"ECR before LimitedLiability": "-49.0",
"Assets, Current": "-4.01",
"Property, Plant and Equipment": "-18.5",
"Other Assets": "7.73",
"Other Revenues": "-15.3",
"Revenues": "-101",
"Net Income": "-229",
"Revenue from Contract with Customer": "-73.8",
"Expenses": "-89.6",
"Depreciation, Depletion, Amortization": "4.64",
"Other Expenses": "-104",
"Operating Expenses": "-4.19",
"General and Administrative Expense": "6.96",
"Liabilities, Current": "-3.30",
"Long-term Debt": "2.72",
"Comprehensive Net Income": "-3.87",
"Other Compr. Net Income": "49.8",
"Economic Capital Ratio": "-54.4"
},
"2023": {
"Liabilities": "0.975",
"Stockholders Equity": "-14.5",
"ECR before LimitedLiability": "-60.1",
"Assets, Current": "3.90",
"Assets": "-13.1",
"Oil and Gas Property": "-12.0",
"Other Assets": "16.7",
"Property, Plant and Equipment": "-16.1",
"Other Revenues": "-3.25",
"Revenues": "-16.3",
"Net Income": "-26.4",
"Revenue from Contract with Customer": "-12.8",
"Operating Expenses": "-25.5",
"Expenses": "-19.9",
"Other Expenses": "2.79",
"General and Administrative Expense": "2.42",
"Depreciation, Depletion, Amortization": "3.15",
"Cost of Goods and Services Sold": "1.27",
"Comprehensive Net Income": "-26.4",
"Other Net Income": "0.965",
"Economic Capital Ratio": "-68.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001500305_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "276",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "239",
"Long-term Debt": "14",
"Oil and Gas Property": "0",
"Operating Expenses": "1,184",
"Other Assets": "891",
"Other Compr. Net Income": "0",
"Other Expenses": "1.8",
"Other Liabilities": "70",
"Other Net Income": "556",
"Other Revenues": "0",
"Property, Plant and Equipment": "8.0",
"Revenue from Contract with Customer": "106",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "324",
"Assets": "1,175",
"Revenues": "106",
"Expenses": "1,186",
"Stockholders Equity": "852",
"Net Income": "-524",
"Comprehensive Net Income": "-524",
"BaseVar": "1,895",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "52%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "568",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "361",
"Other Assets": "232",
"Other Compr. Net Income": "1,061",
"Other Expenses": "695",
"Other Liabilities": "57",
"Other Net Income": "-7.0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "625",
"Assets": "282",
"Revenues": "0",
"Expenses": "1,056",
"Stockholders Equity": "-342",
"Net Income": "-1,063",
"Comprehensive Net Income": "-2.7",
"BaseVar": "1,770",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "50%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "1,246",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "57",
"Liabilities, Current": "1,451",
"Long-term Debt": "1,560",
"Oil and Gas Property": "0",
"Operating Expenses": "2,998",
"Other Assets": "1,721",
"Other Compr. Net Income": "0",
"Other Expenses": "-56",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "251",
"Property, Plant and Equipment": "103",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,011",
"Assets": "3,070",
"Revenues": "251",
"Expenses": "2,999",
"Stockholders Equity": "59",
"Net Income": "-2,748",
"Comprehensive Net Income": "-2,748",
"BaseVar": "5,055",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 0.2772024592635413,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001500305.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001500305.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001500305.svg"
},
{
"company_id": "0001603793",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001603793.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001603793.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001603793.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001603793_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001603793_main_keyfigs.svg",
"name": "Norris Industries Inc",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001603793.svg",
"report_text": "The relative strengths and weaknesses of Norris Industries Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Norris Industries Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Norris Industries Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 69% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001603793_2024_Norris_Industries_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "1.00",
"Assets": "8.76",
"Stockholders Equity": "9.02",
"Other Liabilities": "4.21",
"ECR before LimitedLiability": "10.6",
"Property, Plant and Equipment": "-15.6",
"Assets, Current": "10.7",
"Oil and Gas Property": "11.0",
"Revenues": "-1.27",
"Net Income": "-3.60",
"Other Revenues": "-1.86",
"Expenses": "3.54",
"General and Administrative Expense": "-3.73",
"Depreciation, Depletion, Amortization": "5.19",
"Operating Expenses": "-29.8",
"Other Expenses": "12.6",
"Long-term Debt": "10.6",
"Liabilities, Current": "-17.5",
"Other Net Income": "-5.76",
"Comprehensive Net Income": "-3.45",
"Economic Capital Ratio": "-7.87"
},
"2017": {
"Long-term Debt": "-2.03",
"Liabilities": "-2.20",
"Assets": "-23.8",
"Stockholders Equity": "-3.24",
"ECR before LimitedLiability": "-71.4",
"Other Liabilities": "-0.788",
"Liabilities, Current": "0.617",
"Assets, Current": "-1.93",
"Oil and Gas Property": "1.13",
"Property, Plant and Equipment": "-23.6",
"Revenues": "-2.46",
"Net Income": "-65.1",
"Other Revenues": "-2.25",
"Operating Expenses": "-74.5",
"Expenses": "-49.8",
"Other Expenses": "2.61",
"General and Administrative Expense": "-60.1",
"Depreciation, Depletion, Amortization": "0.756",
"Comprehensive Net Income": "-65.1",
"Other Net Income": "-0.841",
"Economic Capital Ratio": "-83.0"
},
"2018": {
"Other Assets": "0.826",
"Assets": "-9.53",
"Stockholders Equity": "-6.47",
"Other Liabilities": "0.764",
"ECR before LimitedLiability": "-51.2",
"Property, Plant and Equipment": "-17.6",
"Assets, Current": "-3.29",
"Oil and Gas Property": "18.5",
"Revenues": "-15.4",
"Net Income": "-43.9",
"Revenue from Contract with Customer": "-6.25",
"Other Revenues": "-9.62",
"Expenses": "-5.51",
"Depreciation, Depletion, Amortization": "2.88",
"Taxes": "0.474",
"Other Expenses": "19.9",
"Operating Expenses": "-15.2",
"General and Administrative Expense": "-17.5",
"Other Net Income": "-19.7",
"Comprehensive Net Income": "-43.8",
"Economic Capital Ratio": "-65.6"
},
"2019": {
"Liabilities, Current": "1.12",
"Liabilities": "-2.13",
"Assets": "-2.04",
"Stockholders Equity": "-3.36",
"ECR before LimitedLiability": "-24.5",
"Long-term Debt": "1.25",
"Other Liabilities": "-5.73",
"Assets, Current": "-1.47",
"Oil and Gas Property": "14.5",
"Property, Plant and Equipment": "-3.55",
"Revenues": "-2.89",
"Net Income": "-3.57",
"Other Revenues": "-2.88",
"Expenses": "-1.89",
"Other Expenses": "20.8",
"Cost of Goods and Services Sold": "0.828",
"General and Administrative Expense": "-6.49",
"Operating Expenses": "-14.6",
"Comprehensive Net Income": "-3.56",
"Other Net Income": "-0.514",
"Economic Capital Ratio": "-34.4"
},
"2020": {
"Liabilities, Current": "-1.10",
"Liabilities": "2.12",
"Assets": "-29.6",
"Stockholders Equity": "-18.2",
"ECR before LimitedLiability": "-51.2",
"Long-term Debt": "-1.31",
"Other Liabilities": "2.34",
"Property, Plant and Equipment": "-17.0",
"Assets, Current": "-3.48",
"Oil and Gas Property": "-4.51",
"Other Revenues": "-1.81",
"Revenues": "-1.95",
"Net Income": "-25.1",
"Depreciation, Depletion, Amortization": "0.800",
"Expenses": "-16.6",
"Operating Expenses": "-40.8",
"Cost of Goods and Services Sold": "0.322",
"General and Administrative Expense": "-1.81",
"Other Expenses": "2.10",
"Comprehensive Net Income": "-25.0",
"Economic Capital Ratio": "-63.7"
},
"2021": {
"Liabilities": "11.9",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "-65.1",
"Other Liabilities": "16.1",
"Property, Plant and Equipment": "-15.8",
"Assets": "-26.7",
"Other Assets": "-1.66",
"Oil and Gas Property": "-9.69",
"Assets, Current": "-5.32",
"Other Revenues": "-5.66",
"Revenues": "-11.3",
"Net Income": "-20.8",
"Revenue from Contract with Customer": "-6.21",
"Expenses": "-10.0",
"Other Expenses": "4.75",
"Depreciation, Depletion, Amortization": "2.05",
"General and Administrative Expense": "-2.91",
"Operating Expenses": "-18.0",
"Comprehensive Net Income": "-20.6",
"Other Net Income": "1.39",
"Economic Capital Ratio": "-71.1"
},
"2022": {
"Liabilities": "6.31",
"Stockholders Equity": "-27.5",
"ECR before LimitedLiability": "-71.0",
"Other Liabilities": "14.6",
"Oil and Gas Property": "-8.32",
"Assets": "-20.7",
"Assets, Current": "-4.94",
"Property, Plant and Equipment": "-12.9",
"Other Assets": "-2.01",
"Other Revenues": "2.29",
"Revenues": "-11.7",
"Net Income": "-12.2",
"Gains/Losses on Derivatives": "1.13",
"Revenue from Contract with Customer": "-14.9",
"Expenses": "-0.951",
"Depreciation, Depletion, Amortization": "2.20",
"Other Expenses": "3.84",
"Operating Expenses": "-8.34",
"Cost of Goods and Services Sold": "1.01",
"Comprehensive Net Income": "-12.4",
"Economic Capital Ratio": "-76.4"
},
"2023": {
"Liabilities": "8.21",
"Stockholders Equity": "-38.1",
"ECR before LimitedLiability": "-60.3",
"Other Liabilities": "17.0",
"Assets, Current": "-6.00",
"Assets": "-22.7",
"Oil and Gas Property": "-8.59",
"Other Assets": "-3.47",
"Property, Plant and Equipment": "-14.8",
"Other Revenues": "3.18",
"Revenues": "-7.97",
"Net Income": "-7.66",
"Revenue from Contract with Customer": "-10.7",
"Operating Expenses": "-7.36",
"Comprehensive Net Income": "-7.59",
"Other Net Income": "0.805",
"Other Expenses": "2.94",
"General and Administrative Expense": "-0.508",
"Depreciation, Depletion, Amortization": "2.64",
"Cost of Goods and Services Sold": "1.06",
"Economic Capital Ratio": "-69.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001603793_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "542",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "37",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "142",
"Liabilities, Current": "552",
"Long-term Debt": "9.1",
"Oil and Gas Property": "971",
"Operating Expenses": "473",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-179",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "173",
"Property, Plant and Equipment": "22",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "561",
"Assets": "1,536",
"Revenues": "173",
"Expenses": "473",
"Stockholders Equity": "975",
"Net Income": "-300",
"Comprehensive Net Income": "-300",
"BaseVar": "1,449",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "65%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "190",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "23",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,707",
"Liabilities, Current": "442",
"Long-term Debt": "10",
"Oil and Gas Property": "899",
"Operating Expenses": "1,918",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,730",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "149",
"Property, Plant and Equipment": "18",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "452",
"Assets": "1,106",
"Revenues": "149",
"Expenses": "1,918",
"Stockholders Equity": "654",
"Net Income": "-1,749",
"Comprehensive Net Income": "-1,749",
"BaseVar": "2,073",
"ECR before LimitedLiability": "-236%",
"Economic Capital Ratio": "2.6%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "354",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "24",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,273",
"Liabilities, Current": "63",
"Long-term Debt": "77",
"Oil and Gas Property": "2,646",
"Operating Expenses": "1,429",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,297",
"Other Liabilities": "1,550",
"Other Net Income": "-1,252",
"Other Revenues": "0",
"Property, Plant and Equipment": "13",
"Revenue from Contract with Customer": "132",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "1,690",
"Assets": "3,013",
"Revenues": "132",
"Expenses": "1,429",
"Stockholders Equity": "1,323",
"Net Income": "-2,549",
"Comprehensive Net Income": "-2,549",
"BaseVar": "4,095",
"ECR before LimitedLiability": "-106%",
"Economic Capital Ratio": "29%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "211",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "878",
"Liabilities, Current": "102",
"Long-term Debt": "93",
"Oil and Gas Property": "2,457",
"Operating Expenses": "1,368",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,089",
"Other Liabilities": "1,850",
"Other Net Income": "-52",
"Other Revenues": "0",
"Property, Plant and Equipment": "7.7",
"Revenue from Contract with Customer": "499",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,045",
"Assets": "2,661",
"Revenues": "499",
"Expenses": "1,368",
"Stockholders Equity": "617",
"Net Income": "-922",
"Comprehensive Net Income": "-922",
"BaseVar": "3,543",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "51%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "577",
"Liabilities, Current": "237",
"Long-term Debt": "102",
"Oil and Gas Property": "658",
"Operating Expenses": "3,400",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-577",
"Other Liabilities": "2,700",
"Other Net Income": "-71",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "573",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,039",
"Assets": "855",
"Revenues": "573",
"Expenses": "3,400",
"Stockholders Equity": "-2,184",
"Net Income": "-2,898",
"Comprehensive Net Income": "-2,898",
"BaseVar": "4,454",
"ECR before LimitedLiability": "-241%",
"Economic Capital Ratio": "2.3%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "194",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "314",
"Liabilities, Current": "405",
"Long-term Debt": "96",
"Oil and Gas Property": "221",
"Operating Expenses": "1,297",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-221",
"Other Liabilities": "3,200",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "280",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,701",
"Assets": "414",
"Revenues": "280",
"Expenses": "1,390",
"Stockholders Equity": "-3,287",
"Net Income": "-1,110",
"Comprehensive Net Income": "-1,110",
"BaseVar": "3,093",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "17%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "211",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "204",
"Liabilities, Current": "139",
"Long-term Debt": "93",
"Oil and Gas Property": "177",
"Operating Expenses": "844",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-97",
"Other Liabilities": "3,941",
"Other Net Income": "0",
"Other Revenues": "452",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,173",
"Assets": "387",
"Revenues": "452",
"Expenses": "951",
"Stockholders Equity": "-3,786",
"Net Income": "-499",
"Comprehensive Net Income": "-499",
"BaseVar": "3,150",
"ECR before LimitedLiability": "-110%",
"Economic Capital Ratio": "28%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "176",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "192",
"Liabilities, Current": "126",
"Long-term Debt": "146",
"Oil and Gas Property": "162",
"Operating Expenses": "915",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-76",
"Other Liabilities": "4,357",
"Other Net Income": "0",
"Other Revenues": "526",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,629",
"Assets": "338",
"Revenues": "526",
"Expenses": "1,031",
"Stockholders Equity": "-4,291",
"Net Income": "-505",
"Comprehensive Net Income": "-505",
"BaseVar": "3,449",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 0.27558133907873394,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001603793.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001603793.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001603793.svg"
},
{
"company_id": "0000855787",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0000855787.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0000855787.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000855787.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000855787_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000855787_main_keyfigs.svg",
"name": "Truleum INC",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0000855787.svg",
"report_text": "The relative strengths and weaknesses of Truleum INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Truleum INC compared to the market average is the variable Oil and Gas Property, increasing the Economic Capital Ratio by 6.7% points.The greatest weakness of Truleum INC is the variable Net Income, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 23%, being 73% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0000855787_2024_Truleum_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities": "9.35",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "-72.3",
"Liabilities, Current": "9.60",
"Long-term Debt": "-1.39",
"Property, Plant and Equipment": "-14.1",
"Assets": "-28.1",
"Oil and Gas Property": "-8.28",
"Assets, Current": "-6.44",
"Other Revenues": "-3.90",
"Revenues": "-13.0",
"Net Income": "-25.1",
"Revenue from Contract with Customer": "-8.63",
"Expenses": "-6.11",
"Other Expenses": "7.49",
"Depreciation, Depletion, Amortization": "1.36",
"General and Administrative Expense": "-13.4",
"Operating Expenses": "-13.8",
"Comprehensive Net Income": "-24.9",
"Other Net Income": "-1.72",
"Economic Capital Ratio": "-78.3"
},
"2022": {
"Liabilities": "1.64",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-70.8",
"Oil and Gas Property": "8.97",
"Assets": "-13.7",
"Assets, Current": "-5.99",
"Property, Plant and Equipment": "-13.5",
"Other Assets": "-2.26",
"Other Revenues": "-1.91",
"Revenues": "-17.2",
"Net Income": "-25.2",
"Gains/Losses on Derivatives": "1.28",
"Revenue from Contract with Customer": "-16.7",
"Expenses": "-14.0",
"Depreciation, Depletion, Amortization": "2.49",
"Other Expenses": "4.46",
"Operating Expenses": "-14.2",
"General and Administrative Expense": "-8.87",
"Cost of Goods and Services Sold": "1.15",
"Comprehensive Net Income": "-25.3",
"Economic Capital Ratio": "-76.2"
},
"2023": {
"Liabilities, Current": "4.81",
"Liabilities": "5.94",
"Stockholders Equity": "-25.3",
"ECR before LimitedLiability": "-64.4",
"Assets, Current": "-7.76",
"Assets": "-19.3",
"Oil and Gas Property": "6.71",
"Other Assets": "-3.30",
"Property, Plant and Equipment": "-16.4",
"Other Revenues": "-3.95",
"Revenues": "-15.8",
"Net Income": "-25.4",
"Revenue from Contract with Customer": "-11.2",
"Operating Expenses": "-13.1",
"Expenses": "-8.92",
"Other Expenses": "4.91",
"General and Administrative Expense": "-5.77",
"Depreciation, Depletion, Amortization": "2.61",
"Comprehensive Net Income": "-25.3",
"Other Net Income": "-2.05",
"Economic Capital Ratio": "-73.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0000855787_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "24",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "726",
"Liabilities, Current": "2,625",
"Long-term Debt": "0.92",
"Oil and Gas Property": "146",
"Operating Expenses": "894",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-710",
"Other Liabilities": "157",
"Other Net Income": "-164",
"Other Revenues": "3.8",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,783",
"Assets": "170",
"Revenues": "3.8",
"Expenses": "910",
"Stockholders Equity": "-2,613",
"Net Income": "-1,071",
"Comprehensive Net Income": "-1,071",
"BaseVar": "2,145",
"ECR before LimitedLiability": "-178%",
"Economic Capital Ratio": "9.6%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "209",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "693",
"Liabilities, Current": "1,738",
"Long-term Debt": "0.92",
"Oil and Gas Property": "1,461",
"Operating Expenses": "1,257",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-119",
"Other Liabilities": "1,200",
"Other Net Income": "-23",
"Other Revenues": "271",
"Property, Plant and Equipment": "68",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,939",
"Assets": "1,738",
"Revenues": "271",
"Expenses": "1,830",
"Stockholders Equity": "-1,201",
"Net Income": "-1,583",
"Comprehensive Net Income": "-1,583",
"BaseVar": "3,655",
"ECR before LimitedLiability": "-110%",
"Economic Capital Ratio": "28%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "116",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "705",
"Liabilities, Current": "3,412",
"Long-term Debt": "5.9",
"Oil and Gas Property": "1,814",
"Operating Expenses": "1,742",
"Other Assets": "44",
"Other Compr. Net Income": "0",
"Other Expenses": "-294",
"Other Liabilities": "1,304",
"Other Net Income": "-242",
"Other Revenues": "146",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,722",
"Assets": "1,974",
"Revenues": "146",
"Expenses": "2,153",
"Stockholders Equity": "-2,748",
"Net Income": "-2,249",
"Comprehensive Net Income": "-2,249",
"BaseVar": "4,923",
"ECR before LimitedLiability": "-124%",
"Economic Capital Ratio": "23%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 0.23412789078765261,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0000855787.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0000855787.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0000855787.svg"
},
{
"company_id": "0001557798",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001557798.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001557798.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001557798_main_keyfigs.svg",
"name": "Tianci International Inc",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001557798.svg",
"report_text": "The relative strengths and weaknesses of Tianci International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tianci International Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Tianci International Inc is the variable Expenses, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 23%, being 74% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001557798_2024_Tianci_International_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Liabilities": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-54.0",
"Long-term Debt": "0",
"Liabilities, Current": "0",
"Other Assets": "0",
"Assets": "-3.97",
"Property, Plant and Equipment": "-0.129",
"Oil and Gas Property": "-0.192",
"Assets, Current": "0",
"Revenues": "0",
"Net Income": "-40.5",
"Other Revenues": "0",
"Operating Expenses": "-46.5",
"Expenses": "-9.45",
"General and Administrative Expense": "0",
"Other Expenses": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-40.4",
"Other Net Income": "0",
"Economic Capital Ratio": "-79.1"
},
"2015": {
"Liabilities, Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "0",
"Assets": "-0.252",
"Other Assets": "0",
"Oil and Gas Property": "0",
"Property, Plant and Equipment": "0",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-1.81",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "0",
"Other Expenses": "0",
"General and Administrative Expense": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-1.67",
"Other Net Income": "-51.5",
"Economic Capital Ratio": "-45.8"
},
"2021": {
"Liabilities": "15.2",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "-63.6",
"Liabilities, Current": "18.0",
"Property, Plant and Equipment": "-13.5",
"Assets": "-24.7",
"Other Assets": "-1.42",
"Oil and Gas Property": "-11.0",
"Assets, Current": "-3.83",
"Other Revenues": "-4.87",
"Revenues": "-14.4",
"Net Income": "-15.9",
"Revenue from Contract with Customer": "-9.95",
"Comprehensive Net Income": "-15.8",
"Other Expenses": "1.54",
"Cost of Goods and Services Sold": "1.11",
"Depreciation, Depletion, Amortization": "1.81",
"Other Net Income": "-0.968",
"General and Administrative Expense": "1.83",
"Operating Expenses": "-7.77",
"Economic Capital Ratio": "-69.6"
},
"2022": {
"Long-term Debt": "-0.322",
"Liabilities": "0.267",
"Stockholders Equity": "-8.16",
"ECR before LimitedLiability": "-98.7",
"Liabilities, Current": "0.267",
"Other Liabilities": "-0.111",
"Oil and Gas Property": "-3.08",
"Assets": "-20.0",
"Assets, Current": "-0.655",
"Property, Plant and Equipment": "-5.05",
"Other Assets": "-0.214",
"Other Revenues": "-0.385",
"Revenues": "-3.57",
"Net Income": "-41.5",
"Revenue from Contract with Customer": "-1.92",
"Expenses": "-13.4",
"Other Expenses": "0.267",
"Operating Expenses": "-25.6",
"General and Administrative Expense": "-11.9",
"Comprehensive Net Income": "-41.8",
"Economic Capital Ratio": "-104"
},
"2023": {
"Liabilities, Current": "6.09",
"Liabilities": "1.85",
"Stockholders Equity": "-29.7",
"ECR before LimitedLiability": "-65.0",
"Assets, Current": "6.74",
"Assets": "-29.8",
"Oil and Gas Property": "-18.6",
"Other Assets": "-6.14",
"Property, Plant and Equipment": "-24.7",
"Other Revenues": "18.5",
"Revenues": "7.24",
"Net Income": "-27.8",
"Revenue from Contract with Customer": "-20.3",
"Operating Expenses": "-15.0",
"Expenses": "-31.3",
"Other Expenses": "-13.1",
"General and Administrative Expense": "-20.3",
"Depreciation, Depletion, Amortization": "4.62",
"Cost of Goods and Services Sold": "1.90",
"Comprehensive Net Income": "-27.7",
"Economic Capital Ratio": "-73.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001557798_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "77",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "43",
"Liabilities, Current": "61",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "356",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-43",
"Other Liabilities": "0",
"Other Net Income": "0.90",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "61",
"Assets": "77",
"Revenues": "0",
"Expenses": "356",
"Stockholders Equity": "17",
"Net Income": "-355",
"Comprehensive Net Income": "-355",
"BaseVar": "290",
"ECR before LimitedLiability": "-627%",
"Economic Capital Ratio": "0.000000030%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "183",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "18",
"Liabilities, Current": "100",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "90",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-18",
"Other Liabilities": "0",
"Other Net Income": "-929",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "100",
"Assets": "183",
"Revenues": "0",
"Expenses": "90",
"Stockholders Equity": "83",
"Net Income": "-1,019",
"Comprehensive Net Income": "-1,019",
"BaseVar": "773",
"ECR before LimitedLiability": "-866%",
"Economic Capital Ratio": "0.00000000000000012%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0.62",
"Liabilities, Current": "343",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "63",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.62",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "343",
"Assets": "18",
"Revenues": "0",
"Expenses": "63",
"Stockholders Equity": "-325",
"Net Income": "-74",
"Comprehensive Net Income": "-74",
"BaseVar": "227",
"ECR before LimitedLiability": "-141%",
"Economic Capital Ratio": "18%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "174",
"Liabilities, Current": "245",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "248",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-174",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "245",
"Assets": "22",
"Revenues": "0",
"Expenses": "248",
"Stockholders Equity": "-223",
"Net Income": "-248",
"Comprehensive Net Income": "-248",
"BaseVar": "287",
"ECR before LimitedLiability": "-313%",
"Economic Capital Ratio": "0.27%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "312",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "286",
"Liabilities, Current": "597",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "340",
"Other Assets": "8.0",
"Other Compr. Net Income": "0",
"Other Expenses": "183",
"Other Liabilities": "2.1",
"Other Net Income": "0",
"Other Revenues": "452",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "599",
"Assets": "320",
"Revenues": "452",
"Expenses": "808",
"Stockholders Equity": "-279",
"Net Income": "-356",
"Comprehensive Net Income": "-356",
"BaseVar": "1,241",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "23%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 0.22761692204143755,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001557798.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001557798.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001557798.svg"
},
{
"company_id": "0001165320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001165320.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001165320.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001165320.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001165320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001165320_main_keyfigs.svg",
"name": "GB Sciences INC",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001165320.svg",
"report_text": "The relative strengths and weaknesses of GB Sciences INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GB Sciences INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.63% points.The greatest weakness of GB Sciences INC is the variable Net Income, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.63%, being 96% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001165320_2024_GB_Sciences_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.0687",
"ECR before LimitedLiability": "-24.1",
"Long-term Debt": "0",
"Other Liabilities": "0",
"Assets, Current": "-0.0225",
"Assets": "-5.51",
"Oil and Gas Property": "-1.02",
"Property, Plant and Equipment": "-0.0501",
"Other Revenues": "0",
"Revenues": "0",
"Net Income": "-6.82",
"Depreciation, Depletion, Amortization": "0",
"Expenses": "-1.88",
"Other Expenses": "0",
"Operating Expenses": "0",
"General and Administrative Expense": "-42.8",
"Comprehensive Net Income": "-6.59",
"Other Net Income": "0",
"Economic Capital Ratio": "-45.8"
},
"2016": {
"Long-term Debt": "-0.910",
"Liabilities": "0.517",
"Stockholders Equity": "-6.21",
"ECR before LimitedLiability": "-53.5",
"Other Liabilities": "0.571",
"Liabilities, Current": "0.424",
"Other Assets": "0.358",
"Assets": "-22.1",
"Property, Plant and Equipment": "-1.86",
"Assets, Current": "-2.67",
"Oil and Gas Property": "-11.2",
"Revenues": "-1.21",
"Net Income": "-37.3",
"Other Revenues": "-1.26",
"Expenses": "-20.5",
"General and Administrative Expense": "-45.5",
"Operating Expenses": "0.439",
"Other Expenses": "0.370",
"Other Net Income": "-0.366",
"Comprehensive Net Income": "-37.2",
"Economic Capital Ratio": "-72.0"
},
"2017": {
"Other Assets": "6.12",
"Assets": "-4.89",
"Stockholders Equity": "-0.343",
"Other Liabilities": "-0.399",
"ECR before LimitedLiability": "-40.6",
"Assets, Current": "2.98",
"Oil and Gas Property": "-14.9",
"Property, Plant and Equipment": "9.25",
"Revenues": "-10.7",
"Net Income": "-48.0",
"Other Revenues": "-10.4",
"Revenue from Contract with Customer": "-0.352",
"Operating Expenses": "9.49",
"Expenses": "-18.4",
"Taxes": "0.447",
"Other Expenses": "0.704",
"General and Administrative Expense": "-34.7",
"Depreciation, Depletion, Amortization": "3.66",
"Comprehensive Net Income": "-48.0",
"Other Net Income": "-8.42",
"Economic Capital Ratio": "-52.2"
},
"2018": {
"Liabilities": "-1.04",
"Assets": "-13.2",
"Stockholders Equity": "-2.51",
"ECR before LimitedLiability": "-58.5",
"Liabilities, Current": "-0.825",
"Other Liabilities": "1.22",
"Long-term Debt": "-1.14",
"Other Assets": "7.65",
"Assets, Current": "5.35",
"Oil and Gas Property": "-20.9",
"Revenues": "-15.0",
"Net Income": "-66.7",
"Revenue from Contract with Customer": "-9.92",
"Other Revenues": "-4.69",
"Expenses": "-26.7",
"Depreciation, Depletion, Amortization": "3.48",
"Operating Expenses": "9.34",
"General and Administrative Expense": "-37.8",
"Other Net Income": "-12.5",
"Comprehensive Net Income": "-66.6",
"Economic Capital Ratio": "-72.9"
},
"2019": {
"Assets, Current": "-3.74",
"Assets": "-8.81",
"Stockholders Equity": "-3.76",
"ECR before LimitedLiability": "-44.5",
"Oil and Gas Property": "-15.6",
"Property, Plant and Equipment": "-9.49",
"Other Assets": "27.5",
"Revenues": "-12.9",
"Net Income": "-44.1",
"Other Revenues": "-1.91",
"Revenue from Contract with Customer": "-11.3",
"Taxes": "0.585",
"Expenses": "-7.51",
"Other Expenses": "-2.17",
"Depreciation, Depletion, Amortization": "4.32",
"Cost of Goods and Services Sold": "1.75",
"General and Administrative Expense": "-20.1",
"Operating Expenses": "10.3",
"Comprehensive Net Income": "-43.4",
"Other Net Income": "-19.2",
"Economic Capital Ratio": "-54.5"
},
"2020": {
"Property, Plant and Equipment": "-16.1",
"Assets": "-8.95",
"Stockholders Equity": "-11.9",
"Liabilities, Current": "1.48",
"ECR before LimitedLiability": "-26.5",
"Assets, Current": "9.20",
"Other Assets": "18.5",
"Oil and Gas Property": "-13.0",
"Other Revenues": "-5.35",
"Revenues": "-14.0",
"Net Income": "-23.0",
"Revenue from Contract with Customer": "-8.48",
"Depreciation, Depletion, Amortization": "3.45",
"Expenses": "9.04",
"Operating Expenses": "8.61",
"Cost of Goods and Services Sold": "1.27",
"General and Administrative Expense": "-13.5",
"Other Expenses": "8.14",
"Comprehensive Net Income": "-22.9",
"Other Net Income": "-20.1",
"Economic Capital Ratio": "-39.1"
},
"2021": {
"Liabilities": "-3.99",
"Stockholders Equity": "-5.12",
"ECR before LimitedLiability": "-33.8",
"Liabilities, Current": "-3.31",
"Other Liabilities": "-1.85",
"Other Revenues": "-3.25",
"Revenues": "-5.94",
"Net Income": "-5.78",
"Revenue from Contract with Customer": "-5.23",
"Expenses": "5.23",
"Other Expenses": "1.25",
"Depreciation, Depletion, Amortization": "1.62",
"General and Administrative Expense": "-3.10",
"Operating Expenses": "4.70",
"Property, Plant and Equipment": "-4.61",
"Assets, Current": "2.06",
"Other Assets": "19.2",
"Oil and Gas Property": "-4.02",
"Comprehensive Net Income": "-5.76",
"Other Net Income": "-3.02",
"Economic Capital Ratio": "-39.7"
},
"2023": {
"Liabilities, Current": "0.634",
"Liabilities": "0.634",
"Stockholders Equity": "-16.2",
"ECR before LimitedLiability": "-87.2",
"Long-term Debt": "-0.529",
"Other Liabilities": "-0.196",
"Assets, Current": "-1.48",
"Assets": "-26.3",
"Oil and Gas Property": "-4.21",
"Other Assets": "-0.647",
"Property, Plant and Equipment": "-8.74",
"Other Revenues": "-0.657",
"Revenues": "-3.81",
"Expenses": "-0.204",
"Net Income": "-34.2",
"Revenue from Contract with Customer": "-1.70",
"Operating Expenses": "-1.76",
"General and Administrative Expense": "0.196",
"Comprehensive Net Income": "-34.1",
"Other Net Income": "-10.5",
"Economic Capital Ratio": "-96.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001165320_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "240",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "7,974",
"Liabilities, Current": "2,507",
"Long-term Debt": "655",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "297",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "221",
"Other Net Income": "0.14",
"Other Revenues": "0",
"Property, Plant and Equipment": "914",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "3,383",
"Assets": "1,451",
"Revenues": "0",
"Expenses": "7,974",
"Stockholders Equity": "-1,931",
"Net Income": "-7,974",
"Comprehensive Net Income": "-7,974",
"BaseVar": "7,361",
"ECR before LimitedLiability": "-449%",
"Economic Capital Ratio": "0.00096%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "208",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,959",
"Liabilities, Current": "2,262",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "275",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,149",
"Other Net Income": "-120",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,953",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,410",
"Assets": "2,436",
"Revenues": "0",
"Expenses": "6,959",
"Stockholders Equity": "-1,975",
"Net Income": "-7,079",
"Comprehensive Net Income": "-7,079",
"BaseVar": "7,812",
"ECR before LimitedLiability": "-285%",
"Economic Capital Ratio": "0.65%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,948",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "8,933",
"Liabilities, Current": "676",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "1,416",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,927",
"Other Net Income": "-1,150",
"Other Revenues": "0",
"Property, Plant and Equipment": "8,643",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,602",
"Assets": "13,007",
"Revenues": "0",
"Expenses": "8,933",
"Stockholders Equity": "8,405",
"Net Income": "-10,083",
"Comprehensive Net Income": "-10,083",
"BaseVar": "15,056",
"ECR before LimitedLiability": "-94%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,253",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "19,552",
"Liabilities, Current": "1,920",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "3,038",
"Other Compr. Net Income": "0",
"Other Expenses": "783",
"Other Liabilities": "6,498",
"Other Net Income": "-5,335",
"Other Revenues": "2,510",
"Property, Plant and Equipment": "13,759",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "8,418",
"Assets": "24,050",
"Revenues": "2,510",
"Expenses": "20,335",
"Stockholders Equity": "15,632",
"Net Income": "-23,159",
"Comprehensive Net Income": "-23,159",
"BaseVar": "33,705",
"ECR before LimitedLiability": "-129%",
"Economic Capital Ratio": "22%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,467",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "13,400",
"Liabilities, Current": "6,712",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "16,075",
"Other Compr. Net Income": "0",
"Other Expenses": "3,772",
"Other Liabilities": "6,155",
"Other Net Income": "-10,963",
"Other Revenues": "3,455",
"Property, Plant and Equipment": "10,482",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,867",
"Assets": "30,023",
"Revenues": "3,455",
"Expenses": "17,172",
"Stockholders Equity": "17,156",
"Net Income": "-24,680",
"Comprehensive Net Income": "-24,680",
"BaseVar": "41,031",
"ECR before LimitedLiability": "-103%",
"Economic Capital Ratio": "31%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,001",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,742",
"Liabilities, Current": "10,886",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,314",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,556",
"Other Net Income": "-7,370",
"Other Revenues": "0",
"Property, Plant and Equipment": "38",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "14,441",
"Assets": "14,353",
"Revenues": "0",
"Expenses": "5,742",
"Stockholders Equity": "-88",
"Net Income": "-13,112",
"Comprehensive Net Income": "-13,112",
"BaseVar": "22,526",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "27%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,544",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,002",
"Liabilities, Current": "8,598",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "0",
"Other Assets": "7,237",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,682",
"Other Net Income": "-1,723",
"Other Revenues": "0",
"Property, Plant and Equipment": "25",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "12,280",
"Assets": "10,806",
"Revenues": "0",
"Expenses": "2,002",
"Stockholders Equity": "-1,474",
"Net Income": "-3,725",
"Comprehensive Net Income": "-3,725",
"BaseVar": "13,853",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "48%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "310",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "4,760",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,672",
"Other Assets": "43",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,453",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "4,760",
"Assets": "352",
"Revenues": "0",
"Expenses": "1,672",
"Stockholders Equity": "-4,407",
"Net Income": "-4,125",
"Comprehensive Net Income": "-4,125",
"BaseVar": "5,114",
"ECR before LimitedLiability": "-286%",
"Economic Capital Ratio": "0.63%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.006335983479609799,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001165320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001165320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001165320.svg"
},
{
"company_id": "0001437491",
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution_0001437491.svg",
"graph_url": "https://www.realrate-archive.com/us_petrol/2023/graphs/IME_0001437491.svg",
"logo_url": "https://www.realrate-archive.com/us_petrol/logos/0001437491.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_petrol/logos/0001437491_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001437491_main_keyfigs.svg",
"name": "Riskon International Inc",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_0001437491.svg",
"report_text": "The relative strengths and weaknesses of Riskon International Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Riskon International Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 0.026% points.The greatest weakness of Riskon International Inc is the variable Net Income, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.026%, being 97% points below the market average of 97%.",
"report_url": "https://www.realrate-archive.com/us_petrol/2023/report/0001437491_2024_Riskon_International_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities": "3.81",
"Stockholders Equity": "-32.1",
"ECR before LimitedLiability": "-70.7",
"Long-term Debt": "-1.32",
"Liabilities, Current": "3.99",
"Other Liabilities": "0.447",
"Assets, Current": "-2.15",
"Assets": "-37.5",
"Other Assets": "-1.59",
"Oil and Gas Property": "-18.1",
"Property, Plant and Equipment": "-16.9",
"Revenues": "-0.149",
"Net Income": "-34.0",
"Other Expenses": "1.95",
"Expenses": "-4.71",
"General and Administrative Expense": "-1.79",
"Depreciation, Depletion, Amortization": "0.919",
"Operating Expenses": "-9.18",
"Comprehensive Net Income": "-34.0",
"Other Net Income": "-21.6",
"Economic Capital Ratio": "-87.4"
},
"2012": {
"Other Liabilities": "-0.698",
"Liabilities": "9.10",
"Assets": "-28.5",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "-33.3",
"Liabilities, Current": "15.6",
"Long-term Debt": "-0.911",
"Oil and Gas Property": "-19.9",
"Property, Plant and Equipment": "-17.4",
"Revenues": "3.14",
"Net Income": "-10.8",
"Other Revenues": "3.19",
"Expenses": "-11.2",
"Operating Expenses": "-17.9",
"Other Expenses": "8.67",
"Depreciation, Depletion, Amortization": "2.79",
"Cost of Goods and Services Sold": "-9.81",
"General and Administrative Expense": "1.81",
"Comprehensive Net Income": "-10.8",
"Other Net Income": "-3.07",
"Economic Capital Ratio": "-58.8"
},
"2013": {
"Liabilities": "-0.840",
"Stockholders Equity": "-39.9",
"ECR before LimitedLiability": "-37.0",
"Liabilities, Current": "-1.83",
"Assets": "-20.6",
"Property, Plant and Equipment": "-13.4",
"Assets, Current": "-0.392",
"Oil and Gas Property": "-16.0",
"Revenues": "7.11",
"Net Income": "-2.45",
"Other Revenues": "7.08",
"Taxes": "0.395",
"Expenses": "0.935",
"Operating Expenses": "-2.41",
"General and Administrative Expense": "3.59",
"Cost of Goods and Services Sold": "-11.1",
"Depreciation, Depletion, Amortization": "3.39",
"Other Expenses": "7.33",
"Comprehensive Net Income": "-2.55",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-53.7"
},
"2016": {
"Long-term Debt": "-2.11",
"Liabilities": "-3.05",
"Stockholders Equity": "-7.58",
"ECR before LimitedLiability": "-53.1",
"Other Liabilities": "-0.733",
"Other Assets": "0.812",
"Assets": "-43.3",
"Property, Plant and Equipment": "-21.9",
"Assets, Current": "0.274",
"Oil and Gas Property": "-28.7",
"Revenues": "1.00",
"Net Income": "-40.6",
"Other Revenues": "0.998",
"Expenses": "-63.2",
"General and Administrative Expense": "0.0841",
"Depreciation, Depletion, Amortization": "0.618",
"Operating Expenses": "-52.8",
"Other Expenses": "-3.50",
"Other Net Income": "-0.955",
"Comprehensive Net Income": "-40.5",
"Economic Capital Ratio": "-71.6"
},
"2017": {
"Long-term Debt": "-1.80",
"Liabilities": "-2.50",
"Stockholders Equity": "-0.922",
"ECR before LimitedLiability": "-71.9",
"Other Liabilities": "-0.465",
"Other Assets": "1.83",
"Assets": "-15.8",
"Assets, Current": "2.09",
"Oil and Gas Property": "-19.2",
"Property, Plant and Equipment": "-21.1",
"Revenues": "-4.43",
"Net Income": "-80.7",
"Other Revenues": "-4.19",
"Operating Expenses": "-49.8",
"Expenses": "-39.2",
"Other Expenses": "0.867",
"General and Administrative Expense": "0.260",
"Depreciation, Depletion, Amortization": "0.738",
"Comprehensive Net Income": "-80.7",
"Other Net Income": "-5.54",
"Economic Capital Ratio": "-83.5"
},
"2018": {
"Liabilities": "-0.266",
"Stockholders Equity": "-0.361",
"ECR before LimitedLiability": "-80.5",
"Liabilities, Current": "0.0140",
"Other Liabilities": "-0.0610",
"Long-term Debt": "-0.176",
"Other Assets": "0.0201",
"Assets": "-22.6",
"Property, Plant and Equipment": "-7.79",
"Assets, Current": "0.0179",
"Oil and Gas Property": "-8.78",
"Revenues": "-1.01",
"Net Income": "-60.7",
"Revenue from Contract with Customer": "-0.149",
"Other Revenues": "-0.148",
"Expenses": "-51.9",
"Operating Expenses": "-85.0",
"General and Administrative Expense": "0.0141",
"Other Net Income": "0.0199",
"Comprehensive Net Income": "-60.5",
"Economic Capital Ratio": "-94.9"
},
"2019": {
"Liabilities, Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.795",
"ECR before LimitedLiability": "-75.1",
"Long-term Debt": "-0.0764",
"Other Liabilities": "0",
"Assets, Current": "-0.0114",
"Assets": "-19.8",
"Oil and Gas Property": "-2.86",
"Property, Plant and Equipment": "-3.97",
"Revenues": "-0.102",
"Net Income": "-39.6",
"Other Revenues": "0",
"Revenue from Contract with Customer": "-0.0567",
"Expenses": "-20.3",
"Depreciation, Depletion, Amortization": "0",
"General and Administrative Expense": "0",
"Operating Expenses": "-39.4",
"Comprehensive Net Income": "-39.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-85.0"
},
"2020": {
"Liabilities, Current": "-4.54",
"Liabilities": "-2.53",
"Stockholders Equity": "-4.26",
"ECR before LimitedLiability": "-7.62",
"Long-term Debt": "1.08",
"Other Revenues": "-2.72",
"Revenues": "-6.87",
"Net Income": "-7.05",
"Revenue from Contract with Customer": "-5.10",
"Depreciation, Depletion, Amortization": "2.70",
"Expenses": "3.14",
"Operating Expenses": "-6.77",
"Cost of Goods and Services Sold": "0.946",
"Other Expenses": "9.12",
"Property, Plant and Equipment": "-5.21",
"Oil and Gas Property": "-2.10",
"Other Assets": "22.2",
"Assets, Current": "-2.83",
"Comprehensive Net Income": "-7.02",
"Other Net Income": "-3.09",
"Economic Capital Ratio": "-20.2"
},
"2021": {
"Property, Plant and Equipment": "-8.38",
"Assets": "-6.98",
"Stockholders Equity": "-2.91",
"ECR before LimitedLiability": "-38.0",
"Other Assets": "17.8",
"Oil and Gas Property": "-2.85",
"Assets, Current": "-3.98",
"Other Revenues": "12.8",
"Revenues": "-2.68",
"Net Income": "-35.3",
"Gains/Losses on Derivatives": "1.64",
"Revenue from Contract with Customer": "-9.99",
"Expenses": "-26.2",
"Other Expenses": "-6.97",
"Cost of Goods and Services Sold": "2.06",
"Depreciation, Depletion, Amortization": "3.48",
"General and Administrative Expense": "-4.33",
"Operating Expenses": "-10.0",
"Long-term Debt": "1.16",
"Comprehensive Net Income": "-34.8",
"Economic Capital Ratio": "-43.9"
},
"2022": {
"Oil and Gas Property": "-9.06",
"Assets": "1.30",
"Stockholders Equity": "1.06",
"Property, Plant and Equipment": "-2.10",
"Other Assets": "24.8",
"Other Revenues": "-11.2",
"Revenues": "-48.8",
"Net Income": "-46.6",
"Gains/Losses on Derivatives": "0.219",
"Revenue from Contract with Customer": "-37.1",
"Expenses": "-16.7",
"Depreciation, Depletion, Amortization": "0.507",
"Other Expenses": "4.58",
"Operating Expenses": "-41.1",
"General and Administrative Expense": "-8.24",
"ECR before LimitedLiability": "-45.0",
"Liabilities, Current": "-1.19",
"Long-term Debt": "0.491",
"Comprehensive Net Income": "-47.1",
"Other Net Income": "3.63",
"Economic Capital Ratio": "-50.4"
},
"2023": {
"Liabilities, Current": "0.0263",
"Liabilities": "0.0224",
"Stockholders Equity": "-0.778",
"ECR before LimitedLiability": "-87.8",
"Long-term Debt": "-0.0927",
"Other Liabilities": "-0.0267",
"Assets, Current": "-0.0484",
"Assets": "-13.5",
"Oil and Gas Property": "-1.53",
"Other Assets": "0.0227",
"Property, Plant and Equipment": "-4.66",
"Other Revenues": "-0.0686",
"Revenues": "-0.839",
"Net Income": "-51.9",
"Revenue from Contract with Customer": "-0.248",
"Operating Expenses": "0.0159",
"Expenses": "0.0253",
"Other Expenses": "0.0178",
"Comprehensive Net Income": "-51.8",
"Other Net Income": "-46.4",
"Economic Capital Ratio": "-96.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_petrol/2023/plot_over_time/0001437491_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "504",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "520",
"Liabilities, Current": "2,317",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,337",
"Other Assets": "226",
"Other Compr. Net Income": "0",
"Other Expenses": "-142",
"Other Liabilities": "400",
"Other Net Income": "-1,200",
"Other Revenues": "676",
"Property, Plant and Equipment": "4.1",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,717",
"Assets": "734",
"Revenues": "676",
"Expenses": "1,715",
"Stockholders Equity": "-1,982",
"Net Income": "-2,240",
"Comprehensive Net Income": "-2,240",
"BaseVar": "3,952",
"ECR before LimitedLiability": "-218%",
"Economic Capital Ratio": "4.1%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "404",
"Cost of Goods and Services Sold": "415",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "164",
"Liabilities, Current": "2,785",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "1,126",
"Other Assets": "190",
"Other Compr. Net Income": "0",
"Other Expenses": "-164",
"Other Liabilities": "0",
"Other Net Income": "-34",
"Other Revenues": "648",
"Property, Plant and Equipment": "1.7",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,785",
"Assets": "596",
"Revenues": "648",
"Expenses": "1,541",
"Stockholders Equity": "-2,189",
"Net Income": "-927",
"Comprehensive Net Income": "-927",
"BaseVar": "3,069",
"ECR before LimitedLiability": "-133%",
"Economic Capital Ratio": "21%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "346",
"Cost of Goods and Services Sold": "460",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "45",
"Liabilities, Current": "2,852",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "419",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "-45",
"Other Liabilities": "0",
"Other Net Income": "-236",
"Other Revenues": "738",
"Property, Plant and Equipment": "0.94",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "2,852",
"Assets": "502",
"Revenues": "738",
"Expenses": "879",
"Stockholders Equity": "-2,350",
"Net Income": "-377",
"Comprehensive Net Income": "-377",
"BaseVar": "2,826",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "32%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,654",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "3,040",
"Liabilities, Current": "7,184",
"Long-term Debt": "642",
"Oil and Gas Property": "0",
"Operating Expenses": "27,406",
"Other Assets": "1,702",
"Other Compr. Net Income": "0",
"Other Expenses": "8,807",
"Other Liabilities": "0",
"Other Net Income": "-380",
"Other Revenues": "14,403",
"Property, Plant and Equipment": "2,942",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,826",
"Assets": "13,298",
"Revenues": "14,403",
"Expenses": "39,253",
"Stockholders Equity": "5,472",
"Net Income": "-25,230",
"Comprehensive Net Income": "-25,230",
"BaseVar": "44,064",
"ECR before LimitedLiability": "-270%",
"Economic Capital Ratio": "1.0%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,947",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "2,080",
"Liabilities, Current": "4,803",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "26,770",
"Other Assets": "4,059",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,686",
"Other Liabilities": "600",
"Other Net Income": "-4,271",
"Other Revenues": "132",
"Property, Plant and Equipment": "235",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "5,403",
"Assets": "20,241",
"Revenues": "132",
"Expenses": "27,164",
"Stockholders Equity": "14,838",
"Net Income": "-31,303",
"Comprehensive Net Income": "-31,303",
"BaseVar": "32,394",
"ECR before LimitedLiability": "-245%",
"Economic Capital Ratio": "2.1%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,234",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "7,667",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "38,845",
"Other Assets": "2,594",
"Other Compr. Net Income": "0",
"Other Expenses": "265",
"Other Liabilities": "0",
"Other Net Income": "5,716",
"Other Revenues": "558",
"Property, Plant and Equipment": "2,619",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "7,667",
"Assets": "12,447",
"Revenues": "558",
"Expenses": "39,110",
"Stockholders Equity": "4,780",
"Net Income": "-32,836",
"Comprehensive Net Income": "-32,836",
"BaseVar": "38,195",
"ECR before LimitedLiability": "-381%",
"Economic Capital Ratio": "0.020%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,687",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "0",
"Liabilities, Current": "6,732",
"Long-term Debt": "0",
"Oil and Gas Property": "0",
"Operating Expenses": "14,511",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "701",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,062",
"Property, Plant and Equipment": "824",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "6,732",
"Assets": "2,538",
"Revenues": "1,062",
"Expenses": "15,212",
"Stockholders Equity": "-4,194",
"Net Income": "-13,650",
"Comprehensive Net Income": "-13,650",
"BaseVar": "15,035",
"ECR before LimitedLiability": "-410%",
"Economic Capital Ratio": "0.0058%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,254",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "1,370",
"Liabilities, Current": "17,943",
"Long-term Debt": "369",
"Oil and Gas Property": "6,135",
"Operating Expenses": "10,129",
"Other Assets": "13,562",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,111",
"Other Liabilities": "857",
"Other Net Income": "-2,330",
"Other Revenues": "581",
"Property, Plant and Equipment": "3,965",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,169",
"Assets": "24,916",
"Revenues": "581",
"Expenses": "10,388",
"Stockholders Equity": "5,747",
"Net Income": "-12,137",
"Comprehensive Net Income": "-12,137",
"BaseVar": "30,288",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "46%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,570",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "6,368",
"Liabilities, Current": "16,416",
"Long-term Debt": "1,841",
"Oil and Gas Property": "12,352",
"Operating Expenses": "19,282",
"Other Assets": "15,973",
"Other Compr. Net Income": "0",
"Other Expenses": "8,417",
"Other Liabilities": "1,307",
"Other Net Income": "-1,907",
"Other Revenues": "15,085",
"Property, Plant and Equipment": "3,695",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "19,564",
"Assets": "36,591",
"Revenues": "15,085",
"Expenses": "34,067",
"Stockholders Equity": "17,027",
"Net Income": "-20,889",
"Comprehensive Net Income": "-20,889",
"BaseVar": "59,733",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "44%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,380",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "0",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "5,394",
"Liabilities, Current": "11,775",
"Long-term Debt": "346",
"Oil and Gas Property": "0",
"Operating Expenses": "15,871",
"Other Assets": "25,371",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,211",
"Other Liabilities": "1,722",
"Other Net Income": "5,473",
"Other Revenues": "27",
"Property, Plant and Equipment": "7,226",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "13,843",
"Assets": "35,977",
"Revenues": "27",
"Expenses": "16,055",
"Stockholders Equity": "22,135",
"Net Income": "-10,554",
"Comprehensive Net Income": "-10,554",
"BaseVar": "38,274",
"ECR before LimitedLiability": "-8.1%",
"Economic Capital Ratio": "54%"
}
},
"2023": {
"input_variables": {
"Assets, Current": "11,815",
"Cost of Goods and Services Sold": "0",
"Deferred Tax Liab., Net": "0",
"Depreciation, Depletion, Amortization": "41",
"Gains/Losses on Derivatives": "0",
"General and Administrative Expense": "4,049",
"Liabilities, Current": "37,570",
"Long-term Debt": "150",
"Oil and Gas Property": "0",
"Operating Expenses": "6,388",
"Other Assets": "11,636",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,090",
"Other Liabilities": "0",
"Other Net Income": "-80,974",
"Other Revenues": "0",
"Property, Plant and Equipment": "324",
"Revenue from Contract with Customer": "0",
"Taxes": "0"
},
"output_variables": {
"Liabilities": "37,720",
"Assets": "23,776",
"Revenues": "0",
"Expenses": "6,388",
"Stockholders Equity": "-13,944",
"Net Income": "-87,362",
"Comprehensive Net Income": "-87,362",
"BaseVar": "84,912",
"ECR before LimitedLiability": "-375%",
"Economic Capital Ratio": "0.026%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 0.00026330744043078413,
"company_index": "https://www.realrate-archive.com/us_petrol/2023/industry_indexes/0001437491.svg",
"analysing_equity": "https://www.realrate-archive.com/us_petrol/2023/analytics/equity/0001437491.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_petrol/2023/analytics/profit_loss/0001437491.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_petrol/2023/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"141 B"
],
[
"Assets",
"392 B"
],
[
"Expenses",
"119 B"
],
[
"Stockholders Equity",
"269 B"
]
],
"industry_id": "us_petrol",
"industry_label": "Petroleum",
"num_companies": 66,
"num_top_companies": 16,
"ecr_records": {
"2009": {
"0000821189": {
"rank": 1,
"ecr": "127"
},
"0000717423": {
"rank": 2,
"ecr": "126"
},
"0000797468": {
"rank": 3,
"ecr": "125"
},
"0000891456": {
"rank": 4,
"ecr": "123"
},
"0001038357": {
"rank": 5,
"ecr": "122"
},
"0000773910": {
"rank": 6,
"ecr": "122"
},
"0000315852": {
"rank": 7,
"ecr": "121"
},
"0000006769": {
"rank": 8,
"ecr": "120"
},
"0000277595": {
"rank": 9,
"ecr": "120"
},
"0001090012": {
"rank": 10,
"ecr": "109"
},
"0001059324": {
"rank": 11,
"ecr": "95"
},
"0000007332": {
"rank": 12,
"ecr": "94"
},
"0000072207": {
"rank": 13,
"ecr": "85"
},
"0000858470": {
"rank": 14,
"ecr": "84"
},
"0000945764": {
"rank": 15,
"ecr": "79"
},
"0001168054": {
"rank": 16,
"ecr": "78"
},
"0000033213": {
"rank": 17,
"ecr": "78"
},
"0001070412": {
"rank": 18,
"ecr": "75"
},
"0000912750": {
"rank": 19,
"ecr": "68"
},
"0000895126": {
"rank": 20,
"ecr": "54"
},
"0000038079": {
"rank": 21,
"ecr": "53"
},
"0001349436": {
"rank": 22,
"ecr": "38"
}
},
"2010": {
"0001022646": {
"rank": 1,
"ecr": "137"
},
"0001090012": {
"rank": 2,
"ecr": "135"
},
"0001060990": {
"rank": 3,
"ecr": "134"
},
"0000798949": {
"rank": 4,
"ecr": "133"
},
"0000006769": {
"rank": 5,
"ecr": "132"
},
"0001038357": {
"rank": 6,
"ecr": "131"
},
"0001172139": {
"rank": 7,
"ecr": "128"
},
"0000797468": {
"rank": 8,
"ecr": "127"
},
"0000077159": {
"rank": 9,
"ecr": "126"
},
"0000891456": {
"rank": 10,
"ecr": "126"
},
"0001358071": {
"rank": 11,
"ecr": "126"
},
"0000351817": {
"rank": 12,
"ecr": "124"
},
"0000773910": {
"rank": 13,
"ecr": "124"
},
"0001059324": {
"rank": 14,
"ecr": "122"
},
"0001166036": {
"rank": 15,
"ecr": "121"
},
"0000821189": {
"rank": 16,
"ecr": "120"
},
"0000277595": {
"rank": 17,
"ecr": "120"
},
"0000732834": {
"rank": 18,
"ecr": "116"
},
"0000007332": {
"rank": 19,
"ecr": "111"
},
"0001168054": {
"rank": 20,
"ecr": "109"
},
"0001273441": {
"rank": 21,
"ecr": "105"
},
"0001255474": {
"rank": 22,
"ecr": "97"
},
"0000912750": {
"rank": 23,
"ecr": "95"
},
"0000072207": {
"rank": 24,
"ecr": "92"
},
"0000893538": {
"rank": 25,
"ecr": "91"
},
"0000101778": {
"rank": 26,
"ecr": "89"
},
"0000945764": {
"rank": 27,
"ecr": "87"
},
"0000023194": {
"rank": 28,
"ecr": "86"
},
"0000858470": {
"rank": 29,
"ecr": "84"
},
"0000033213": {
"rank": 30,
"ecr": "84"
},
"0000895126": {
"rank": 31,
"ecr": "83"
},
"0000038079": {
"rank": 32,
"ecr": "82"
},
"0001326428": {
"rank": 33,
"ecr": "80"
},
"0000778438": {
"rank": 34,
"ecr": "79"
},
"0001349436": {
"rank": 35,
"ecr": "75"
},
"0000315852": {
"rank": 36,
"ecr": "73"
},
"0000844965": {
"rank": 37,
"ecr": "73"
},
"0001070412": {
"rank": 38,
"ecr": "69"
},
"0001284452": {
"rank": 39,
"ecr": "54"
},
"0000943861": {
"rank": 40,
"ecr": "50"
}
},
"2011": {
"0001172358": {
"rank": 1,
"ecr": "183"
},
"0001462103": {
"rank": 2,
"ecr": "183"
},
"0001353722": {
"rank": 3,
"ecr": "179"
},
"0001282723": {
"rank": 4,
"ecr": "174"
},
"0001376912": {
"rank": 5,
"ecr": "173"
},
"0001405686": {
"rank": 6,
"ecr": "169"
},
"0001436942": {
"rank": 7,
"ecr": "168"
},
"0001353748": {
"rank": 8,
"ecr": "165"
},
"0001136529": {
"rank": 9,
"ecr": "164"
},
"0001282400": {
"rank": 10,
"ecr": "160"
},
"0001136933": {
"rank": 11,
"ecr": "158"
},
"0001407463": {
"rank": 12,
"ecr": "156"
},
"0001395205": {
"rank": 13,
"ecr": "151"
},
"0001170797": {
"rank": 14,
"ecr": "149"
},
"0000868082": {
"rank": 15,
"ecr": "149"
},
"0000727538": {
"rank": 16,
"ecr": "148"
},
"0000874499": {
"rank": 17,
"ecr": "145"
},
"0001407805": {
"rank": 18,
"ecr": "145"
},
"0000845289": {
"rank": 19,
"ecr": "144"
},
"0001399541": {
"rank": 20,
"ecr": "139"
},
"0001361937": {
"rank": 21,
"ecr": "137"
},
"0000315131": {
"rank": 22,
"ecr": "137"
},
"0000894627": {
"rank": 23,
"ecr": "135"
},
"0000083350": {
"rank": 24,
"ecr": "134"
},
"0000006769": {
"rank": 25,
"ecr": "134"
},
"0000798949": {
"rank": 26,
"ecr": "133"
},
"0000797468": {
"rank": 27,
"ecr": "132"
},
"0001038357": {
"rank": 28,
"ecr": "132"
},
"0001358071": {
"rank": 29,
"ecr": "131"
},
"0000315261": {
"rank": 30,
"ecr": "131"
},
"0000891456": {
"rank": 31,
"ecr": "131"
},
"0001364541": {
"rank": 32,
"ecr": "130"
},
"0001433833": {
"rank": 33,
"ecr": "129"
},
"0001022646": {
"rank": 34,
"ecr": "129"
},
"0001090012": {
"rank": 35,
"ecr": "128"
},
"0001060990": {
"rank": 36,
"ecr": "128"
},
"0001288403": {
"rank": 37,
"ecr": "127"
},
"0001108827": {
"rank": 38,
"ecr": "127"
},
"0000351817": {
"rank": 39,
"ecr": "127"
},
"0000041023": {
"rank": 40,
"ecr": "126"
},
"0000821189": {
"rank": 41,
"ecr": "126"
},
"0001212641": {
"rank": 42,
"ecr": "124"
},
"0001432985": {
"rank": 43,
"ecr": "124"
},
"0001346980": {
"rank": 44,
"ecr": "123"
},
"0000316300": {
"rank": 45,
"ecr": "123"
},
"0001172139": {
"rank": 46,
"ecr": "123"
},
"0001166036": {
"rank": 47,
"ecr": "122"
},
"0001511618": {
"rank": 48,
"ecr": "122"
},
"0000928022": {
"rank": 49,
"ecr": "122"
},
"0001367408": {
"rank": 50,
"ecr": "122"
},
"0001238289": {
"rank": 51,
"ecr": "122"
},
"0001059324": {
"rank": 52,
"ecr": "122"
},
"0000732834": {
"rank": 53,
"ecr": "120"
},
"0000937136": {
"rank": 54,
"ecr": "120"
},
"0000277924": {
"rank": 55,
"ecr": "119"
},
"0001282648": {
"rank": 56,
"ecr": "119"
},
"0001173911": {
"rank": 57,
"ecr": "118"
},
"0001156041": {
"rank": 58,
"ecr": "116"
},
"0001040593": {
"rank": 59,
"ecr": "115"
},
"0000007332": {
"rank": 60,
"ecr": "114"
},
"0001273441": {
"rank": 61,
"ecr": "113"
},
"0000010254": {
"rank": 62,
"ecr": "113"
},
"0001336339": {
"rank": 63,
"ecr": "112"
},
"0000773910": {
"rank": 64,
"ecr": "112"
},
"0001471261": {
"rank": 65,
"ecr": "112"
},
"0001006655": {
"rank": 66,
"ecr": "112"
},
"0000101594": {
"rank": 67,
"ecr": "112"
},
"0000313478": {
"rank": 68,
"ecr": "111"
},
"0000319200": {
"rank": 69,
"ecr": "111"
},
"0001001614": {
"rank": 70,
"ecr": "110"
},
"0001405073": {
"rank": 71,
"ecr": "108"
},
"0000820901": {
"rank": 72,
"ecr": "107"
},
"0001379763": {
"rank": 73,
"ecr": "107"
},
"0001411643": {
"rank": 74,
"ecr": "107"
},
"0001104485": {
"rank": 75,
"ecr": "106"
},
"0001340282": {
"rank": 76,
"ecr": "104"
},
"0001283843": {
"rank": 77,
"ecr": "103"
},
"0001168054": {
"rank": 78,
"ecr": "103"
},
"0000101778": {
"rank": 79,
"ecr": "102"
},
"0000919721": {
"rank": 80,
"ecr": "101"
},
"0000719209": {
"rank": 81,
"ecr": "101"
},
"0001170154": {
"rank": 82,
"ecr": "100"
},
"0001431372": {
"rank": 82,
"ecr": "100"
},
"0001362705": {
"rank": 84,
"ecr": "99"
},
"0001476655": {
"rank": 85,
"ecr": "99"
},
"0000793306": {
"rank": 86,
"ecr": "97"
},
"0000029834": {
"rank": 87,
"ecr": "97"
},
"0000892986": {
"rank": 88,
"ecr": "96"
},
"0001357371": {
"rank": 89,
"ecr": "96"
},
"0001255474": {
"rank": 90,
"ecr": "95"
},
"0001050957": {
"rank": 91,
"ecr": "94"
},
"0001358831": {
"rank": 92,
"ecr": "91"
},
"0001384072": {
"rank": 93,
"ecr": "91"
},
"0000858470": {
"rank": 94,
"ecr": "90"
},
"0000064279": {
"rank": 95,
"ecr": "90"
},
"0000945764": {
"rank": 96,
"ecr": "90"
},
"0000785968": {
"rank": 97,
"ecr": "89"
},
"0001294476": {
"rank": 98,
"ecr": "89"
},
"0001373485": {
"rank": 99,
"ecr": "88"
},
"0001475899": {
"rank": 100,
"ecr": "88"
},
"0001506932": {
"rank": 101,
"ecr": "88"
},
"0000912750": {
"rank": 102,
"ecr": "88"
},
"0001483496": {
"rank": 103,
"ecr": "88"
},
"0001309082": {
"rank": 104,
"ecr": "87"
},
"0001081074": {
"rank": 105,
"ecr": "87"
},
"0001326428": {
"rank": 106,
"ecr": "86"
},
"0000033213": {
"rank": 107,
"ecr": "85"
},
"0001294208": {
"rank": 108,
"ecr": "85"
},
"0000895126": {
"rank": 109,
"ecr": "85"
},
"0000904080": {
"rank": 110,
"ecr": "85"
},
"0001029023": {
"rank": 111,
"ecr": "84"
},
"0001502012": {
"rank": 112,
"ecr": "84"
},
"0000072207": {
"rank": 113,
"ecr": "84"
},
"0000893538": {
"rank": 114,
"ecr": "84"
},
"0000844965": {
"rank": 115,
"ecr": "83"
},
"0000907649": {
"rank": 116,
"ecr": "83"
},
"0000316736": {
"rank": 117,
"ecr": "82"
},
"0001511139": {
"rank": 118,
"ecr": "82"
},
"0001349436": {
"rank": 119,
"ecr": "81"
},
"0000315852": {
"rank": 120,
"ecr": "81"
},
"0001486159": {
"rank": 121,
"ecr": "81"
},
"0000010048": {
"rank": 122,
"ecr": "80"
},
"0001397516": {
"rank": 123,
"ecr": "80"
},
"0000038079": {
"rank": 124,
"ecr": "80"
},
"0000880115": {
"rank": 125,
"ecr": "79"
},
"0001509991": {
"rank": 126,
"ecr": "79"
},
"0001374985": {
"rank": 127,
"ecr": "78"
},
"0000077877": {
"rank": 128,
"ecr": "78"
},
"0001070412": {
"rank": 129,
"ecr": "77"
},
"0000867665": {
"rank": 130,
"ecr": "76"
},
"0000023194": {
"rank": 131,
"ecr": "75"
},
"0001335190": {
"rank": 132,
"ecr": "74"
},
"0001473061": {
"rank": 133,
"ecr": "74"
},
"0001352302": {
"rank": 134,
"ecr": "72"
},
"0001518403": {
"rank": 135,
"ecr": "72"
},
"0000813779": {
"rank": 136,
"ecr": "72"
},
"0001086319": {
"rank": 137,
"ecr": "70"
},
"0001023734": {
"rank": 138,
"ecr": "70"
},
"0000870732": {
"rank": 139,
"ecr": "69"
},
"0000056868": {
"rank": 140,
"ecr": "68"
},
"0001313024": {
"rank": 141,
"ecr": "66"
},
"0000778438": {
"rank": 142,
"ecr": "60"
},
"0001432987": {
"rank": 143,
"ecr": "60"
},
"0001363254": {
"rank": 144,
"ecr": "58"
},
"0000943861": {
"rank": 145,
"ecr": "58"
},
"0001518909": {
"rank": 146,
"ecr": "58"
},
"0001437557": {
"rank": 147,
"ecr": "57"
},
"0001530796": {
"rank": 148,
"ecr": "56"
},
"0001082492": {
"rank": 149,
"ecr": "56"
},
"0001124024": {
"rank": 150,
"ecr": "54"
},
"0001127342": {
"rank": 151,
"ecr": "54"
},
"0000746967": {
"rank": 152,
"ecr": "54"
},
"0000061398": {
"rank": 153,
"ecr": "54"
},
"0000864839": {
"rank": 154,
"ecr": "54"
},
"0001112412": {
"rank": 155,
"ecr": "54"
},
"0001335236": {
"rank": 156,
"ecr": "54"
},
"0000086264": {
"rank": 157,
"ecr": "54"
},
"0001066551": {
"rank": 158,
"ecr": "53"
},
"0000942650": {
"rank": 159,
"ecr": "52"
},
"0001454007": {
"rank": 160,
"ecr": "52"
},
"0001368964": {
"rank": 161,
"ecr": "51"
},
"0001450390": {
"rank": 162,
"ecr": "51"
},
"0000789944": {
"rank": 163,
"ecr": "50"
},
"0001479488": {
"rank": 164,
"ecr": "50"
},
"0001112985": {
"rank": 165,
"ecr": "50"
},
"0001164256": {
"rank": 166,
"ecr": "49"
},
"0001399542": {
"rank": 167,
"ecr": "48"
},
"0001486597": {
"rank": 168,
"ecr": "45"
},
"0000314606": {
"rank": 169,
"ecr": "45"
},
"0001341726": {
"rank": 170,
"ecr": "42"
},
"0001487561": {
"rank": 171,
"ecr": "40"
},
"0000022551": {
"rank": 172,
"ecr": "40"
},
"0001046057": {
"rank": 173,
"ecr": "39"
},
"0001308137": {
"rank": 174,
"ecr": "37"
},
"0001053648": {
"rank": 175,
"ecr": "32"
},
"0001357361": {
"rank": 176,
"ecr": "31"
},
"0001432001": {
"rank": 177,
"ecr": "29"
},
"0001310982": {
"rank": 178,
"ecr": "28"
},
"0001378195": {
"rank": 179,
"ecr": "26"
},
"0000869495": {
"rank": 180,
"ecr": "24"
},
"0001368637": {
"rank": 181,
"ecr": "22"
},
"0001342514": {
"rank": 182,
"ecr": "18"
},
"0001175028": {
"rank": 183,
"ecr": "16"
},
"0001283810": {
"rank": 184,
"ecr": "7.8"
},
"0001074447": {
"rank": 185,
"ecr": "6.8"
},
"0000847416": {
"rank": 186,
"ecr": "4.3"
},
"0001437491": {
"rank": 187,
"ecr": "4.1"
},
"0000700764": {
"rank": 188,
"ecr": "0.62"
},
"0001075773": {
"rank": 189,
"ecr": "0.0013"
},
"0001495648": {
"rank": 190,
"ecr": "0.000000000000036"
},
"0001386018": {
"rank": 191,
"ecr": "0.0000000000000000000000000000000000000000019"
}
},
"2012": {
"0000868082": {
"rank": 1,
"ecr": "221"
},
"0001112985": {
"rank": 2,
"ecr": "191"
},
"0001172358": {
"rank": 3,
"ecr": "185"
},
"0001407463": {
"rank": 4,
"ecr": "162"
},
"0001527709": {
"rank": 5,
"ecr": "158"
},
"0001353722": {
"rank": 6,
"ecr": "156"
},
"0000727538": {
"rank": 7,
"ecr": "149"
},
"0001282723": {
"rank": 8,
"ecr": "143"
},
"0001436942": {
"rank": 9,
"ecr": "142"
},
"0001282400": {
"rank": 10,
"ecr": "142"
},
"0001136529": {
"rank": 11,
"ecr": "136"
},
"0000315131": {
"rank": 12,
"ecr": "133"
},
"0001487561": {
"rank": 13,
"ecr": "131"
},
"0001136933": {
"rank": 14,
"ecr": "131"
},
"0000313478": {
"rank": 15,
"ecr": "129"
},
"0000773910": {
"rank": 16,
"ecr": "129"
},
"0000732834": {
"rank": 17,
"ecr": "129"
},
"0000797468": {
"rank": 18,
"ecr": "129"
},
"0001361937": {
"rank": 19,
"ecr": "128"
},
"0000891456": {
"rank": 20,
"ecr": "127"
},
"0001413507": {
"rank": 21,
"ecr": "127"
},
"0001029023": {
"rank": 22,
"ecr": "126"
},
"0000006769": {
"rank": 23,
"ecr": "125"
},
"0001433833": {
"rank": 24,
"ecr": "124"
},
"0001170797": {
"rank": 25,
"ecr": "124"
},
"0001038357": {
"rank": 26,
"ecr": "124"
},
"0000351817": {
"rank": 27,
"ecr": "124"
},
"0000845289": {
"rank": 28,
"ecr": "124"
},
"0001166036": {
"rank": 29,
"ecr": "123"
},
"0001346980": {
"rank": 30,
"ecr": "122"
},
"0001050957": {
"rank": 31,
"ecr": "122"
},
"0000315261": {
"rank": 32,
"ecr": "122"
},
"0001353748": {
"rank": 33,
"ecr": "121"
},
"0001288403": {
"rank": 34,
"ecr": "121"
},
"0001006655": {
"rank": 35,
"ecr": "120"
},
"0001172139": {
"rank": 36,
"ecr": "120"
},
"0000717423": {
"rank": 37,
"ecr": "118"
},
"0001374845": {
"rank": 38,
"ecr": "118"
},
"0001432987": {
"rank": 39,
"ecr": "117"
},
"0001342514": {
"rank": 40,
"ecr": "117"
},
"0000010254": {
"rank": 41,
"ecr": "117"
},
"0001173911": {
"rank": 42,
"ecr": "116"
},
"0001364541": {
"rank": 43,
"ecr": "115"
},
"0001090012": {
"rank": 44,
"ecr": "115"
},
"0000077159": {
"rank": 45,
"ecr": "115"
},
"0001283810": {
"rank": 46,
"ecr": "115"
},
"0001282648": {
"rank": 47,
"ecr": "114"
},
"0001411643": {
"rank": 48,
"ecr": "113"
},
"0001273441": {
"rank": 49,
"ecr": "112"
},
"0000869495": {
"rank": 50,
"ecr": "112"
},
"0001462103": {
"rank": 51,
"ecr": "111"
},
"0000894627": {
"rank": 52,
"ecr": "111"
},
"0001528837": {
"rank": 53,
"ecr": "110"
},
"0000101594": {
"rank": 54,
"ecr": "108"
},
"0000719209": {
"rank": 55,
"ecr": "106"
},
"0001294476": {
"rank": 56,
"ecr": "106"
},
"0001175028": {
"rank": 57,
"ecr": "105"
},
"0001357361": {
"rank": 58,
"ecr": "105"
},
"0001336339": {
"rank": 59,
"ecr": "105"
},
"0001405073": {
"rank": 60,
"ecr": "105"
},
"0001281922": {
"rank": 61,
"ecr": "104"
},
"0001399542": {
"rank": 62,
"ecr": "104"
},
"0001294208": {
"rank": 63,
"ecr": "104"
},
"0001548261": {
"rank": 64,
"ecr": "104"
},
"0001335236": {
"rank": 65,
"ecr": "103"
},
"0001509589": {
"rank": 66,
"ecr": "96"
},
"0001379763": {
"rank": 67,
"ecr": "96"
},
"0001168054": {
"rank": 68,
"ecr": "96"
},
"0001238289": {
"rank": 69,
"ecr": "95"
},
"0000316736": {
"rank": 70,
"ecr": "95"
},
"0000892986": {
"rank": 71,
"ecr": "94"
},
"0001104485": {
"rank": 72,
"ecr": "92"
},
"0000101778": {
"rank": 73,
"ecr": "91"
},
"0001255474": {
"rank": 74,
"ecr": "90"
},
"0000072207": {
"rank": 75,
"ecr": "90"
},
"0000820901": {
"rank": 76,
"ecr": "89"
},
"0000928022": {
"rank": 77,
"ecr": "88"
},
"0000945764": {
"rank": 78,
"ecr": "88"
},
"0001471261": {
"rank": 79,
"ecr": "87"
},
"0000064279": {
"rank": 80,
"ecr": "86"
},
"0001357371": {
"rank": 81,
"ecr": "86"
},
"0001502012": {
"rank": 82,
"ecr": "85"
},
"0001520006": {
"rank": 83,
"ecr": "84"
},
"0000844965": {
"rank": 84,
"ecr": "84"
},
"0000785968": {
"rank": 85,
"ecr": "84"
},
"0000858470": {
"rank": 86,
"ecr": "83"
},
"0001521847": {
"rank": 87,
"ecr": "83"
},
"0001358831": {
"rank": 88,
"ecr": "82"
},
"0001519632": {
"rank": 89,
"ecr": "82"
},
"0001405686": {
"rank": 90,
"ecr": "82"
},
"0000033213": {
"rank": 91,
"ecr": "81"
},
"0001349436": {
"rank": 92,
"ecr": "80"
},
"0001511139": {
"rank": 93,
"ecr": "80"
},
"0000904080": {
"rank": 94,
"ecr": "79"
},
"0001469510": {
"rank": 95,
"ecr": "78"
},
"0000778438": {
"rank": 96,
"ecr": "78"
},
"0001528129": {
"rank": 97,
"ecr": "78"
},
"0000895126": {
"rank": 98,
"ecr": "77"
},
"0000750199": {
"rank": 99,
"ecr": "77"
},
"0000907649": {
"rank": 100,
"ecr": "77"
},
"0000029834": {
"rank": 101,
"ecr": "76"
},
"0001070412": {
"rank": 102,
"ecr": "76"
},
"0001509991": {
"rank": 103,
"ecr": "76"
},
"0000315852": {
"rank": 104,
"ecr": "74"
},
"0000056868": {
"rank": 105,
"ecr": "73"
},
"0001326428": {
"rank": 106,
"ecr": "72"
},
"0000893538": {
"rank": 107,
"ecr": "71"
},
"0001476655": {
"rank": 108,
"ecr": "71"
},
"0001373485": {
"rank": 109,
"ecr": "70"
},
"0001450390": {
"rank": 110,
"ecr": "70"
},
"0001335190": {
"rank": 111,
"ecr": "70"
},
"0000880115": {
"rank": 112,
"ecr": "70"
},
"0001399541": {
"rank": 113,
"ecr": "70"
},
"0000023194": {
"rank": 114,
"ecr": "69"
},
"0001560443": {
"rank": 115,
"ecr": "67"
},
"0000077877": {
"rank": 116,
"ecr": "67"
},
"0001309082": {
"rank": 117,
"ecr": "65"
},
"0001384072": {
"rank": 118,
"ecr": "64"
},
"0001023734": {
"rank": 119,
"ecr": "64"
},
"0001533924": {
"rank": 120,
"ecr": "64"
},
"0000010048": {
"rank": 121,
"ecr": "63"
},
"0000007332": {
"rank": 122,
"ecr": "60"
},
"0001074447": {
"rank": 123,
"ecr": "59"
},
"0001363254": {
"rank": 124,
"ecr": "59"
},
"0000746967": {
"rank": 125,
"ecr": "57"
},
"0000867665": {
"rank": 126,
"ecr": "55"
},
"0001502774": {
"rank": 127,
"ecr": "54"
},
"0000912750": {
"rank": 128,
"ecr": "54"
},
"0001425808": {
"rank": 129,
"ecr": "54"
},
"0000872248": {
"rank": 130,
"ecr": "54"
},
"0000870732": {
"rank": 131,
"ecr": "54"
},
"0001374985": {
"rank": 132,
"ecr": "54"
},
"0001112412": {
"rank": 133,
"ecr": "54"
},
"0000943861": {
"rank": 134,
"ecr": "54"
},
"0001409624": {
"rank": 135,
"ecr": "54"
},
"0001518403": {
"rank": 136,
"ecr": "53"
},
"0001515635": {
"rank": 137,
"ecr": "53"
},
"0001283843": {
"rank": 138,
"ecr": "53"
},
"0001518909": {
"rank": 139,
"ecr": "53"
},
"0001483496": {
"rank": 140,
"ecr": "53"
},
"0000813779": {
"rank": 141,
"ecr": "53"
},
"0001368637": {
"rank": 142,
"ecr": "53"
},
"0000918573": {
"rank": 143,
"ecr": "52"
},
"0001473061": {
"rank": 144,
"ecr": "52"
},
"0000793306": {
"rank": 145,
"ecr": "52"
},
"0001124024": {
"rank": 146,
"ecr": "51"
},
"0001362705": {
"rank": 147,
"ecr": "51"
},
"0000919721": {
"rank": 148,
"ecr": "50"
},
"0001308137": {
"rank": 149,
"ecr": "50"
},
"0000086264": {
"rank": 150,
"ecr": "49"
},
"0000314606": {
"rank": 151,
"ecr": "49"
},
"0001086319": {
"rank": 152,
"ecr": "49"
},
"0001506932": {
"rank": 153,
"ecr": "48"
},
"0000847416": {
"rank": 154,
"ecr": "47"
},
"0000316300": {
"rank": 155,
"ecr": "46"
},
"0001454007": {
"rank": 156,
"ecr": "46"
},
"0001475899": {
"rank": 157,
"ecr": "46"
},
"0001170154": {
"rank": 158,
"ecr": "46"
},
"0001431372": {
"rank": 158,
"ecr": "46"
},
"0001528393": {
"rank": 160,
"ecr": "45"
},
"0001164256": {
"rank": 161,
"ecr": "44"
},
"0001310982": {
"rank": 162,
"ecr": "41"
},
"0000038079": {
"rank": 163,
"ecr": "41"
},
"0001082492": {
"rank": 164,
"ecr": "40"
},
"0001353406": {
"rank": 165,
"ecr": "39"
},
"0000864839": {
"rank": 166,
"ecr": "37"
},
"0001486597": {
"rank": 167,
"ecr": "37"
},
"0001437557": {
"rank": 168,
"ecr": "32"
},
"0001518985": {
"rank": 169,
"ecr": "25"
},
"0001437491": {
"rank": 170,
"ecr": "21"
},
"0001141197": {
"rank": 171,
"ecr": "18"
},
"0001022646": {
"rank": 172,
"ecr": "15"
},
"0001434737": {
"rank": 173,
"ecr": "14"
},
"0001432001": {
"rank": 174,
"ecr": "13"
},
"0001352302": {
"rank": 175,
"ecr": "12"
},
"0001479488": {
"rank": 176,
"ecr": "12"
},
"0001439971": {
"rank": 177,
"ecr": "7.2"
},
"0001553304": {
"rank": 178,
"ecr": "2.1"
},
"0001415286": {
"rank": 179,
"ecr": "2.0"
},
"0001284452": {
"rank": 180,
"ecr": "0.81"
},
"0001053648": {
"rank": 181,
"ecr": "0.78"
},
"0001060990": {
"rank": 182,
"ecr": "0.33"
},
"0001432985": {
"rank": 183,
"ecr": "0.071"
},
"0001341726": {
"rank": 184,
"ecr": "0.019"
},
"0001482361": {
"rank": 185,
"ecr": "0.0055"
},
"0001321516": {
"rank": 186,
"ecr": "0.00032"
},
"0001156041": {
"rank": 187,
"ecr": "0.000087"
},
"0001075773": {
"rank": 188,
"ecr": "0.00000036"
},
"0000700764": {
"rank": 189,
"ecr": "0.0000000000073"
}
},
"2013": {
"0001172358": {
"rank": 1,
"ecr": "200"
},
"0001527709": {
"rank": 2,
"ecr": "176"
},
"0001353722": {
"rank": 3,
"ecr": "170"
},
"0000315261": {
"rank": 4,
"ecr": "161"
},
"0001353748": {
"rank": 5,
"ecr": "156"
},
"0001282723": {
"rank": 6,
"ecr": "150"
},
"0001136529": {
"rank": 7,
"ecr": "149"
},
"0001436942": {
"rank": 8,
"ecr": "149"
},
"0001282400": {
"rank": 9,
"ecr": "148"
},
"0000868082": {
"rank": 10,
"ecr": "148"
},
"0001462103": {
"rank": 11,
"ecr": "142"
},
"0001487561": {
"rank": 12,
"ecr": "138"
},
"0001170797": {
"rank": 13,
"ecr": "138"
},
"0000315131": {
"rank": 14,
"ecr": "137"
},
"0001136933": {
"rank": 15,
"ecr": "136"
},
"0001432985": {
"rank": 16,
"ecr": "135"
},
"0000727538": {
"rank": 17,
"ecr": "132"
},
"0001335236": {
"rank": 18,
"ecr": "132"
},
"0000894627": {
"rank": 19,
"ecr": "130"
},
"0001399542": {
"rank": 20,
"ecr": "130"
},
"0000797468": {
"rank": 21,
"ecr": "130"
},
"0001399541": {
"rank": 22,
"ecr": "128"
},
"0000006769": {
"rank": 23,
"ecr": "128"
},
"0001022646": {
"rank": 24,
"ecr": "127"
},
"0000732834": {
"rank": 25,
"ecr": "126"
},
"0001374985": {
"rank": 26,
"ecr": "126"
},
"0001006655": {
"rank": 27,
"ecr": "126"
},
"0001357361": {
"rank": 28,
"ecr": "123"
},
"0001433833": {
"rank": 29,
"ecr": "123"
},
"0001361937": {
"rank": 30,
"ecr": "123"
},
"0001029023": {
"rank": 31,
"ecr": "122"
},
"0001346980": {
"rank": 32,
"ecr": "122"
},
"0000773910": {
"rank": 33,
"ecr": "122"
},
"0000351817": {
"rank": 34,
"ecr": "122"
},
"0001166036": {
"rank": 35,
"ecr": "121"
},
"0001288403": {
"rank": 36,
"ecr": "121"
},
"0001342514": {
"rank": 37,
"ecr": "121"
},
"0000717423": {
"rank": 38,
"ecr": "118"
},
"0001379763": {
"rank": 39,
"ecr": "117"
},
"0000872248": {
"rank": 40,
"ecr": "117"
},
"0001432987": {
"rank": 41,
"ecr": "117"
},
"0001336339": {
"rank": 42,
"ecr": "117"
},
"0000277595": {
"rank": 43,
"ecr": "117"
},
"0000316300": {
"rank": 44,
"ecr": "116"
},
"0000101594": {
"rank": 45,
"ecr": "115"
},
"0001294208": {
"rank": 46,
"ecr": "115"
},
"0001273441": {
"rank": 47,
"ecr": "114"
},
"0001283810": {
"rank": 48,
"ecr": "112"
},
"0001411643": {
"rank": 49,
"ecr": "112"
},
"0001090012": {
"rank": 50,
"ecr": "112"
},
"0000869495": {
"rank": 51,
"ecr": "111"
},
"0000077159": {
"rank": 52,
"ecr": "111"
},
"0001038357": {
"rank": 53,
"ecr": "109"
},
"0001172139": {
"rank": 54,
"ecr": "109"
},
"0001112985": {
"rank": 55,
"ecr": "107"
},
"0001492832": {
"rank": 56,
"ecr": "107"
},
"0001175028": {
"rank": 57,
"ecr": "104"
},
"0001294476": {
"rank": 58,
"ecr": "104"
},
"0001560443": {
"rank": 59,
"ecr": "104"
},
"0001283843": {
"rank": 60,
"ecr": "104"
},
"0000719209": {
"rank": 61,
"ecr": "104"
},
"0001558902": {
"rank": 62,
"ecr": "103"
},
"0001405073": {
"rank": 63,
"ecr": "102"
},
"0001520006": {
"rank": 64,
"ecr": "102"
},
"0000892986": {
"rank": 65,
"ecr": "100"
},
"0001364541": {
"rank": 66,
"ecr": "99"
},
"0001168054": {
"rank": 67,
"ecr": "99"
},
"0000820901": {
"rank": 68,
"ecr": "98"
},
"0000928022": {
"rank": 69,
"ecr": "98"
},
"0000867665": {
"rank": 70,
"ecr": "98"
},
"0000010254": {
"rank": 71,
"ecr": "98"
},
"0001238289": {
"rank": 72,
"ecr": "96"
},
"0001373485": {
"rank": 73,
"ecr": "96"
},
"0001518832": {
"rank": 74,
"ecr": "95"
},
"0000101778": {
"rank": 75,
"ecr": "95"
},
"0000086264": {
"rank": 76,
"ecr": "95"
},
"0001539838": {
"rank": 77,
"ecr": "93"
},
"0001554970": {
"rank": 78,
"ecr": "93"
},
"0000316736": {
"rank": 79,
"ecr": "91"
},
"0000007332": {
"rank": 80,
"ecr": "90"
},
"0001528129": {
"rank": 81,
"ecr": "89"
},
"0001156041": {
"rank": 82,
"ecr": "89"
},
"0000033213": {
"rank": 83,
"ecr": "89"
},
"0000072207": {
"rank": 84,
"ecr": "89"
},
"0001528837": {
"rank": 85,
"ecr": "88"
},
"0001574648": {
"rank": 86,
"ecr": "88"
},
"0001433270": {
"rank": 87,
"ecr": "87"
},
"0000858470": {
"rank": 88,
"ecr": "87"
},
"0001352302": {
"rank": 89,
"ecr": "86"
},
"0001281922": {
"rank": 90,
"ecr": "86"
},
"0000945764": {
"rank": 91,
"ecr": "85"
},
"0001255474": {
"rank": 92,
"ecr": "85"
},
"0001431372": {
"rank": 93,
"ecr": "85"
},
"0001509589": {
"rank": 94,
"ecr": "85"
},
"0000785968": {
"rank": 95,
"ecr": "84"
},
"0000844965": {
"rank": 96,
"ecr": "84"
},
"0001309082": {
"rank": 97,
"ecr": "84"
},
"0000023194": {
"rank": 98,
"ecr": "83"
},
"0001104485": {
"rank": 99,
"ecr": "82"
},
"0000895126": {
"rank": 100,
"ecr": "82"
},
"0001357371": {
"rank": 101,
"ecr": "81"
},
"0000077877": {
"rank": 102,
"ecr": "81"
},
"0001573166": {
"rank": 103,
"ecr": "81"
},
"0001282648": {
"rank": 104,
"ecr": "80"
},
"0000750199": {
"rank": 105,
"ecr": "79"
},
"0001502012": {
"rank": 106,
"ecr": "79"
},
"0000893538": {
"rank": 107,
"ecr": "78"
},
"0001521847": {
"rank": 108,
"ecr": "77"
},
"0000904080": {
"rank": 109,
"ecr": "74"
},
"0001509991": {
"rank": 110,
"ecr": "74"
},
"0000315852": {
"rank": 111,
"ecr": "74"
},
"0000056868": {
"rank": 112,
"ecr": "73"
},
"0001368637": {
"rank": 113,
"ecr": "73"
},
"0000029834": {
"rank": 114,
"ecr": "70"
},
"0001363254": {
"rank": 115,
"ecr": "70"
},
"0001349436": {
"rank": 116,
"ecr": "69"
},
"0001326428": {
"rank": 117,
"ecr": "69"
},
"0001358831": {
"rank": 118,
"ecr": "69"
},
"0000864839": {
"rank": 119,
"ecr": "67"
},
"0001483496": {
"rank": 120,
"ecr": "67"
},
"0001471261": {
"rank": 121,
"ecr": "67"
},
"0000880115": {
"rank": 122,
"ecr": "66"
},
"0000038079": {
"rank": 123,
"ecr": "66"
},
"0001362705": {
"rank": 124,
"ecr": "65"
},
"0001518985": {
"rank": 125,
"ecr": "65"
},
"0001469510": {
"rank": 126,
"ecr": "64"
},
"0001519632": {
"rank": 127,
"ecr": "63"
},
"0000943861": {
"rank": 128,
"ecr": "62"
},
"0000907649": {
"rank": 129,
"ecr": "58"
},
"0001335190": {
"rank": 130,
"ecr": "58"
},
"0000010048": {
"rank": 131,
"ecr": "57"
},
"0000821483": {
"rank": 132,
"ecr": "56"
},
"0001023734": {
"rank": 133,
"ecr": "54"
},
"0001112412": {
"rank": 134,
"ecr": "54"
},
"0000746967": {
"rank": 135,
"ecr": "54"
},
"0001473061": {
"rank": 136,
"ecr": "54"
},
"0001533924": {
"rank": 137,
"ecr": "54"
},
"0001518909": {
"rank": 138,
"ecr": "54"
},
"0001046057": {
"rank": 139,
"ecr": "54"
},
"0000870732": {
"rank": 140,
"ecr": "54"
},
"0001415286": {
"rank": 141,
"ecr": "53"
},
"0001081074": {
"rank": 142,
"ecr": "53"
},
"0001437557": {
"rank": 143,
"ecr": "53"
},
"0000919721": {
"rank": 144,
"ecr": "52"
},
"0000918573": {
"rank": 145,
"ecr": "52"
},
"0001518403": {
"rank": 146,
"ecr": "51"
},
"0001124024": {
"rank": 147,
"ecr": "51"
},
"0001310982": {
"rank": 148,
"ecr": "50"
},
"0001409624": {
"rank": 149,
"ecr": "45"
},
"0001475899": {
"rank": 150,
"ecr": "44"
},
"0001511139": {
"rank": 151,
"ecr": "42"
},
"0001212641": {
"rank": 152,
"ecr": "40"
},
"0001141197": {
"rank": 153,
"ecr": "37"
},
"0001321516": {
"rank": 154,
"ecr": "36"
},
"0000021239": {
"rank": 155,
"ecr": "33"
},
"0001528393": {
"rank": 156,
"ecr": "33"
},
"0001437491": {
"rank": 157,
"ecr": "32"
},
"0001053648": {
"rank": 158,
"ecr": "30"
},
"0001164256": {
"rank": 159,
"ecr": "30"
},
"0000700764": {
"rank": 160,
"ecr": "28"
},
"0001486597": {
"rank": 161,
"ecr": "19"
},
"0001432001": {
"rank": 162,
"ecr": "9.2"
},
"0001502774": {
"rank": 163,
"ecr": "7.4"
},
"0001308137": {
"rank": 164,
"ecr": "5.8"
},
"0001425808": {
"rank": 165,
"ecr": "4.9"
},
"0001482361": {
"rank": 166,
"ecr": "4.2"
},
"0001442492": {
"rank": 167,
"ecr": "2.1"
},
"0001284452": {
"rank": 168,
"ecr": "0.43"
},
"0001542335": {
"rank": 169,
"ecr": "0.36"
},
"0001439971": {
"rank": 170,
"ecr": "0.26"
},
"0001515635": {
"rank": 171,
"ecr": "0.13"
},
"0001341726": {
"rank": 172,
"ecr": "0.082"
},
"0001374845": {
"rank": 173,
"ecr": "0.000000000000040"
}
},
"2014": {
"0001352302": {
"rank": 1,
"ecr": "721"
},
"0001353722": {
"rank": 2,
"ecr": "178"
},
"0001282723": {
"rank": 3,
"ecr": "157"
},
"0001353748": {
"rank": 4,
"ecr": "156"
},
"0001282400": {
"rank": 5,
"ecr": "154"
},
"0001436942": {
"rank": 6,
"ecr": "151"
},
"0001527709": {
"rank": 7,
"ecr": "145"
},
"0001462103": {
"rank": 8,
"ecr": "144"
},
"0000352955": {
"rank": 9,
"ecr": "144"
},
"0000315131": {
"rank": 10,
"ecr": "143"
},
"0001170797": {
"rank": 11,
"ecr": "139"
},
"0001432985": {
"rank": 12,
"ecr": "139"
},
"0001361937": {
"rank": 13,
"ecr": "138"
},
"0001022646": {
"rank": 14,
"ecr": "138"
},
"0000727538": {
"rank": 15,
"ecr": "135"
},
"0000868082": {
"rank": 16,
"ecr": "132"
},
"0001346980": {
"rank": 17,
"ecr": "129"
},
"0001038357": {
"rank": 18,
"ecr": "128"
},
"0001166036": {
"rank": 19,
"ecr": "126"
},
"0000732834": {
"rank": 20,
"ecr": "126"
},
"0001338613": {
"rank": 21,
"ecr": "124"
},
"0001384195": {
"rank": 22,
"ecr": "121"
},
"0000316300": {
"rank": 23,
"ecr": "121"
},
"0001090012": {
"rank": 24,
"ecr": "121"
},
"0000101594": {
"rank": 25,
"ecr": "121"
},
"0000086264": {
"rank": 26,
"ecr": "119"
},
"0001172139": {
"rank": 27,
"ecr": "118"
},
"0001288403": {
"rank": 28,
"ecr": "118"
},
"0001518832": {
"rank": 29,
"ecr": "118"
},
"0001335236": {
"rank": 30,
"ecr": "118"
},
"0001006655": {
"rank": 31,
"ecr": "117"
},
"0000797468": {
"rank": 32,
"ecr": "116"
},
"0001622620": {
"rank": 33,
"ecr": "115"
},
"0000717423": {
"rank": 34,
"ecr": "115"
},
"0000867038": {
"rank": 35,
"ecr": "115"
},
"0000793306": {
"rank": 36,
"ecr": "113"
},
"0000869495": {
"rank": 37,
"ecr": "112"
},
"0000006769": {
"rank": 38,
"ecr": "108"
},
"0000773910": {
"rank": 39,
"ecr": "108"
},
"0001287900": {
"rank": 40,
"ecr": "108"
},
"0001558902": {
"rank": 41,
"ecr": "107"
},
"0001081074": {
"rank": 42,
"ecr": "106"
},
"0001609253": {
"rank": 43,
"ecr": "105"
},
"0000719209": {
"rank": 44,
"ecr": "104"
},
"0000038079": {
"rank": 45,
"ecr": "104"
},
"0001539838": {
"rank": 46,
"ecr": "104"
},
"0000351817": {
"rank": 47,
"ecr": "102"
},
"0000101778": {
"rank": 48,
"ecr": "102"
},
"0001362705": {
"rank": 49,
"ecr": "100"
},
"0001309082": {
"rank": 50,
"ecr": "100"
},
"0001506742": {
"rank": 51,
"ecr": "98"
},
"0001588238": {
"rank": 52,
"ecr": "97"
},
"0001281922": {
"rank": 53,
"ecr": "94"
},
"0001071993": {
"rank": 54,
"ecr": "94"
},
"0000820901": {
"rank": 55,
"ecr": "94"
},
"0001405073": {
"rank": 56,
"ecr": "94"
},
"0001168054": {
"rank": 57,
"ecr": "93"
},
"0001509991": {
"rank": 58,
"ecr": "93"
},
"0000033213": {
"rank": 59,
"ecr": "92"
},
"0000077877": {
"rank": 60,
"ecr": "92"
},
"0001357371": {
"rank": 61,
"ecr": "91"
},
"0001588216": {
"rank": 62,
"ecr": "90"
},
"0001433270": {
"rank": 63,
"ecr": "90"
},
"0000081318": {
"rank": 64,
"ecr": "90"
},
"0000928022": {
"rank": 65,
"ecr": "90"
},
"0001431372": {
"rank": 66,
"ecr": "89"
},
"0001273441": {
"rank": 67,
"ecr": "89"
},
"0001519632": {
"rank": 68,
"ecr": "89"
},
"0000072207": {
"rank": 69,
"ecr": "89"
},
"0001584952": {
"rank": 70,
"ecr": "88"
},
"0000945764": {
"rank": 71,
"ecr": "87"
},
"0000893538": {
"rank": 72,
"ecr": "87"
},
"0001594466": {
"rank": 73,
"ecr": "87"
},
"0001349436": {
"rank": 74,
"ecr": "87"
},
"0001104485": {
"rank": 75,
"ecr": "86"
},
"0001340282": {
"rank": 76,
"ecr": "86"
},
"0000315852": {
"rank": 77,
"ecr": "86"
},
"0000077159": {
"rank": 78,
"ecr": "86"
},
"0001528129": {
"rank": 79,
"ecr": "86"
},
"0000056868": {
"rank": 80,
"ecr": "84"
},
"0001310982": {
"rank": 81,
"ecr": "84"
},
"0001486159": {
"rank": 82,
"ecr": "83"
},
"0001384072": {
"rank": 83,
"ecr": "81"
},
"0000007332": {
"rank": 84,
"ecr": "80"
},
"0000858470": {
"rank": 85,
"ecr": "80"
},
"0001554970": {
"rank": 86,
"ecr": "79"
},
"0001600470": {
"rank": 87,
"ecr": "79"
},
"0001255474": {
"rank": 88,
"ecr": "78"
},
"0000892986": {
"rank": 89,
"ecr": "78"
},
"0001509589": {
"rank": 90,
"ecr": "77"
},
"0000912750": {
"rank": 91,
"ecr": "76"
},
"0001373485": {
"rank": 92,
"ecr": "75"
},
"0001411643": {
"rank": 93,
"ecr": "74"
},
"0000029834": {
"rank": 94,
"ecr": "73"
},
"0001469510": {
"rank": 95,
"ecr": "73"
},
"0000023194": {
"rank": 96,
"ecr": "73"
},
"0001560443": {
"rank": 97,
"ecr": "73"
},
"0000880115": {
"rank": 98,
"ecr": "72"
},
"0001483496": {
"rank": 99,
"ecr": "72"
},
"0001397516": {
"rank": 100,
"ecr": "72"
},
"0001528837": {
"rank": 101,
"ecr": "72"
},
"0001283843": {
"rank": 102,
"ecr": "71"
},
"0000316736": {
"rank": 103,
"ecr": "71"
},
"0000904080": {
"rank": 104,
"ecr": "70"
},
"0001533924": {
"rank": 105,
"ecr": "70"
},
"0000010048": {
"rank": 106,
"ecr": "69"
},
"0001471261": {
"rank": 107,
"ecr": "66"
},
"0001326428": {
"rank": 108,
"ecr": "66"
},
"0001518403": {
"rank": 109,
"ecr": "64"
},
"0000844965": {
"rank": 110,
"ecr": "63"
},
"0001473061": {
"rank": 111,
"ecr": "61"
},
"0001335190": {
"rank": 112,
"ecr": "61"
},
"0001046057": {
"rank": 113,
"ecr": "57"
},
"0001212641": {
"rank": 114,
"ecr": "54"
},
"0001358831": {
"rank": 115,
"ecr": "54"
},
"0000894627": {
"rank": 116,
"ecr": "54"
},
"0001156041": {
"rank": 117,
"ecr": "54"
},
"0001597131": {
"rank": 118,
"ecr": "54"
},
"0001363254": {
"rank": 119,
"ecr": "54"
},
"0001425808": {
"rank": 120,
"ecr": "53"
},
"0001364541": {
"rank": 121,
"ecr": "53"
},
"0000918573": {
"rank": 122,
"ecr": "53"
},
"0000919721": {
"rank": 123,
"ecr": "53"
},
"0001548691": {
"rank": 124,
"ecr": "53"
},
"0000864839": {
"rank": 125,
"ecr": "53"
},
"0001368637": {
"rank": 126,
"ecr": "52"
},
"0001511139": {
"rank": 127,
"ecr": "52"
},
"0001475899": {
"rank": 128,
"ecr": "51"
},
"0001023734": {
"rank": 129,
"ecr": "49"
},
"0001528393": {
"rank": 130,
"ecr": "49"
},
"0001510949": {
"rank": 131,
"ecr": "45"
},
"0001482361": {
"rank": 132,
"ecr": "45"
},
"0000943861": {
"rank": 133,
"ecr": "44"
},
"0001053648": {
"rank": 134,
"ecr": "44"
},
"0000907649": {
"rank": 135,
"ecr": "43"
},
"0001482075": {
"rank": 136,
"ecr": "42"
},
"0001518985": {
"rank": 137,
"ecr": "39"
},
"0001399542": {
"rank": 138,
"ecr": "37"
},
"0001357361": {
"rank": 139,
"ecr": "34"
},
"0001141197": {
"rank": 140,
"ecr": "33"
},
"0001415286": {
"rank": 141,
"ecr": "31"
},
"0001379763": {
"rank": 142,
"ecr": "30"
},
"0001283810": {
"rank": 143,
"ecr": "28"
},
"0001321516": {
"rank": 144,
"ecr": "27"
},
"0001336339": {
"rank": 145,
"ecr": "26"
},
"0001405686": {
"rank": 146,
"ecr": "25"
},
"0001487561": {
"rank": 147,
"ecr": "24"
},
"0001374985": {
"rank": 148,
"ecr": "24"
},
"0001112412": {
"rank": 149,
"ecr": "22"
},
"0000313478": {
"rank": 150,
"ecr": "22"
},
"0001399541": {
"rank": 151,
"ecr": "22"
},
"0001437557": {
"rank": 152,
"ecr": "22"
},
"0001386018": {
"rank": 153,
"ecr": "20"
},
"0001342514": {
"rank": 154,
"ecr": "19"
},
"0001486597": {
"rank": 155,
"ecr": "18"
},
"0001551390": {
"rank": 156,
"ecr": "16"
},
"0001238289": {
"rank": 157,
"ecr": "10"
},
"0001175028": {
"rank": 158,
"ecr": "8.2"
},
"0001294476": {
"rank": 159,
"ecr": "8.0"
},
"0001294208": {
"rank": 160,
"ecr": "6.8"
},
"0001308137": {
"rank": 161,
"ecr": "6.0"
},
"0001445109": {
"rank": 162,
"ecr": "3.9"
},
"0001432001": {
"rank": 163,
"ecr": "2.5"
},
"0001353406": {
"rank": 164,
"ecr": "1.6"
},
"0000845289": {
"rank": 165,
"ecr": "0.91"
},
"0001515635": {
"rank": 166,
"ecr": "0.49"
},
"0001432987": {
"rank": 167,
"ecr": "0.100"
},
"0001433833": {
"rank": 168,
"ecr": "0.059"
},
"0001479488": {
"rank": 169,
"ecr": "0.036"
},
"0001542335": {
"rank": 170,
"ecr": "0.00021"
},
"0001112985": {
"rank": 171,
"ecr": "0.00000016"
},
"0001557798": {
"rank": 172,
"ecr": "0.000000030"
}
},
"2015": {
"0000315131": {
"rank": 1,
"ecr": "135"
},
"0000352955": {
"rank": 2,
"ecr": "134"
},
"0001433833": {
"rank": 3,
"ecr": "132"
},
"0001361937": {
"rank": 4,
"ecr": "129"
},
"0000732834": {
"rank": 5,
"ecr": "120"
},
"0000727538": {
"rank": 6,
"ecr": "118"
},
"0001038357": {
"rank": 7,
"ecr": "117"
},
"0001450390": {
"rank": 8,
"ecr": "112"
},
"0001413507": {
"rank": 9,
"ecr": "109"
},
"0001006655": {
"rank": 10,
"ecr": "109"
},
"0001621434": {
"rank": 11,
"ecr": "101"
},
"0000773910": {
"rank": 12,
"ecr": "98"
},
"0000719209": {
"rank": 13,
"ecr": "94"
},
"0001588216": {
"rank": 14,
"ecr": "93"
},
"0001487561": {
"rank": 15,
"ecr": "93"
},
"0001594466": {
"rank": 16,
"ecr": "90"
},
"0000033213": {
"rank": 17,
"ecr": "89"
},
"0001518832": {
"rank": 18,
"ecr": "87"
},
"0000797468": {
"rank": 19,
"ecr": "85"
},
"0000081318": {
"rank": 20,
"ecr": "84"
},
"0000077877": {
"rank": 21,
"ecr": "84"
},
"0001506742": {
"rank": 22,
"ecr": "82"
},
"0000101778": {
"rank": 23,
"ecr": "81"
},
"0000793306": {
"rank": 24,
"ecr": "81"
},
"0001281922": {
"rank": 25,
"ecr": "80"
},
"0001581552": {
"rank": 26,
"ecr": "80"
},
"0000010048": {
"rank": 27,
"ecr": "80"
},
"0001509991": {
"rank": 28,
"ecr": "75"
},
"0001539838": {
"rank": 29,
"ecr": "75"
},
"0000717423": {
"rank": 30,
"ecr": "75"
},
"0000858470": {
"rank": 31,
"ecr": "73"
},
"0000867038": {
"rank": 32,
"ecr": "66"
},
"0000072207": {
"rank": 33,
"ecr": "65"
},
"0001353722": {
"rank": 34,
"ecr": "65"
},
"0001405073": {
"rank": 35,
"ecr": "64"
},
"0001172139": {
"rank": 36,
"ecr": "64"
},
"0000277595": {
"rank": 37,
"ecr": "63"
},
"0000315852": {
"rank": 38,
"ecr": "63"
},
"0001599222": {
"rank": 39,
"ecr": "62"
},
"0000893538": {
"rank": 40,
"ecr": "62"
},
"0000056868": {
"rank": 41,
"ecr": "62"
},
"0000844965": {
"rank": 42,
"ecr": "60"
},
"0001471261": {
"rank": 43,
"ecr": "57"
},
"0000798949": {
"rank": 44,
"ecr": "57"
},
"0001255474": {
"rank": 45,
"ecr": "54"
},
"0000086264": {
"rank": 46,
"ecr": "54"
},
"0001568079": {
"rank": 47,
"ecr": "53"
},
"0000928022": {
"rank": 48,
"ecr": "53"
},
"0001175028": {
"rank": 49,
"ecr": "53"
},
"0000874499": {
"rank": 50,
"ecr": "53"
},
"0001164256": {
"rank": 51,
"ecr": "53"
},
"0001362705": {
"rank": 52,
"ecr": "52"
},
"0000010254": {
"rank": 53,
"ecr": "52"
},
"0000864839": {
"rank": 54,
"ecr": "52"
},
"0001368637": {
"rank": 55,
"ecr": "52"
},
"0001609253": {
"rank": 56,
"ecr": "51"
},
"0001518403": {
"rank": 57,
"ecr": "51"
},
"0001141197": {
"rank": 58,
"ecr": "51"
},
"0001090012": {
"rank": 59,
"ecr": "51"
},
"0001397516": {
"rank": 60,
"ecr": "50"
},
"0000919721": {
"rank": 61,
"ecr": "50"
},
"0001168054": {
"rank": 62,
"ecr": "49"
},
"0000868082": {
"rank": 63,
"ecr": "49"
},
"0001482075": {
"rank": 64,
"ecr": "47"
},
"0001527709": {
"rank": 65,
"ecr": "47"
},
"0001425808": {
"rank": 66,
"ecr": "47"
},
"0001542335": {
"rank": 67,
"ecr": "47"
},
"0001374985": {
"rank": 68,
"ecr": "46"
},
"0001294476": {
"rank": 69,
"ecr": "46"
},
"0001336339": {
"rank": 70,
"ecr": "46"
},
"0001358831": {
"rank": 71,
"ecr": "46"
},
"0001238289": {
"rank": 72,
"ecr": "45"
},
"0001326428": {
"rank": 73,
"ecr": "45"
},
"0001357371": {
"rank": 74,
"ecr": "45"
},
"0001555082": {
"rank": 75,
"ecr": "43"
},
"0000007332": {
"rank": 76,
"ecr": "43"
},
"0001399542": {
"rank": 77,
"ecr": "42"
},
"0001509589": {
"rank": 78,
"ecr": "41"
},
"0001287900": {
"rank": 79,
"ecr": "41"
},
"0001156041": {
"rank": 80,
"ecr": "41"
},
"0001584952": {
"rank": 81,
"ecr": "39"
},
"0001384072": {
"rank": 82,
"ecr": "37"
},
"0000945764": {
"rank": 83,
"ecr": "35"
},
"0000820901": {
"rank": 84,
"ecr": "34"
},
"0001335190": {
"rank": 85,
"ecr": "34"
},
"0001294208": {
"rank": 86,
"ecr": "34"
},
"0001600470": {
"rank": 87,
"ecr": "34"
},
"0000872248": {
"rank": 88,
"ecr": "33"
},
"0001071993": {
"rank": 89,
"ecr": "32"
},
"0000023194": {
"rank": 90,
"ecr": "29"
},
"0001283810": {
"rank": 91,
"ecr": "28"
},
"0001342514": {
"rank": 92,
"ecr": "28"
},
"0001288403": {
"rank": 93,
"ecr": "27"
},
"0001528837": {
"rank": 94,
"ecr": "27"
},
"0000887396": {
"rank": 95,
"ecr": "26"
},
"0001431372": {
"rank": 96,
"ecr": "22"
},
"0001346980": {
"rank": 97,
"ecr": "22"
},
"0000316736": {
"rank": 98,
"ecr": "21"
},
"0001357361": {
"rank": 99,
"ecr": "21"
},
"0001379763": {
"rank": 100,
"ecr": "20"
},
"0001282723": {
"rank": 101,
"ecr": "19"
},
"0001308710": {
"rank": 102,
"ecr": "17"
},
"0001528129": {
"rank": 103,
"ecr": "15"
},
"0001282400": {
"rank": 104,
"ecr": "14"
},
"0001170797": {
"rank": 105,
"ecr": "14"
},
"0001104485": {
"rank": 106,
"ecr": "14"
},
"0001399541": {
"rank": 107,
"ecr": "14"
},
"0000894627": {
"rank": 108,
"ecr": "12"
},
"0001349436": {
"rank": 109,
"ecr": "12"
},
"0001335236": {
"rank": 110,
"ecr": "9.4"
},
"0001353748": {
"rank": 111,
"ecr": "8.5"
},
"0001353406": {
"rank": 112,
"ecr": "6.9"
},
"0000006769": {
"rank": 113,
"ecr": "6.9"
},
"0001469510": {
"rank": 114,
"ecr": "5.2"
},
"0001533924": {
"rank": 115,
"ecr": "4.4"
},
"0001597131": {
"rank": 116,
"ecr": "4.0"
},
"0001432987": {
"rank": 117,
"ecr": "3.2"
},
"0001022646": {
"rank": 118,
"ecr": "3.1"
},
"0000892986": {
"rank": 119,
"ecr": "2.7"
},
"0001407805": {
"rank": 120,
"ecr": "1.8"
},
"0000077159": {
"rank": 121,
"ecr": "1.5"
},
"0001506374": {
"rank": 122,
"ecr": "1.4"
},
"0000700764": {
"rank": 123,
"ecr": "0.26"
},
"0001001614": {
"rank": 124,
"ecr": "0.17"
},
"0001436942": {
"rank": 125,
"ecr": "0.10"
},
"0001112985": {
"rank": 126,
"ecr": "0.054"
},
"0001462103": {
"rank": 127,
"ecr": "0.0094"
},
"0001376912": {
"rank": 128,
"ecr": "0.0053"
},
"0000101594": {
"rank": 129,
"ecr": "0.0033"
},
"0001165320": {
"rank": 130,
"ecr": "0.00096"
},
"0001437557": {
"rank": 131,
"ecr": "0.00080"
},
"0001432985": {
"rank": 132,
"ecr": "0.000043"
},
"0001411643": {
"rank": 133,
"ecr": "0.0000071"
},
"0001609258": {
"rank": 134,
"ecr": "0.000000085"
},
"0000845289": {
"rank": 135,
"ecr": "0.00000000011"
},
"0001557798": {
"rank": 136,
"ecr": "0.00000000000000012"
},
"0000038079": {
"rank": 137,
"ecr": "0.000000000000000000000000000000000000000000000000000045"
},
"0001551390": {
"rank": 138,
"ecr": "0.00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000027"
}
},
"2016": {
"0000845289": {
"rank": 1,
"ecr": "226"
},
"0001006655": {
"rank": 2,
"ecr": "142"
},
"0001022646": {
"rank": 3,
"ecr": "135"
},
"0000352955": {
"rank": 4,
"ecr": "130"
},
"0001433833": {
"rank": 5,
"ecr": "129"
},
"0001581552": {
"rank": 6,
"ecr": "127"
},
"0001487561": {
"rank": 7,
"ecr": "127"
},
"0001609253": {
"rank": 8,
"ecr": "124"
},
"0001432985": {
"rank": 9,
"ecr": "121"
},
"0000315131": {
"rank": 10,
"ecr": "120"
},
"0000719209": {
"rank": 11,
"ecr": "120"
},
"0000732834": {
"rank": 12,
"ecr": "119"
},
"0000319200": {
"rank": 13,
"ecr": "118"
},
"0000083350": {
"rank": 14,
"ecr": "116"
},
"0001038357": {
"rank": 15,
"ecr": "115"
},
"0000798949": {
"rank": 16,
"ecr": "115"
},
"0001527709": {
"rank": 17,
"ecr": "113"
},
"0000797468": {
"rank": 18,
"ecr": "113"
},
"0000773910": {
"rank": 19,
"ecr": "112"
},
"0000717423": {
"rank": 20,
"ecr": "112"
},
"0001282400": {
"rank": 21,
"ecr": "110"
},
"0001462103": {
"rank": 22,
"ecr": "110"
},
"0001436942": {
"rank": 23,
"ecr": "110"
},
"0001518832": {
"rank": 24,
"ecr": "107"
},
"0001172139": {
"rank": 25,
"ecr": "104"
},
"0001353748": {
"rank": 26,
"ecr": "103"
},
"0001361937": {
"rank": 27,
"ecr": "102"
},
"0001362705": {
"rank": 28,
"ecr": "102"
},
"0001539838": {
"rank": 29,
"ecr": "100"
},
"0000928022": {
"rank": 30,
"ecr": "100"
},
"0001588216": {
"rank": 31,
"ecr": "98"
},
"0001621434": {
"rank": 32,
"ecr": "98"
},
"0001282723": {
"rank": 33,
"ecr": "96"
},
"0000867038": {
"rank": 34,
"ecr": "95"
},
"0000277595": {
"rank": 35,
"ecr": "93"
},
"0000868082": {
"rank": 36,
"ecr": "92"
},
"0001594466": {
"rank": 37,
"ecr": "90"
},
"0001450390": {
"rank": 38,
"ecr": "89"
},
"0001353722": {
"rank": 39,
"ecr": "88"
},
"0000033213": {
"rank": 40,
"ecr": "87"
},
"0000077877": {
"rank": 41,
"ecr": "83"
},
"0001506742": {
"rank": 42,
"ecr": "83"
},
"0000101778": {
"rank": 43,
"ecr": "80"
},
"0000010254": {
"rank": 44,
"ecr": "79"
},
"0001405073": {
"rank": 45,
"ecr": "78"
},
"0001413507": {
"rank": 46,
"ecr": "77"
},
"0000315852": {
"rank": 47,
"ecr": "76"
},
"0000072207": {
"rank": 48,
"ecr": "75"
},
"0001520006": {
"rank": 49,
"ecr": "73"
},
"0000858470": {
"rank": 50,
"ecr": "73"
},
"0001168054": {
"rank": 51,
"ecr": "72"
},
"0001170797": {
"rank": 52,
"ecr": "71"
},
"0001071993": {
"rank": 53,
"ecr": "71"
},
"0001655020": {
"rank": 54,
"ecr": "70"
},
"0001157806": {
"rank": 55,
"ecr": "68"
},
"0001255474": {
"rank": 56,
"ecr": "66"
},
"0001368637": {
"rank": 57,
"ecr": "66"
},
"0001603793": {
"rank": 58,
"ecr": "65"
},
"0001509991": {
"rank": 59,
"ecr": "61"
},
"0001555082": {
"rank": 60,
"ecr": "60"
},
"0001551390": {
"rank": 61,
"ecr": "60"
},
"0001584952": {
"rank": 62,
"ecr": "60"
},
"0000893538": {
"rank": 63,
"ecr": "60"
},
"0001600470": {
"rank": 64,
"ecr": "56"
},
"0001503458": {
"rank": 65,
"ecr": "55"
},
"0001288403": {
"rank": 66,
"ecr": "55"
},
"0000010048": {
"rank": 67,
"ecr": "55"
},
"0000844965": {
"rank": 68,
"ecr": "54"
},
"0000874499": {
"rank": 69,
"ecr": "54"
},
"0001661920": {
"rank": 70,
"ecr": "54"
},
"0001358831": {
"rank": 71,
"ecr": "54"
},
"0001528129": {
"rank": 72,
"ecr": "54"
},
"0001407805": {
"rank": 73,
"ecr": "54"
},
"0001273441": {
"rank": 74,
"ecr": "53"
},
"0000793306": {
"rank": 75,
"ecr": "53"
},
"0001357371": {
"rank": 76,
"ecr": "53"
},
"0001672326": {
"rank": 77,
"ecr": "53"
},
"0000880115": {
"rank": 78,
"ecr": "53"
},
"0001397516": {
"rank": 79,
"ecr": "52"
},
"0001518403": {
"rank": 80,
"ecr": "52"
},
"0000945764": {
"rank": 81,
"ecr": "52"
},
"0001568079": {
"rank": 82,
"ecr": "52"
},
"0000023194": {
"rank": 83,
"ecr": "52"
},
"0000086264": {
"rank": 84,
"ecr": "52"
},
"0001353406": {
"rank": 85,
"ecr": "51"
},
"0001469510": {
"rank": 86,
"ecr": "50"
},
"0000316736": {
"rank": 87,
"ecr": "50"
},
"0000894627": {
"rank": 88,
"ecr": "49"
},
"0001528837": {
"rank": 89,
"ecr": "49"
},
"0000007332": {
"rank": 90,
"ecr": "49"
},
"0000895126": {
"rank": 91,
"ecr": "49"
},
"0001431372": {
"rank": 92,
"ecr": "48"
},
"0001482075": {
"rank": 93,
"ecr": "47"
},
"0001001614": {
"rank": 94,
"ecr": "47"
},
"0001376912": {
"rank": 95,
"ecr": "44"
},
"0000727538": {
"rank": 96,
"ecr": "43"
},
"0000864839": {
"rank": 97,
"ecr": "42"
},
"0001164256": {
"rank": 98,
"ecr": "41"
},
"0001437557": {
"rank": 99,
"ecr": "41"
},
"0000872248": {
"rank": 100,
"ecr": "39"
},
"0001104485": {
"rank": 101,
"ecr": "35"
},
"0001648636": {
"rank": 102,
"ecr": "32"
},
"0001572702": {
"rank": 103,
"ecr": "31"
},
"0000101594": {
"rank": 104,
"ecr": "30"
},
"0001341726": {
"rank": 105,
"ecr": "24"
},
"0001156041": {
"rank": 106,
"ecr": "24"
},
"0000887396": {
"rank": 107,
"ecr": "17"
},
"0000700764": {
"rank": 108,
"ecr": "11"
},
"0001309082": {
"rank": 109,
"ecr": "3.6"
},
"0000820901": {
"rank": 110,
"ecr": "2.7"
},
"0001437491": {
"rank": 111,
"ecr": "1.0"
},
"0001165320": {
"rank": 112,
"ecr": "0.65"
},
"0001112985": {
"rank": 113,
"ecr": "0.65"
}
},
"2017": {
"0001282723": {
"rank": 1,
"ecr": "161"
},
"0001436942": {
"rank": 2,
"ecr": "160"
},
"0001353748": {
"rank": 3,
"ecr": "156"
},
"0001462103": {
"rank": 4,
"ecr": "153"
},
"0001353722": {
"rank": 5,
"ecr": "153"
},
"0001619739": {
"rank": 6,
"ecr": "145"
},
"0000352955": {
"rank": 7,
"ecr": "134"
},
"0000315131": {
"rank": 8,
"ecr": "132"
},
"0001711736": {
"rank": 9,
"ecr": "130"
},
"0000798949": {
"rank": 10,
"ecr": "130"
},
"0001022646": {
"rank": 11,
"ecr": "129"
},
"0000732834": {
"rank": 12,
"ecr": "129"
},
"0000868082": {
"rank": 13,
"ecr": "128"
},
"0001108827": {
"rank": 14,
"ecr": "128"
},
"0000006769": {
"rank": 15,
"ecr": "127"
},
"0001581552": {
"rank": 16,
"ecr": "126"
},
"0000869495": {
"rank": 17,
"ecr": "126"
},
"0000319200": {
"rank": 18,
"ecr": "124"
},
"0001038357": {
"rank": 19,
"ecr": "124"
},
"0001288403": {
"rank": 20,
"ecr": "123"
},
"0001572702": {
"rank": 21,
"ecr": "122"
},
"0000083350": {
"rank": 22,
"ecr": "121"
},
"0001006655": {
"rank": 23,
"ecr": "119"
},
"0001696088": {
"rank": 24,
"ecr": "119"
},
"0000717423": {
"rank": 25,
"ecr": "119"
},
"0001518832": {
"rank": 26,
"ecr": "119"
},
"0000773910": {
"rank": 27,
"ecr": "119"
},
"0001711631": {
"rank": 28,
"ecr": "118"
},
"0000797468": {
"rank": 29,
"ecr": "116"
},
"0001384195": {
"rank": 30,
"ecr": "116"
},
"0001658566": {
"rank": 31,
"ecr": "116"
},
"0001621434": {
"rank": 32,
"ecr": "113"
},
"0000727538": {
"rank": 33,
"ecr": "113"
},
"0001539838": {
"rank": 34,
"ecr": "111"
},
"0000010254": {
"rank": 35,
"ecr": "108"
},
"0001528129": {
"rank": 36,
"ecr": "108"
},
"0001527709": {
"rank": 37,
"ecr": "107"
},
"0000277595": {
"rank": 38,
"ecr": "107"
},
"0000316736": {
"rank": 39,
"ecr": "106"
},
"0000928022": {
"rank": 40,
"ecr": "105"
},
"0001172298": {
"rank": 41,
"ecr": "105"
},
"0001588216": {
"rank": 42,
"ecr": "104"
},
"0000010048": {
"rank": 43,
"ecr": "104"
},
"0001172139": {
"rank": 44,
"ecr": "103"
},
"0001413507": {
"rank": 45,
"ecr": "103"
},
"0001672326": {
"rank": 46,
"ecr": "103"
},
"0000867038": {
"rank": 47,
"ecr": "101"
},
"0000033213": {
"rank": 48,
"ecr": "101"
},
"0001594466": {
"rank": 49,
"ecr": "99"
},
"0000056868": {
"rank": 50,
"ecr": "99"
},
"0001520006": {
"rank": 51,
"ecr": "99"
},
"0001168054": {
"rank": 52,
"ecr": "98"
},
"0000874499": {
"rank": 53,
"ecr": "97"
},
"0001273441": {
"rank": 54,
"ecr": "93"
},
"0000066418": {
"rank": 55,
"ecr": "91"
},
"0001362705": {
"rank": 56,
"ecr": "91"
},
"0001659122": {
"rank": 57,
"ecr": "90"
},
"0000858470": {
"rank": 58,
"ecr": "90"
},
"0000315852": {
"rank": 59,
"ecr": "88"
},
"0001157806": {
"rank": 60,
"ecr": "86"
},
"0000007332": {
"rank": 61,
"ecr": "86"
},
"0000077877": {
"rank": 62,
"ecr": "85"
},
"0001001614": {
"rank": 63,
"ecr": "85"
},
"0001071993": {
"rank": 64,
"ecr": "85"
},
"0001655020": {
"rank": 65,
"ecr": "84"
},
"0001600470": {
"rank": 66,
"ecr": "83"
},
"0000086264": {
"rank": 67,
"ecr": "83"
},
"0001533924": {
"rank": 68,
"ecr": "82"
},
"0001156041": {
"rank": 69,
"ecr": "81"
},
"0000912750": {
"rank": 70,
"ecr": "81"
},
"0000101594": {
"rank": 71,
"ecr": "78"
},
"0000072207": {
"rank": 72,
"ecr": "77"
},
"0000894627": {
"rank": 73,
"ecr": "76"
},
"0001368637": {
"rank": 74,
"ecr": "75"
},
"0001361937": {
"rank": 75,
"ecr": "75"
},
"0001405073": {
"rank": 76,
"ecr": "74"
},
"0000893538": {
"rank": 77,
"ecr": "73"
},
"0000945764": {
"rank": 78,
"ecr": "66"
},
"0001661920": {
"rank": 79,
"ecr": "66"
},
"0000719209": {
"rank": 80,
"ecr": "64"
},
"0001255474": {
"rank": 81,
"ecr": "61"
},
"0001509991": {
"rank": 82,
"ecr": "60"
},
"0001353406": {
"rank": 83,
"ecr": "58"
},
"0001528837": {
"rank": 84,
"ecr": "55"
},
"0001584952": {
"rank": 85,
"ecr": "54"
},
"0001555082": {
"rank": 86,
"ecr": "54"
},
"0001518403": {
"rank": 87,
"ecr": "54"
},
"0001469510": {
"rank": 88,
"ecr": "54"
},
"0000101778": {
"rank": 89,
"ecr": "54"
},
"0001397516": {
"rank": 90,
"ecr": "54"
},
"0001358831": {
"rank": 91,
"ecr": "54"
},
"0001506742": {
"rank": 92,
"ecr": "54"
},
"0001431372": {
"rank": 93,
"ecr": "53"
},
"0001685715": {
"rank": 94,
"ecr": "52"
},
"0000023194": {
"rank": 95,
"ecr": "52"
},
"0001104485": {
"rank": 96,
"ecr": "52"
},
"0001568079": {
"rank": 97,
"ecr": "51"
},
"0001648636": {
"rank": 98,
"ecr": "50"
},
"0000793306": {
"rank": 99,
"ecr": "50"
},
"0001437557": {
"rank": 100,
"ecr": "46"
},
"0001503458": {
"rank": 101,
"ecr": "46"
},
"0001376912": {
"rank": 102,
"ecr": "45"
},
"0000864839": {
"rank": 103,
"ecr": "42"
},
"0001609253": {
"rank": 104,
"ecr": "40"
},
"0001518985": {
"rank": 105,
"ecr": "36"
},
"0001165320": {
"rank": 106,
"ecr": "33"
},
"0000061398": {
"rank": 107,
"ecr": "29"
},
"0001141197": {
"rank": 108,
"ecr": "26"
},
"0001164256": {
"rank": 109,
"ecr": "19"
},
"0001609258": {
"rank": 110,
"ecr": "15"
},
"0001341726": {
"rank": 111,
"ecr": "12"
},
"0000700764": {
"rank": 112,
"ecr": "9.2"
},
"0001603793": {
"rank": 113,
"ecr": "2.6"
},
"0001437491": {
"rank": 114,
"ecr": "2.1"
},
"0001309082": {
"rank": 115,
"ecr": "1.5"
},
"0000887396": {
"rank": 116,
"ecr": "0.18"
}
},
"2018": {
"0000793306": {
"rank": 1,
"ecr": "557"
},
"0001703785": {
"rank": 2,
"ecr": "178"
},
"0000894627": {
"rank": 3,
"ecr": "172"
},
"0001358071": {
"rank": 4,
"ecr": "152"
},
"0001282723": {
"rank": 5,
"ecr": "152"
},
"0001141197": {
"rank": 6,
"ecr": "150"
},
"0001619739": {
"rank": 7,
"ecr": "148"
},
"0001288403": {
"rank": 8,
"ecr": "147"
},
"0001006655": {
"rank": 9,
"ecr": "141"
},
"0001353722": {
"rank": 10,
"ecr": "140"
},
"0000352955": {
"rank": 11,
"ecr": "140"
},
"0000868082": {
"rank": 12,
"ecr": "139"
},
"0000315131": {
"rank": 13,
"ecr": "139"
},
"0001581552": {
"rank": 14,
"ecr": "134"
},
"0000727538": {
"rank": 15,
"ecr": "132"
},
"0001533924": {
"rank": 16,
"ecr": "131"
},
"0000732834": {
"rank": 17,
"ecr": "130"
},
"0001609253": {
"rank": 18,
"ecr": "128"
},
"0001462103": {
"rank": 19,
"ecr": "128"
},
"0001038357": {
"rank": 20,
"ecr": "127"
},
"0000083350": {
"rank": 21,
"ecr": "127"
},
"0001725526": {
"rank": 22,
"ecr": "126"
},
"0000869495": {
"rank": 23,
"ecr": "126"
},
"0000797468": {
"rank": 24,
"ecr": "126"
},
"0000717423": {
"rank": 25,
"ecr": "126"
},
"0001602065": {
"rank": 26,
"ecr": "126"
},
"0001282648": {
"rank": 27,
"ecr": "125"
},
"0000010254": {
"rank": 28,
"ecr": "125"
},
"0001156041": {
"rank": 29,
"ecr": "124"
},
"0001346980": {
"rank": 30,
"ecr": "124"
},
"0001518832": {
"rank": 31,
"ecr": "124"
},
"0001001614": {
"rank": 32,
"ecr": "123"
},
"0001436942": {
"rank": 33,
"ecr": "122"
},
"0001621434": {
"rank": 34,
"ecr": "121"
},
"0000773910": {
"rank": 35,
"ecr": "120"
},
"0000006769": {
"rank": 36,
"ecr": "120"
},
"0000798949": {
"rank": 37,
"ecr": "119"
},
"0001527709": {
"rank": 38,
"ecr": "115"
},
"0000719209": {
"rank": 39,
"ecr": "114"
},
"0001384195": {
"rank": 40,
"ecr": "113"
},
"0001658566": {
"rank": 41,
"ecr": "113"
},
"0001737204": {
"rank": 42,
"ecr": "112"
},
"0001696088": {
"rank": 43,
"ecr": "111"
},
"0001657788": {
"rank": 44,
"ecr": "107"
},
"0000066418": {
"rank": 45,
"ecr": "105"
},
"0001168054": {
"rank": 46,
"ecr": "105"
},
"0001594466": {
"rank": 47,
"ecr": "104"
},
"0000928022": {
"rank": 48,
"ecr": "103"
},
"0001539838": {
"rank": 49,
"ecr": "102"
},
"0001413507": {
"rank": 50,
"ecr": "102"
},
"0000867038": {
"rank": 51,
"ecr": "102"
},
"0000858470": {
"rank": 52,
"ecr": "101"
},
"0001528129": {
"rank": 53,
"ecr": "100"
},
"0001685715": {
"rank": 54,
"ecr": "99"
},
"0000101594": {
"rank": 55,
"ecr": "98"
},
"0001108827": {
"rank": 56,
"ecr": "98"
},
"0000101778": {
"rank": 57,
"ecr": "97"
},
"0000874499": {
"rank": 58,
"ecr": "97"
},
"0001520006": {
"rank": 59,
"ecr": "97"
},
"0001362705": {
"rank": 60,
"ecr": "95"
},
"0001659122": {
"rank": 61,
"ecr": "95"
},
"0001255474": {
"rank": 62,
"ecr": "94"
},
"0000867665": {
"rank": 63,
"ecr": "94"
},
"0001157806": {
"rank": 64,
"ecr": "92"
},
"0001040593": {
"rank": 65,
"ecr": "91"
},
"0000007332": {
"rank": 66,
"ecr": "90"
},
"0001724965": {
"rank": 67,
"ecr": "89"
},
"0000077877": {
"rank": 68,
"ecr": "89"
},
"0001655020": {
"rank": 69,
"ecr": "88"
},
"0000056868": {
"rank": 70,
"ecr": "86"
},
"0001405073": {
"rank": 71,
"ecr": "85"
},
"0001600470": {
"rank": 72,
"ecr": "85"
},
"0000072207": {
"rank": 73,
"ecr": "84"
},
"0000775057": {
"rank": 74,
"ecr": "83"
},
"0001104485": {
"rank": 75,
"ecr": "82"
},
"0001326428": {
"rank": 76,
"ecr": "80"
},
"0000010048": {
"rank": 77,
"ecr": "80"
},
"0001661920": {
"rank": 78,
"ecr": "79"
},
"0000945764": {
"rank": 79,
"ecr": "76"
},
"0001437557": {
"rank": 80,
"ecr": "75"
},
"0000943861": {
"rank": 81,
"ecr": "75"
},
"0000086264": {
"rank": 82,
"ecr": "73"
},
"0000033213": {
"rank": 83,
"ecr": "71"
},
"0000895126": {
"rank": 84,
"ecr": "66"
},
"0001509991": {
"rank": 85,
"ecr": "64"
},
"0000061398": {
"rank": 86,
"ecr": "62"
},
"0001528837": {
"rank": 87,
"ecr": "58"
},
"0001506742": {
"rank": 88,
"ecr": "55"
},
"0000316300": {
"rank": 89,
"ecr": "54"
},
"0000315852": {
"rank": 90,
"ecr": "54"
},
"0001672326": {
"rank": 91,
"ecr": "54"
},
"0001102432": {
"rank": 92,
"ecr": "54"
},
"0001273441": {
"rank": 93,
"ecr": "54"
},
"0001022646": {
"rank": 94,
"ecr": "53"
},
"0001648636": {
"rank": 95,
"ecr": "53"
},
"0001341726": {
"rank": 96,
"ecr": "52"
},
"0001555082": {
"rank": 97,
"ecr": "51"
},
"0001584952": {
"rank": 97,
"ecr": "51"
},
"0001482075": {
"rank": 99,
"ecr": "50"
},
"0001071993": {
"rank": 100,
"ecr": "49"
},
"0001353406": {
"rank": 101,
"ecr": "47"
},
"0000872248": {
"rank": 102,
"ecr": "46"
},
"0000887396": {
"rank": 103,
"ecr": "43"
},
"0001503458": {
"rank": 104,
"ecr": "42"
},
"0001375618": {
"rank": 105,
"ecr": "39"
},
"0000316736": {
"rank": 106,
"ecr": "36"
},
"0001603793": {
"rank": 107,
"ecr": "29"
},
"0001342936": {
"rank": 108,
"ecr": "27"
},
"0001164256": {
"rank": 109,
"ecr": "24"
},
"0001165320": {
"rank": 110,
"ecr": "22"
},
"0001694617": {
"rank": 111,
"ecr": "20"
},
"0001609258": {
"rank": 112,
"ecr": "3.6"
},
"0001572702": {
"rank": 113,
"ecr": "0.89"
},
"0001437491": {
"rank": 114,
"ecr": "0.020"
},
"0001172298": {
"rank": 115,
"ecr": "0.00023"
},
"0001368637": {
"rank": 116,
"ecr": "0.000092"
}
},
"2019": {
"0001164256": {
"rank": 1,
"ecr": "291"
},
"0001696088": {
"rank": 2,
"ecr": "139"
},
"0001006655": {
"rank": 3,
"ecr": "136"
},
"0001745797": {
"rank": 4,
"ecr": "134"
},
"0001282723": {
"rank": 5,
"ecr": "132"
},
"0000352955": {
"rank": 6,
"ecr": "131"
},
"0000868082": {
"rank": 7,
"ecr": "130"
},
"0001703785": {
"rank": 8,
"ecr": "129"
},
"0000732834": {
"rank": 9,
"ecr": "129"
},
"0000077159": {
"rank": 10,
"ecr": "127"
},
"0001527709": {
"rank": 11,
"ecr": "125"
},
"0001518832": {
"rank": 12,
"ecr": "123"
},
"0001038357": {
"rank": 13,
"ecr": "122"
},
"0001108827": {
"rank": 14,
"ecr": "121"
},
"0001358071": {
"rank": 15,
"ecr": "121"
},
"0000727538": {
"rank": 16,
"ecr": "121"
},
"0001288403": {
"rank": 17,
"ecr": "121"
},
"0001726126": {
"rank": 18,
"ecr": "120"
},
"0001621434": {
"rank": 19,
"ecr": "119"
},
"0001581552": {
"rank": 20,
"ecr": "119"
},
"0001602065": {
"rank": 21,
"ecr": "119"
},
"0000066418": {
"rank": 22,
"ecr": "118"
},
"0001609253": {
"rank": 23,
"ecr": "118"
},
"0000083350": {
"rank": 24,
"ecr": "118"
},
"0000797468": {
"rank": 25,
"ecr": "115"
},
"0001462103": {
"rank": 26,
"ecr": "113"
},
"0001725526": {
"rank": 27,
"ecr": "112"
},
"0001698990": {
"rank": 28,
"ecr": "111"
},
"0000101594": {
"rank": 29,
"ecr": "106"
},
"0000010254": {
"rank": 30,
"ecr": "104"
},
"0000858470": {
"rank": 31,
"ecr": "102"
},
"0001141197": {
"rank": 32,
"ecr": "101"
},
"0001658566": {
"rank": 33,
"ecr": "100"
},
"0001594466": {
"rank": 34,
"ecr": "100"
},
"0001090012": {
"rank": 35,
"ecr": "98"
},
"0000717423": {
"rank": 36,
"ecr": "98"
},
"0000867038": {
"rank": 37,
"ecr": "95"
},
"0000101778": {
"rank": 38,
"ecr": "95"
},
"0001001614": {
"rank": 39,
"ecr": "94"
},
"0001384195": {
"rank": 40,
"ecr": "91"
},
"0000006769": {
"rank": 41,
"ecr": "88"
},
"0000894627": {
"rank": 42,
"ecr": "87"
},
"0001600470": {
"rank": 43,
"ecr": "87"
},
"0001273441": {
"rank": 44,
"ecr": "87"
},
"0001520006": {
"rank": 45,
"ecr": "87"
},
"0000775057": {
"rank": 46,
"ecr": "85"
},
"0000077877": {
"rank": 47,
"ecr": "84"
},
"0001792580": {
"rank": 48,
"ecr": "83"
},
"0000056868": {
"rank": 49,
"ecr": "83"
},
"0001168054": {
"rank": 50,
"ecr": "83"
},
"0001255474": {
"rank": 51,
"ecr": "82"
},
"0000928022": {
"rank": 52,
"ecr": "82"
},
"0001724965": {
"rank": 53,
"ecr": "81"
},
"0000943861": {
"rank": 54,
"ecr": "81"
},
"0001659122": {
"rank": 55,
"ecr": "81"
},
"0001657788": {
"rank": 56,
"ecr": "81"
},
"0001789832": {
"rank": 57,
"ecr": "81"
},
"0001533924": {
"rank": 58,
"ecr": "78"
},
"0000945764": {
"rank": 59,
"ecr": "77"
},
"0000033213": {
"rank": 60,
"ecr": "77"
},
"0001436942": {
"rank": 61,
"ecr": "76"
},
"0000023194": {
"rank": 62,
"ecr": "75"
},
"0000072207": {
"rank": 63,
"ecr": "71"
},
"0000315131": {
"rank": 64,
"ecr": "71"
},
"0000821483": {
"rank": 65,
"ecr": "69"
},
"0000793306": {
"rank": 66,
"ecr": "69"
},
"0000086264": {
"rank": 67,
"ecr": "68"
},
"0000895126": {
"rank": 68,
"ecr": "67"
},
"0001104485": {
"rank": 69,
"ecr": "65"
},
"0001509991": {
"rank": 70,
"ecr": "63"
},
"0001694617": {
"rank": 71,
"ecr": "56"
},
"0001528129": {
"rank": 72,
"ecr": "54"
},
"0000867665": {
"rank": 73,
"ecr": "54"
},
"0001661920": {
"rank": 74,
"ecr": "54"
},
"0001022646": {
"rank": 75,
"ecr": "54"
},
"0001737204": {
"rank": 76,
"ecr": "54"
},
"0001555082": {
"rank": 77,
"ecr": "53"
},
"0000315852": {
"rank": 78,
"ecr": "53"
},
"0001648636": {
"rank": 79,
"ecr": "53"
},
"0001362705": {
"rank": 80,
"ecr": "53"
},
"0001346980": {
"rank": 81,
"ecr": "52"
},
"0001500305": {
"rank": 82,
"ecr": "52"
},
"0000061398": {
"rank": 83,
"ecr": "51"
},
"0001603793": {
"rank": 84,
"ecr": "51"
},
"0001071993": {
"rank": 85,
"ecr": "48"
},
"0000798949": {
"rank": 86,
"ecr": "47"
},
"0001655020": {
"rank": 87,
"ecr": "46"
},
"0001341726": {
"rank": 88,
"ecr": "46"
},
"0001353406": {
"rank": 89,
"ecr": "42"
},
"0001349436": {
"rank": 90,
"ecr": "36"
},
"0001361937": {
"rank": 91,
"ecr": "34"
},
"0001375618": {
"rank": 92,
"ecr": "34"
},
"0000010048": {
"rank": 93,
"ecr": "31"
},
"0001165320": {
"rank": 94,
"ecr": "31"
},
"0001437557": {
"rank": 95,
"ecr": "21"
},
"0001342936": {
"rank": 96,
"ecr": "18"
},
"0001572702": {
"rank": 97,
"ecr": "7.9"
},
"0001437491": {
"rank": 98,
"ecr": "0.0058"
}
},
"2020": {
"0001172358": {
"rank": 1,
"ecr": "167"
},
"0000352955": {
"rank": 2,
"ecr": "131"
},
"0001509589": {
"rank": 3,
"ecr": "131"
},
"0001696088": {
"rank": 4,
"ecr": "129"
},
"0001621434": {
"rank": 5,
"ecr": "128"
},
"0001108827": {
"rank": 6,
"ecr": "124"
},
"0001288403": {
"rank": 7,
"ecr": "123"
},
"0001006655": {
"rank": 8,
"ecr": "119"
},
"0000868082": {
"rank": 9,
"ecr": "118"
},
"0001038357": {
"rank": 10,
"ecr": "118"
},
"0000732834": {
"rank": 11,
"ecr": "118"
},
"0001745797": {
"rank": 12,
"ecr": "116"
},
"0001703785": {
"rank": 13,
"ecr": "116"
},
"0001581552": {
"rank": 14,
"ecr": "112"
},
"0000083350": {
"rank": 15,
"ecr": "112"
},
"0000727538": {
"rank": 16,
"ecr": "111"
},
"0000066418": {
"rank": 17,
"ecr": "111"
},
"0001726126": {
"rank": 18,
"ecr": "110"
},
"0000010254": {
"rank": 19,
"ecr": "106"
},
"0001602065": {
"rank": 20,
"ecr": "94"
},
"0000867038": {
"rank": 21,
"ecr": "93"
},
"0000858470": {
"rank": 22,
"ecr": "89"
},
"0000797468": {
"rank": 23,
"ecr": "89"
},
"0001705873": {
"rank": 24,
"ecr": "87"
},
"0000315131": {
"rank": 25,
"ecr": "85"
},
"0000056868": {
"rank": 26,
"ecr": "82"
},
"0001070412": {
"rank": 27,
"ecr": "80"
},
"0000101778": {
"rank": 28,
"ecr": "79"
},
"0001789832": {
"rank": 29,
"ecr": "78"
},
"0000033213": {
"rank": 30,
"ecr": "78"
},
"0000775057": {
"rank": 31,
"ecr": "75"
},
"0001658566": {
"rank": 32,
"ecr": "71"
},
"0000023194": {
"rank": 33,
"ecr": "70"
},
"0001090012": {
"rank": 34,
"ecr": "69"
},
"0001433270": {
"rank": 35,
"ecr": "68"
},
"0000077877": {
"rank": 36,
"ecr": "64"
},
"0000717423": {
"rank": 37,
"ecr": "61"
},
"0001520006": {
"rank": 38,
"ecr": "57"
},
"0000893538": {
"rank": 39,
"ecr": "56"
},
"0000077159": {
"rank": 40,
"ecr": "54"
},
"0000315852": {
"rank": 41,
"ecr": "54"
},
"0000006769": {
"rank": 42,
"ecr": "54"
},
"0001724965": {
"rank": 43,
"ecr": "54"
},
"0001141197": {
"rank": 44,
"ecr": "54"
},
"0001539838": {
"rank": 45,
"ecr": "54"
},
"0000844965": {
"rank": 46,
"ecr": "54"
},
"0001509991": {
"rank": 47,
"ecr": "54"
},
"0001341726": {
"rank": 48,
"ecr": "54"
},
"0000943861": {
"rank": 49,
"ecr": "53"
},
"0000821483": {
"rank": 50,
"ecr": "53"
},
"0000894627": {
"rank": 51,
"ecr": "52"
},
"0000010048": {
"rank": 52,
"ecr": "51"
},
"0000793306": {
"rank": 53,
"ecr": "51"
},
"0001384195": {
"rank": 54,
"ecr": "51"
},
"0001657788": {
"rank": 55,
"ecr": "51"
},
"0001168054": {
"rank": 56,
"ecr": "49"
},
"0001442492": {
"rank": 57,
"ecr": "49"
},
"0001792580": {
"rank": 58,
"ecr": "49"
},
"0001156041": {
"rank": 59,
"ecr": "47"
},
"0001362705": {
"rank": 60,
"ecr": "47"
},
"0001437491": {
"rank": 61,
"ecr": "46"
},
"0001694617": {
"rank": 62,
"ecr": "46"
},
"0000928022": {
"rank": 63,
"ecr": "42"
},
"0001102432": {
"rank": 64,
"ecr": "41"
},
"0001282648": {
"rank": 65,
"ecr": "41"
},
"0000007332": {
"rank": 66,
"ecr": "40"
},
"0001648636": {
"rank": 67,
"ecr": "40"
},
"0001528129": {
"rank": 68,
"ecr": "40"
},
"0001273441": {
"rank": 69,
"ecr": "39"
},
"0001001614": {
"rank": 70,
"ecr": "39"
},
"0000874499": {
"rank": 71,
"ecr": "38"
},
"0001655020": {
"rank": 72,
"ecr": "38"
},
"0000061398": {
"rank": 73,
"ecr": "36"
},
"0001462103": {
"rank": 74,
"ecr": "35"
},
"0001164256": {
"rank": 75,
"ecr": "31"
},
"0001165320": {
"rank": 76,
"ecr": "27"
},
"0001071993": {
"rank": 77,
"ecr": "24"
},
"0001104485": {
"rank": 78,
"ecr": "23"
},
"0000867665": {
"rank": 79,
"ecr": "20"
},
"0001349436": {
"rank": 80,
"ecr": "18"
},
"0000887396": {
"rank": 81,
"ecr": "17"
},
"0001533924": {
"rank": 82,
"ecr": "17"
},
"0001572702": {
"rank": 83,
"ecr": "16"
},
"0001698990": {
"rank": 84,
"ecr": "8.7"
},
"0001725526": {
"rank": 85,
"ecr": "2.7"
},
"0001603793": {
"rank": 86,
"ecr": "2.3"
}
},
"2021": {
"0001172358": {
"rank": 1,
"ecr": "214"
},
"0001696088": {
"rank": 2,
"ecr": "143"
},
"0001462103": {
"rank": 3,
"ecr": "142"
},
"0001349436": {
"rank": 4,
"ecr": "142"
},
"0001745797": {
"rank": 5,
"ecr": "141"
},
"0001621434": {
"rank": 6,
"ecr": "135"
},
"0000732834": {
"rank": 7,
"ecr": "135"
},
"0001090012": {
"rank": 8,
"ecr": "134"
},
"0001609253": {
"rank": 9,
"ecr": "132"
},
"0001698990": {
"rank": 10,
"ecr": "131"
},
"0001581552": {
"rank": 11,
"ecr": "131"
},
"0001038357": {
"rank": 12,
"ecr": "127"
},
"0001703785": {
"rank": 13,
"ecr": "126"
},
"0000894627": {
"rank": 14,
"ecr": "126"
},
"0001726126": {
"rank": 15,
"ecr": "125"
},
"0000083350": {
"rank": 16,
"ecr": "124"
},
"0000797468": {
"rank": 17,
"ecr": "123"
},
"0001255474": {
"rank": 18,
"ecr": "121"
},
"0000798949": {
"rank": 19,
"ecr": "119"
},
"0000077159": {
"rank": 20,
"ecr": "116"
},
"0001141197": {
"rank": 21,
"ecr": "115"
},
"0001705873": {
"rank": 22,
"ecr": "115"
},
"0001602065": {
"rank": 23,
"ecr": "115"
},
"0000010048": {
"rank": 24,
"ecr": "113"
},
"0000066418": {
"rank": 25,
"ecr": "113"
},
"0001156041": {
"rank": 26,
"ecr": "111"
},
"0001658566": {
"rank": 27,
"ecr": "107"
},
"0001520006": {
"rank": 28,
"ecr": "103"
},
"0001539838": {
"rank": 29,
"ecr": "103"
},
"0000010254": {
"rank": 30,
"ecr": "103"
},
"0001509589": {
"rank": 31,
"ecr": "103"
},
"0000101778": {
"rank": 32,
"ecr": "102"
},
"0000077877": {
"rank": 33,
"ecr": "100"
},
"0000867038": {
"rank": 34,
"ecr": "100"
},
"0001657788": {
"rank": 35,
"ecr": "100"
},
"0000858470": {
"rank": 36,
"ecr": "99"
},
"0001288403": {
"rank": 37,
"ecr": "97"
},
"0000727538": {
"rank": 38,
"ecr": "97"
},
"0000844965": {
"rank": 39,
"ecr": "97"
},
"0001486159": {
"rank": 40,
"ecr": "91"
},
"0000101594": {
"rank": 41,
"ecr": "91"
},
"0000315131": {
"rank": 42,
"ecr": "90"
},
"0001282648": {
"rank": 43,
"ecr": "89"
},
"0001792580": {
"rank": 44,
"ecr": "88"
},
"0000056868": {
"rank": 45,
"ecr": "84"
},
"0000928022": {
"rank": 46,
"ecr": "82"
},
"0001384195": {
"rank": 47,
"ecr": "81"
},
"0000315852": {
"rank": 48,
"ecr": "80"
},
"0000717423": {
"rank": 49,
"ecr": "79"
},
"0001433270": {
"rank": 50,
"ecr": "78"
},
"0000893538": {
"rank": 51,
"ecr": "78"
},
"0000775057": {
"rank": 52,
"ecr": "77"
},
"0000033213": {
"rank": 53,
"ecr": "74"
},
"0001070412": {
"rank": 54,
"ecr": "73"
},
"0001273441": {
"rank": 55,
"ecr": "73"
},
"0001368637": {
"rank": 56,
"ecr": "73"
},
"0001528129": {
"rank": 57,
"ecr": "72"
},
"0000061398": {
"rank": 58,
"ecr": "70"
},
"0001006655": {
"rank": 59,
"ecr": "68"
},
"0001789832": {
"rank": 60,
"ecr": "68"
},
"0000887396": {
"rank": 61,
"ecr": "66"
},
"0000007332": {
"rank": 62,
"ecr": "66"
},
"0001001614": {
"rank": 63,
"ecr": "64"
},
"0001104485": {
"rank": 64,
"ecr": "62"
},
"0000023194": {
"rank": 65,
"ecr": "61"
},
"0001724965": {
"rank": 66,
"ecr": "60"
},
"0001509991": {
"rank": 67,
"ecr": "58"
},
"0000821483": {
"rank": 68,
"ecr": "56"
},
"0001533924": {
"rank": 69,
"ecr": "54"
},
"0001102432": {
"rank": 70,
"ecr": "53"
},
"0001341726": {
"rank": 71,
"ecr": "53"
},
"0000006769": {
"rank": 72,
"ecr": "52"
},
"0000793306": {
"rank": 73,
"ecr": "51"
},
"0001841666": {
"rank": 74,
"ecr": "50"
},
"0001442492": {
"rank": 75,
"ecr": "50"
},
"0001165320": {
"rank": 76,
"ecr": "48"
},
"0001694617": {
"rank": 77,
"ecr": "45"
},
"0000867665": {
"rank": 78,
"ecr": "45"
},
"0001437491": {
"rank": 79,
"ecr": "44"
},
"0001362705": {
"rank": 80,
"ecr": "38"
},
"0001434737": {
"rank": 81,
"ecr": "38"
},
"0000700764": {
"rank": 82,
"ecr": "38"
},
"0001164256": {
"rank": 83,
"ecr": "34"
},
"0001557798": {
"rank": 84,
"ecr": "18"
},
"0001603793": {
"rank": 85,
"ecr": "17"
},
"0000855787": {
"rank": 86,
"ecr": "9.6"
}
},
"2022": {
"0001172358": {
"rank": 1,
"ecr": "275"
},
"0001462103": {
"rank": 2,
"ecr": "201"
},
"0000867665": {
"rank": 3,
"ecr": "200"
},
"0001621434": {
"rank": 4,
"ecr": "189"
},
"0000732834": {
"rank": 5,
"ecr": "172"
},
"0001349436": {
"rank": 6,
"ecr": "165"
},
"0000798949": {
"rank": 7,
"ecr": "159"
},
"0000066418": {
"rank": 8,
"ecr": "155"
},
"0001726126": {
"rank": 9,
"ecr": "154"
},
"0001090012": {
"rank": 10,
"ecr": "153"
},
"0001928446": {
"rank": 11,
"ecr": "153"
},
"0001038357": {
"rank": 12,
"ecr": "151"
},
"0001698990": {
"rank": 13,
"ecr": "150"
},
"0000797468": {
"rank": 14,
"ecr": "147"
},
"0000727538": {
"rank": 15,
"ecr": "145"
},
"0001696088": {
"rank": 16,
"ecr": "145"
},
"0001602065": {
"rank": 17,
"ecr": "140"
},
"0001581552": {
"rank": 18,
"ecr": "139"
},
"0001486159": {
"rank": 19,
"ecr": "137"
},
"0001705873": {
"rank": 20,
"ecr": "137"
},
"0000077159": {
"rank": 21,
"ecr": "128"
},
"0000083350": {
"rank": 22,
"ecr": "127"
},
"0001609253": {
"rank": 23,
"ecr": "125"
},
"0001001614": {
"rank": 24,
"ecr": "125"
},
"0000105744": {
"rank": 25,
"ecr": "124"
},
"0000945764": {
"rank": 26,
"ecr": "123"
},
"0001657788": {
"rank": 27,
"ecr": "121"
},
"0001520006": {
"rank": 28,
"ecr": "121"
},
"0000858470": {
"rank": 29,
"ecr": "120"
},
"0000315131": {
"rank": 30,
"ecr": "118"
},
"0001509589": {
"rank": 31,
"ecr": "118"
},
"0000352955": {
"rank": 32,
"ecr": "117"
},
"0001156041": {
"rank": 33,
"ecr": "117"
},
"0000056868": {
"rank": 34,
"ecr": "114"
},
"0001792580": {
"rank": 35,
"ecr": "114"
},
"0001539838": {
"rank": 36,
"ecr": "113"
},
"0000101778": {
"rank": 37,
"ecr": "113"
},
"0000010254": {
"rank": 38,
"ecr": "112"
},
"0001006655": {
"rank": 39,
"ecr": "112"
},
"0000893538": {
"rank": 40,
"ecr": "112"
},
"0000077877": {
"rank": 41,
"ecr": "110"
},
"0001658566": {
"rank": 42,
"ecr": "109"
},
"0000928022": {
"rank": 43,
"ecr": "109"
},
"0000010048": {
"rank": 44,
"ecr": "108"
},
"0001528129": {
"rank": 45,
"ecr": "106"
},
"0001433270": {
"rank": 46,
"ecr": "102"
},
"0001282648": {
"rank": 47,
"ecr": "102"
},
"0000023194": {
"rank": 48,
"ecr": "102"
},
"0000315852": {
"rank": 49,
"ecr": "102"
},
"0001384195": {
"rank": 50,
"ecr": "100"
},
"0001104485": {
"rank": 51,
"ecr": "100"
},
"0001288403": {
"rank": 52,
"ecr": "100"
},
"0000874499": {
"rank": 53,
"ecr": "98"
},
"0000867038": {
"rank": 54,
"ecr": "97"
},
"0000717423": {
"rank": 55,
"ecr": "96"
},
"0000894627": {
"rank": 56,
"ecr": "96"
},
"0000101594": {
"rank": 57,
"ecr": "96"
},
"0000033213": {
"rank": 58,
"ecr": "94"
},
"0001724965": {
"rank": 59,
"ecr": "92"
},
"0000007332": {
"rank": 60,
"ecr": "91"
},
"0000887396": {
"rank": 61,
"ecr": "85"
},
"0001273441": {
"rank": 62,
"ecr": "85"
},
"0000821483": {
"rank": 63,
"ecr": "79"
},
"0000061398": {
"rank": 64,
"ecr": "78"
},
"0001141197": {
"rank": 65,
"ecr": "74"
},
"0001070412": {
"rank": 66,
"ecr": "72"
},
"0001509991": {
"rank": 67,
"ecr": "70"
},
"0000844965": {
"rank": 68,
"ecr": "69"
},
"0001533924": {
"rank": 69,
"ecr": "69"
},
"0001789832": {
"rank": 70,
"ecr": "65"
},
"0001848334": {
"rank": 71,
"ecr": "57"
},
"0001437491": {
"rank": 72,
"ecr": "54"
},
"0001102432": {
"rank": 73,
"ecr": "52"
},
"0001694617": {
"rank": 74,
"ecr": "52"
},
"0001309082": {
"rank": 75,
"ecr": "51"
},
"0001368637": {
"rank": 76,
"ecr": "51"
},
"0001500305": {
"rank": 77,
"ecr": "50"
},
"0000006769": {
"rank": 78,
"ecr": "50"
},
"0001442492": {
"rank": 79,
"ecr": "47"
},
"0001841666": {
"rank": 80,
"ecr": "47"
},
"0001362705": {
"rank": 81,
"ecr": "47"
},
"0000700764": {
"rank": 82,
"ecr": "35"
},
"0000855787": {
"rank": 83,
"ecr": "28"
},
"0001603793": {
"rank": 84,
"ecr": "28"
},
"0001434737": {
"rank": 85,
"ecr": "28"
},
"0001341726": {
"rank": 86,
"ecr": "15"
},
"0001557798": {
"rank": 87,
"ecr": "0.27"
}
},
"2023": {
"0001172358": {
"rank": 1,
"ecr": "241"
},
"0001621434": {
"rank": 2,
"ecr": "183"
},
"0000066418": {
"rank": 3,
"ecr": "167"
},
"0000874499": {
"rank": 4,
"ecr": "155"
},
"0001581552": {
"rank": 5,
"ecr": "144"
},
"0001038357": {
"rank": 6,
"ecr": "142"
},
"0001609253": {
"rank": 7,
"ecr": "134"
},
"0001696088": {
"rank": 8,
"ecr": "132"
},
"0000352955": {
"rank": 9,
"ecr": "129"
},
"0000797468": {
"rank": 10,
"ecr": "126"
},
"0001349436": {
"rank": 11,
"ecr": "126"
},
"0001486159": {
"rank": 12,
"ecr": "123"
},
"0000868082": {
"rank": 13,
"ecr": "122"
},
"0000105744": {
"rank": 14,
"ecr": "121"
},
"0001698990": {
"rank": 15,
"ecr": "120"
},
"0001602065": {
"rank": 16,
"ecr": "119"
},
"0001705873": {
"rank": 17,
"ecr": "119"
},
"0001726126": {
"rank": 18,
"ecr": "118"
},
"0001657788": {
"rank": 19,
"ecr": "115"
},
"0001928446": {
"rank": 20,
"ecr": "114"
},
"0000083350": {
"rank": 21,
"ecr": "113"
},
"0001141197": {
"rank": 22,
"ecr": "112"
},
"0001288403": {
"rank": 23,
"ecr": "110"
},
"0001070412": {
"rank": 24,
"ecr": "109"
},
"0001104485": {
"rank": 25,
"ecr": "106"
},
"0001539838": {
"rank": 26,
"ecr": "106"
},
"0000893538": {
"rank": 27,
"ecr": "106"
},
"0000858470": {
"rank": 28,
"ecr": "106"
},
"0001528129": {
"rank": 29,
"ecr": "105"
},
"0001520006": {
"rank": 30,
"ecr": "102"
},
"0000056868": {
"rank": 31,
"ecr": "101"
},
"0001282648": {
"rank": 32,
"ecr": "101"
},
"0001658566": {
"rank": 33,
"ecr": "101"
},
"0000894627": {
"rank": 34,
"ecr": "100"
},
"0000007332": {
"rank": 35,
"ecr": "100"
},
"0000101778": {
"rank": 36,
"ecr": "100"
},
"0000033213": {
"rank": 37,
"ecr": "100"
},
"0001384195": {
"rank": 38,
"ecr": "100"
},
"0000928022": {
"rank": 39,
"ecr": "99"
},
"0000717423": {
"rank": 40,
"ecr": "99"
},
"0000821483": {
"rank": 41,
"ecr": "97"
},
"0001001614": {
"rank": 42,
"ecr": "95"
},
"0001866175": {
"rank": 43,
"ecr": "93"
},
"0000867038": {
"rank": 44,
"ecr": "93"
},
"0001433270": {
"rank": 45,
"ecr": "90"
},
"0001509589": {
"rank": 46,
"ecr": "87"
},
"0000010048": {
"rank": 47,
"ecr": "86"
},
"0000844965": {
"rank": 48,
"ecr": "79"
},
"0000775057": {
"rank": 49,
"ecr": "75"
},
"0001156041": {
"rank": 50,
"ecr": "72"
},
"0001509991": {
"rank": 51,
"ecr": "71"
},
"0001273441": {
"rank": 52,
"ecr": "70"
},
"0000061398": {
"rank": 53,
"ecr": "64"
},
"0000006769": {
"rank": 54,
"ecr": "60"
},
"0000887396": {
"rank": 55,
"ecr": "57"
},
"0001841666": {
"rank": 56,
"ecr": "54"
},
"0001763925": {
"rank": 57,
"ecr": "53"
},
"0000101594": {
"rank": 58,
"ecr": "52"
},
"0001309082": {
"rank": 59,
"ecr": "51"
},
"0001694617": {
"rank": 60,
"ecr": "49"
},
"0001500305": {
"rank": 61,
"ecr": "28"
},
"0001603793": {
"rank": 62,
"ecr": "28"
},
"0000855787": {
"rank": 63,
"ecr": "23"
},
"0001557798": {
"rank": 64,
"ecr": "23"
},
"0001165320": {
"rank": 65,
"ecr": "0.63"
},
"0001437491": {
"rank": 66,
"ecr": "0.026"
}
}
},
"rating_box": [
[
"Top rated",
"16 of 66"
],
[
"Best, worst rating",
"241 %, 0.0263 %"
],
[
"New companies",
"5"
]
],
"regression_plot": "https://www.realrate-archive.com/us_petrol/2023/backtesting_correlation/regression_2023.svg",
"scentences": [
"Gulfport Energy CORP climbed 49 positions from 53 to 4 due to its excellent Comprehensive Net Income.",
"Riley Exploration Permian Inc lost 18 positions from 24 to 42 due to its bad Long-term Debt.",
"Everflow Eastern Partners LP entered the 2024 ranking at rank 13, making it the best newcomer."
],
"url_segment": "2024-us-petrol",
"year": 2024,
"feature_importance": "https://www.realrate-archive.com/us_petrol/2023/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000033213": {
"2011": {
"obs_EconomicCapitalRatio": 1.0582346412926011
},
"2012": {
"obs_EconomicCapitalRatio": 1.1631088929647706
},
"2013": {
"obs_EconomicCapitalRatio": 1.6789626462314318
},
"2014": {
"obs_EconomicCapitalRatio": 1.211562735592323
},
"2015": {
"obs_EconomicCapitalRatio": 0.7252102631748353
},
"2016": {
"obs_EconomicCapitalRatio": 0.960033582124423
},
"2017": {
"obs_EconomicCapitalRatio": 0.43456285847760495
},
"2018": {
"obs_EconomicCapitalRatio": 0.2912736704096326
},
"2019": {
"obs_EconomicCapitalRatio": 0.18241640034736323
},
"2020": {
"obs_EconomicCapitalRatio": 0.23733807585119346
},
"2021": {
"obs_EconomicCapitalRatio": 0.47143841936223857
},
"2022": {
"obs_EconomicCapitalRatio": 0.739749015520677
},
"2023": {
"obs_EconomicCapitalRatio": 0.8666285235382772
},
"2024": {
"obs_EconomicCapitalRatio": 0.9382487256641922
},
"2025": {
"obs_EconomicCapitalRatio": 1.193366859957013
}
},
"0000315852": {
"2011": {
"obs_EconomicCapitalRatio": 2.0073681265540633
},
"2012": {
"obs_EconomicCapitalRatio": 1.7257203202756515
},
"2013": {
"obs_EconomicCapitalRatio": 2.0812075070053897
},
"2014": {
"obs_EconomicCapitalRatio": 1.2683916138849487
},
"2015": {
"obs_EconomicCapitalRatio": 0.6779943630106795
},
"2016": {
"obs_EconomicCapitalRatio": 0.928218626585871
},
"2017": {
"obs_EconomicCapitalRatio": 0.43644381575830277
},
"2018": {
"obs_EconomicCapitalRatio": 0.3152182298093599
},
"2019": {
"obs_EconomicCapitalRatio": 0.2137268791189465
},
"2020": {
"obs_EconomicCapitalRatio": 0.3179043217454903
},
"2021": {
"obs_EconomicCapitalRatio": 0.8227286103828152
},
"2022": {
"obs_EconomicCapitalRatio": 1.1629079313284554
}
},
"0000717423": {
"2012": {
"obs_EconomicCapitalRatio": 0.7046231651076408
},
"2013": {
"obs_EconomicCapitalRatio": 0.7450283515593676
},
"2014": {
"obs_EconomicCapitalRatio": 0.5942969848263538
},
"2015": {
"obs_EconomicCapitalRatio": 0.4000115042476761
},
"2016": {
"obs_EconomicCapitalRatio": 0.6840390798713081
},
"2017": {
"obs_EconomicCapitalRatio": 0.7437167897574624
},
"2018": {
"obs_EconomicCapitalRatio": 0.5338538675300273
},
"2019": {
"obs_EconomicCapitalRatio": 0.3800614284874137
},
"2020": {
"obs_EconomicCapitalRatio": 0.18671615409189796
},
"2021": {
"obs_EconomicCapitalRatio": 0.4256288580019306
},
"2022": {
"obs_EconomicCapitalRatio": 0.7583229128288267
},
"2023": {
"obs_EconomicCapitalRatio": 0.872733046635279
},
"2024": {
"obs_EconomicCapitalRatio": 0.5618707879750995
},
"2025": {
"obs_EconomicCapitalRatio": 0.6164644222896075
}
},
"0000797468": {
"2011": {
"obs_EconomicCapitalRatio": 1.4666585934739709
},
"2012": {
"obs_EconomicCapitalRatio": 1.1810375166923406
},
"2013": {
"obs_EconomicCapitalRatio": 1.3420239622968078
},
"2014": {
"obs_EconomicCapitalRatio": 1.4025184328661142
},
"2015": {
"obs_EconomicCapitalRatio": 1.5250684684992353
},
"2016": {
"obs_EconomicCapitalRatio": 1.7341568263534801
},
"2017": {
"obs_EconomicCapitalRatio": 1.836796940791054
},
"2018": {
"obs_EconomicCapitalRatio": 1.5203347225153465
},
"2019": {
"obs_EconomicCapitalRatio": 0.5197454079336056
},
"2020": {
"obs_EconomicCapitalRatio": 0.3476070213037375
},
"2021": {
"obs_EconomicCapitalRatio": 0.6091585043714834
},
"2022": {
"obs_EconomicCapitalRatio": 1.3381790167023329
},
"2023": {
"obs_EconomicCapitalRatio": 1.222240982937519
},
"2024": {
"obs_EconomicCapitalRatio": 0.9233497251467765
},
"2025": {
"obs_EconomicCapitalRatio": 0.8418311733086833
}
},
"0000821189": {
"2011": {
"obs_EconomicCapitalRatio": 1.362528638839791
},
"2024": {
"obs_EconomicCapitalRatio": 2.449200533681808
},
"2025": {
"obs_EconomicCapitalRatio": 1.9624497466576527
}
},
"0000858470": {
"2011": {
"obs_EconomicCapitalRatio": 1.7557781469453098
},
"2012": {
"obs_EconomicCapitalRatio": 2.108231656184153
},
"2013": {
"obs_EconomicCapitalRatio": 3.0119840052077596
},
"2014": {
"obs_EconomicCapitalRatio": 2.067165517592868
},
"2015": {
"obs_EconomicCapitalRatio": 1.2015261404971669
},
"2016": {
"obs_EconomicCapitalRatio": 1.9827482835471784
},
"2017": {
"obs_EconomicCapitalRatio": 2.691658144450732
},
"2018": {
"obs_EconomicCapitalRatio": 2.286163070631231
},
"2019": {
"obs_EconomicCapitalRatio": 1.5494904852109532
},
"2020": {
"obs_EconomicCapitalRatio": 1.5046671689380797
},
"2021": {
"obs_EconomicCapitalRatio": 0.9256587101868252
},
"2022": {
"obs_EconomicCapitalRatio": 1.2421488471737543
},
"2023": {
"obs_EconomicCapitalRatio": 1.2897074667215707
},
"2024": {
"obs_EconomicCapitalRatio": 1.1516296395933878
},
"2025": {
"obs_EconomicCapitalRatio": 1.1620289923883955
}
},
"0000895126": {
"2024": {
"obs_EconomicCapitalRatio": 1.1261748615716398
},
"2025": {
"obs_EconomicCapitalRatio": 1.3654860902315038
}
},
"0001070412": {
"2011": {
"obs_EconomicCapitalRatio": 0.7402963178708439
},
"2012": {
"obs_EconomicCapitalRatio": 0.6839310927722214
},
"2020": {
"obs_EconomicCapitalRatio": 0.42417684911828085
},
"2021": {
"obs_EconomicCapitalRatio": 0.47202733861069573
},
"2022": {
"obs_EconomicCapitalRatio": 0.4284716718461119
},
"2023": {
"obs_EconomicCapitalRatio": 0.4977911759093271
},
"2024": {
"obs_EconomicCapitalRatio": 0.8448764337106737
},
"2025": {
"obs_EconomicCapitalRatio": 0.7230334484404389
}
},
"0001090012": {
"2011": {
"obs_EconomicCapitalRatio": 0.6809106116653074
},
"2012": {
"obs_EconomicCapitalRatio": 0.5683671547274284
},
"2013": {
"obs_EconomicCapitalRatio": 0.6681051410612513
},
"2014": {
"obs_EconomicCapitalRatio": 0.5970743015936373
},
"2015": {
"obs_EconomicCapitalRatio": 0.5428375639589944
},
"2019": {
"obs_EconomicCapitalRatio": 0.9096466862189133
},
"2020": {
"obs_EconomicCapitalRatio": 0.8013766128215427
},
"2021": {
"obs_EconomicCapitalRatio": 1.9677354085500776
},
"2022": {
"obs_EconomicCapitalRatio": 2.6171826046709246
}
},
"0001349436": {
"2019": {
"obs_EconomicCapitalRatio": 0.2630133735663769
},
"2020": {
"obs_EconomicCapitalRatio": 0.41610194403196893
},
"2021": {
"obs_EconomicCapitalRatio": 1.2199072201662808
},
"2022": {
"obs_EconomicCapitalRatio": 1.2771812378328797
},
"2023": {
"obs_EconomicCapitalRatio": 1.261695132836721
},
"2024": {
"obs_EconomicCapitalRatio": 1.0846636835979124
},
"2025": {
"obs_EconomicCapitalRatio": 1.34841342895597
}
},
"0000023194": {
"2011": {
"obs_EconomicCapitalRatio": 0.3161693799249341
},
"2012": {
"obs_EconomicCapitalRatio": 0.32161501924461977
},
"2013": {
"obs_EconomicCapitalRatio": 0.4677590795345425
},
"2014": {
"obs_EconomicCapitalRatio": 0.1698422444405522
},
"2015": {
"obs_EconomicCapitalRatio": 0.06583584791727247
},
"2016": {
"obs_EconomicCapitalRatio": 0.12264006734981683
},
"2017": {
"obs_EconomicCapitalRatio": 0.1011226381771413
},
"2019": {
"obs_EconomicCapitalRatio": 0.3479319038756438
},
"2020": {
"obs_EconomicCapitalRatio": 0.25204684292380297
},
"2021": {
"obs_EconomicCapitalRatio": 0.4649846145438374
},
"2022": {
"obs_EconomicCapitalRatio": 0.7087425594086862
}
},
"0000844965": {
"2011": {
"obs_EconomicCapitalRatio": 0.7374346891148987
},
"2012": {
"obs_EconomicCapitalRatio": 0.5778691771706298
},
"2013": {
"obs_EconomicCapitalRatio": 1.021028780712592
},
"2014": {
"obs_EconomicCapitalRatio": 0.2980369072073998
},
"2015": {
"obs_EconomicCapitalRatio": 0.4163852258072552
},
"2016": {
"obs_EconomicCapitalRatio": 0.3969168886256615
},
"2020": {
"obs_EconomicCapitalRatio": 0.09930654922902932
},
"2021": {
"obs_EconomicCapitalRatio": 1.011203418742683
},
"2022": {
"obs_EconomicCapitalRatio": 1.1607815602318807
},
"2023": {
"obs_EconomicCapitalRatio": 1.481184978399709
},
"2024": {
"obs_EconomicCapitalRatio": 0.9654225179142875
},
"2025": {
"obs_EconomicCapitalRatio": 2.3370503850072804
}
},
"0000893538": {
"2011": {
"obs_EconomicCapitalRatio": 1.3213860691475119
},
"2012": {
"obs_EconomicCapitalRatio": 0.864228746711721
},
"2013": {
"obs_EconomicCapitalRatio": 1.2463627529607695
},
"2014": {
"obs_EconomicCapitalRatio": 0.4272797901911274
},
"2015": {
"obs_EconomicCapitalRatio": 0.24848326983221666
},
"2016": {
"obs_EconomicCapitalRatio": 0.5306490479093025
},
"2017": {
"obs_EconomicCapitalRatio": 0.43754460279406937
},
"2020": {
"obs_EconomicCapitalRatio": 0.156085691006038
},
"2021": {
"obs_EconomicCapitalRatio": 0.7758767196833888
},
"2022": {
"obs_EconomicCapitalRatio": 0.931641727120808
},
"2023": {
"obs_EconomicCapitalRatio": 0.9199166038156052
},
"2024": {
"obs_EconomicCapitalRatio": 0.6340046884235665
},
"2025": {
"obs_EconomicCapitalRatio": 0.3103318424850023
}
},
"0001273441": {
"2011": {
"obs_EconomicCapitalRatio": 1.1638706939100043
},
"2012": {
"obs_EconomicCapitalRatio": 1.3593755987542024
},
"2013": {
"obs_EconomicCapitalRatio": 1.6085447557181636
},
"2014": {
"obs_EconomicCapitalRatio": 0.9790441221142221
},
"2016": {
"obs_EconomicCapitalRatio": 1.0769635507558977
},
"2017": {
"obs_EconomicCapitalRatio": 1.080669692933029
},
"2018": {
"obs_EconomicCapitalRatio": 0.7343810597872248
},
"2019": {
"obs_EconomicCapitalRatio": 0.28453598948950554
},
"2020": {
"obs_EconomicCapitalRatio": 0.12138742843441673
},
"2021": {
"obs_EconomicCapitalRatio": 0.27233325851244705
},
"2022": {
"obs_EconomicCapitalRatio": 0.3126462076087836
},
"2023": {
"obs_EconomicCapitalRatio": 0.17041160166867608
},
"2024": {
"obs_EconomicCapitalRatio": 0.1423542851670139
},
"2025": {
"obs_EconomicCapitalRatio": 0.09952889964922726
}
},
"0000010048": {
"2011": {
"obs_EconomicCapitalRatio": 0.32474889814133245
},
"2012": {
"obs_EconomicCapitalRatio": 0.4875089721754482
},
"2013": {
"obs_EconomicCapitalRatio": 0.477861474987404
},
"2014": {
"obs_EconomicCapitalRatio": 0.47535150287499806
},
"2015": {
"obs_EconomicCapitalRatio": 0.4892768230837663
},
"2016": {
"obs_EconomicCapitalRatio": 0.5493084127725542
},
"2017": {
"obs_EconomicCapitalRatio": 0.6964626540851137
},
"2018": {
"obs_EconomicCapitalRatio": 0.48806805571775397
},
"2019": {
"obs_EconomicCapitalRatio": 0.4541810828686774
},
"2020": {
"obs_EconomicCapitalRatio": 0.6003837988924544
},
"2021": {
"obs_EconomicCapitalRatio": 1.374736485544133
},
"2022": {
"obs_EconomicCapitalRatio": 1.0446982711149222
},
"2023": {
"obs_EconomicCapitalRatio": 0.9139004409068169
},
"2024": {
"obs_EconomicCapitalRatio": 0.6247535421327368
},
"2025": {
"obs_EconomicCapitalRatio": 0.8189129102487632
}
},
"0000056868": {
"2011": {
"obs_EconomicCapitalRatio": 0.3531040340538823
},
"2012": {
"obs_EconomicCapitalRatio": 0.30064790712740336
},
"2013": {
"obs_EconomicCapitalRatio": 0.561567852075081
},
"2014": {
"obs_EconomicCapitalRatio": 0.7300256512737329
},
"2015": {
"obs_EconomicCapitalRatio": 0.6259835726114633
},
"2017": {
"obs_EconomicCapitalRatio": 0.5578448494084497
},
"2018": {
"obs_EconomicCapitalRatio": 0.7151093365272543
},
"2019": {
"obs_EconomicCapitalRatio": 1.6798973698906625
},
"2020": {
"obs_EconomicCapitalRatio": 0.6141093592717553
},
"2021": {
"obs_EconomicCapitalRatio": 0.8270529514965045
},
"2022": {
"obs_EconomicCapitalRatio": 0.9330612456991789
},
"2023": {
"obs_EconomicCapitalRatio": 0.9447016269005034
},
"2024": {
"obs_EconomicCapitalRatio": 1.4475636620981258
},
"2025": {
"obs_EconomicCapitalRatio": 1.3320120063506564
}
},
"0000083350": {
"2011": {
"obs_EconomicCapitalRatio": 1.6402388986580954
},
"2016": {
"obs_EconomicCapitalRatio": 1.0317059364118468
},
"2017": {
"obs_EconomicCapitalRatio": 1.226665986516145
},
"2018": {
"obs_EconomicCapitalRatio": 1.018684104210457
},
"2019": {
"obs_EconomicCapitalRatio": 1.2544939602597576
},
"2020": {
"obs_EconomicCapitalRatio": 0.9707282476996737
},
"2021": {
"obs_EconomicCapitalRatio": 1.216415250781605
},
"2022": {
"obs_EconomicCapitalRatio": 1.293326067833294
},
"2023": {
"obs_EconomicCapitalRatio": 1.158660989690371
}
},
"0000101594": {
"2011": {
"obs_EconomicCapitalRatio": 0.8938107329234567
},
"2012": {
"obs_EconomicCapitalRatio": 0.5468118599309989
},
"2013": {
"obs_EconomicCapitalRatio": 1.3286572298447326
},
"2014": {
"obs_EconomicCapitalRatio": 0.6029392625884631
},
"2015": {
"obs_EconomicCapitalRatio": 0.1629310115404482
},
"2016": {
"obs_EconomicCapitalRatio": 0.5082461045449873
},
"2017": {
"obs_EconomicCapitalRatio": 0.7573667345531618
},
"2018": {
"obs_EconomicCapitalRatio": 1.0506185996843962
},
"2019": {
"obs_EconomicCapitalRatio": 0.520468175198267
},
"2021": {
"obs_EconomicCapitalRatio": 1.4039102492304687
},
"2022": {
"obs_EconomicCapitalRatio": 0.7032403613159104
},
"2023": {
"obs_EconomicCapitalRatio": 0.47727523420531964
},
"2024": {
"obs_EconomicCapitalRatio": 1.136928675103986
},
"2025": {
"obs_EconomicCapitalRatio": 1.157590031266061
}
},
"0000793306": {
"2011": {
"obs_EconomicCapitalRatio": 1.5304553157750271
},
"2012": {
"obs_EconomicCapitalRatio": 1.1520550552337594
},
"2014": {
"obs_EconomicCapitalRatio": 1.0789729164732895
},
"2015": {
"obs_EconomicCapitalRatio": 0.6149962097122832
},
"2016": {
"obs_EconomicCapitalRatio": 0.6026114390305939
},
"2017": {
"obs_EconomicCapitalRatio": 0.07209831281703757
},
"2018": {
"obs_EconomicCapitalRatio": 0.17814025839728154
},
"2019": {
"obs_EconomicCapitalRatio": 0.10169487852464609
},
"2020": {
"obs_EconomicCapitalRatio": 0.057780445361620816
},
"2021": {
"obs_EconomicCapitalRatio": 0.04874465552585335
}
},
"0000874499": {
"2022": {
"obs_EconomicCapitalRatio": 0.6745505120287253
},
"2023": {
"obs_EconomicCapitalRatio": 1.150118364062844
},
"2024": {
"obs_EconomicCapitalRatio": 1.512357941015271
},
"2025": {
"obs_EconomicCapitalRatio": 1.8986384812497819
}
},
"0000894627": {
"2011": {
"obs_EconomicCapitalRatio": 1.7512805382621928
},
"2012": {
"obs_EconomicCapitalRatio": 2.4959598168061445
},
"2013": {
"obs_EconomicCapitalRatio": 1.7614607841551222
},
"2014": {
"obs_EconomicCapitalRatio": 1.4062214576644376
},
"2015": {
"obs_EconomicCapitalRatio": 0.6481551021692332
},
"2016": {
"obs_EconomicCapitalRatio": 0.6694879701512987
},
"2017": {
"obs_EconomicCapitalRatio": 0.45019115290202516
},
"2018": {
"obs_EconomicCapitalRatio": 0.5864941228683136
},
"2019": {
"obs_EconomicCapitalRatio": 0.614160870658833
},
"2020": {
"obs_EconomicCapitalRatio": 0.7284698462581746
},
"2021": {
"obs_EconomicCapitalRatio": 0.804186385194069
},
"2022": {
"obs_EconomicCapitalRatio": 0.6395101911175498
},
"2023": {
"obs_EconomicCapitalRatio": 0.7348218730073777
},
"2024": {
"obs_EconomicCapitalRatio": 0.585747514019766
},
"2025": {
"obs_EconomicCapitalRatio": 0.5158488251385663
}
},
"0001001614": {
"2011": {
"obs_EconomicCapitalRatio": 1.0447423778551903
},
"2015": {
"obs_EconomicCapitalRatio": 0.6893118236046123
},
"2016": {
"obs_EconomicCapitalRatio": 0.4950675129716233
},
"2017": {
"obs_EconomicCapitalRatio": 1.2203575485716345
},
"2018": {
"obs_EconomicCapitalRatio": 1.2210689026326549
},
"2019": {
"obs_EconomicCapitalRatio": 0.7212917765985638
},
"2020": {
"obs_EconomicCapitalRatio": 0.21315177539760097
},
"2021": {
"obs_EconomicCapitalRatio": 1.0743842138237754
},
"2022": {
"obs_EconomicCapitalRatio": 1.4324137797650685
},
"2023": {
"obs_EconomicCapitalRatio": 0.682839266673663
},
"2024": {
"obs_EconomicCapitalRatio": 0.837007111857267
},
"2025": {
"obs_EconomicCapitalRatio": 0.6609666315916465
}
},
"0001006655": {
"2011": {
"obs_EconomicCapitalRatio": 4.765571659795721
},
"2012": {
"obs_EconomicCapitalRatio": 3.101842978732512
},
"2013": {
"obs_EconomicCapitalRatio": 4.43666187354617
},
"2014": {
"obs_EconomicCapitalRatio": 3.2067151561463545
},
"2015": {
"obs_EconomicCapitalRatio": 1.8814632770222217
},
"2016": {
"obs_EconomicCapitalRatio": 3.054370215449801
},
"2017": {
"obs_EconomicCapitalRatio": 2.4495429277628933
},
"2018": {
"obs_EconomicCapitalRatio": 2.465115895091702
},
"2019": {
"obs_EconomicCapitalRatio": 2.1319785229981907
},
"2020": {
"obs_EconomicCapitalRatio": 1.116832854552289
},
"2021": {
"obs_EconomicCapitalRatio": 2.3992004836233174
},
"2022": {
"obs_EconomicCapitalRatio": 1.6347886116680785
}
},
"0001104485": {
"2011": {
"obs_EconomicCapitalRatio": 2.5640184855155517
},
"2012": {
"obs_EconomicCapitalRatio": 0.9685395270863104
},
"2013": {
"obs_EconomicCapitalRatio": 0.6236201388735063
},
"2014": {
"obs_EconomicCapitalRatio": 0.18155691779156044
},
"2015": {
"obs_EconomicCapitalRatio": 0.24063226034596658
},
"2016": {
"obs_EconomicCapitalRatio": 0.2235510147235993
},
"2017": {
"obs_EconomicCapitalRatio": 0.10445788073621265
},
"2018": {
"obs_EconomicCapitalRatio": 0.5442369235684049
},
"2019": {
"obs_EconomicCapitalRatio": 0.46392055794574816
},
"2020": {
"obs_EconomicCapitalRatio": 0.3379019372010221
},
"2021": {
"obs_EconomicCapitalRatio": 0.7637295744769224
},
"2022": {
"obs_EconomicCapitalRatio": 0.8071946547004243
},
"2023": {
"obs_EconomicCapitalRatio": 0.9574215961765298
},
"2024": {
"obs_EconomicCapitalRatio": 0.738731236252929
},
"2025": {
"obs_EconomicCapitalRatio": 0.47358690169017303
}
},
"0001156041": {
"2011": {
"obs_EconomicCapitalRatio": 14.8257614671657
},
"2012": {
"obs_EconomicCapitalRatio": 0.8817012374041036
},
"2013": {
"obs_EconomicCapitalRatio": 1.94798271811185
},
"2014": {
"obs_EconomicCapitalRatio": 0.6344645969182912
},
"2015": {
"obs_EconomicCapitalRatio": 3.3390694040100093
},
"2016": {
"obs_EconomicCapitalRatio": 6.2541913450974045
},
"2017": {
"obs_EconomicCapitalRatio": 4.663379024270997
},
"2018": {
"obs_EconomicCapitalRatio": 2.967358984389168
},
"2020": {
"obs_EconomicCapitalRatio": 3.2838051488350075
},
"2021": {
"obs_EconomicCapitalRatio": 2.6343228032664405
},
"2022": {
"obs_EconomicCapitalRatio": 5.852945467537769
},
"2023": {
"obs_EconomicCapitalRatio": 3.627983154963178
},
"2024": {
"obs_EconomicCapitalRatio": 7.144915448801307
},
"2025": {
"obs_EconomicCapitalRatio": 3.076112659861345
}
},
"0001172358": {
"2011": {
"obs_EconomicCapitalRatio": 2.6497212490190583
},
"2012": {
"obs_EconomicCapitalRatio": 2.9538591263484535
},
"2020": {
"obs_EconomicCapitalRatio": 4.847521751444331
},
"2021": {
"obs_EconomicCapitalRatio": 5.647759674911653
},
"2022": {
"obs_EconomicCapitalRatio": 8.66952671725228
},
"2023": {
"obs_EconomicCapitalRatio": 10.025858142643974
},
"2024": {
"obs_EconomicCapitalRatio": 7.2703321808420736
},
"2025": {
"obs_EconomicCapitalRatio": 6.615677167944906
}
},
"0001282648": {
"2020": {
"obs_EconomicCapitalRatio": 0.6075455480333104
},
"2021": {
"obs_EconomicCapitalRatio": 0.6330010321914356
},
"2022": {
"obs_EconomicCapitalRatio": 0.4860347041764477
},
"2023": {
"obs_EconomicCapitalRatio": 0.5098248764205793
},
"2024": {
"obs_EconomicCapitalRatio": 0.11936953806844915
}
},
"0001288403": {
"2011": {
"obs_EconomicCapitalRatio": 1.2188500277378143
},
"2012": {
"obs_EconomicCapitalRatio": 0.8448147485890515
},
"2013": {
"obs_EconomicCapitalRatio": 0.7907860927030003
},
"2014": {
"obs_EconomicCapitalRatio": 0.36141199706069604
},
"2015": {
"obs_EconomicCapitalRatio": 0.23558781854994387
},
"2016": {
"obs_EconomicCapitalRatio": 0.7360011895224854
},
"2017": {
"obs_EconomicCapitalRatio": 0.7469481741586292
},
"2018": {
"obs_EconomicCapitalRatio": 1.0617245112603344
},
"2019": {
"obs_EconomicCapitalRatio": 1.2250996579441693
},
"2020": {
"obs_EconomicCapitalRatio": 0.5822359847768693
},
"2021": {
"obs_EconomicCapitalRatio": 0.583692810495279
},
"2022": {
"obs_EconomicCapitalRatio": 0.6787871695181673
},
"2023": {
"obs_EconomicCapitalRatio": 0.6832016102176443
}
},
"0001309082": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 43.97146467497899
},
"2023": {
"obs_EconomicCapitalRatio": 0.2641364582341801
},
"2024": {
"obs_EconomicCapitalRatio": 0.03979182136917692
},
"2025": {
"obs_EconomicCapitalRatio": 0.2713493237569014
}
},
"0001486159": {
"2011": {
"obs_EconomicCapitalRatio": 1.1861329412714585
},
"2014": {
"obs_EconomicCapitalRatio": 0.20779281950380205
},
"2021": {
"obs_EconomicCapitalRatio": 0.6643688894011278
},
"2022": {
"obs_EconomicCapitalRatio": 1.0568211640512064
},
"2023": {
"obs_EconomicCapitalRatio": 1.38287872323671
},
"2024": {
"obs_EconomicCapitalRatio": 0.7416354177572161
},
"2025": {
"obs_EconomicCapitalRatio": 0.5659811460715068
}
},
"0001509991": {
"2011": {
"obs_EconomicCapitalRatio": 2.2361017336635087
},
"2012": {
"obs_EconomicCapitalRatio": 2.498652420661815
},
"2013": {
"obs_EconomicCapitalRatio": 2.204448899990748
},
"2014": {
"obs_EconomicCapitalRatio": 1.3277681470736726
},
"2015": {
"obs_EconomicCapitalRatio": 0.7474493131378073
},
"2016": {
"obs_EconomicCapitalRatio": 0.9002782888812891
},
"2017": {
"obs_EconomicCapitalRatio": 0.9313206896727182
},
"2018": {
"obs_EconomicCapitalRatio": 0.4503195022484806
},
"2019": {
"obs_EconomicCapitalRatio": 0.5627136598987373
},
"2020": {
"obs_EconomicCapitalRatio": 0.25844518779344494
},
"2021": {
"obs_EconomicCapitalRatio": 0.33630517845611635
},
"2022": {
"obs_EconomicCapitalRatio": 0.6621572081310955
},
"2023": {
"obs_EconomicCapitalRatio": 0.7023744416934053
},
"2024": {
"obs_EconomicCapitalRatio": 0.3156809342817454
},
"2025": {
"obs_EconomicCapitalRatio": 0.09820510712864712
}
},
"0000918573": {
"2012": {
"obs_EconomicCapitalRatio": 0.2105359083187078
},
"2013": {
"obs_EconomicCapitalRatio": 0.4774824621003197
},
"2014": {
"obs_EconomicCapitalRatio": 0.30969382460781814
}
},
"0001141197": {
"2012": {
"obs_EconomicCapitalRatio": 6.058394498500798
},
"2013": {
"obs_EconomicCapitalRatio": 2.418773011592713
},
"2014": {
"obs_EconomicCapitalRatio": 0.34705547333565406
},
"2015": {
"obs_EconomicCapitalRatio": 0.1496415958910371
},
"2017": {
"obs_EconomicCapitalRatio": 0.034313836968065024
},
"2018": {
"obs_EconomicCapitalRatio": 0.2007395014120684
},
"2019": {
"obs_EconomicCapitalRatio": 1.7248423350699256
},
"2020": {
"obs_EconomicCapitalRatio": 2.0222246871811493
},
"2021": {
"obs_EconomicCapitalRatio": 1.7169546131208042
},
"2022": {
"obs_EconomicCapitalRatio": 1.409184501044626
},
"2023": {
"obs_EconomicCapitalRatio": 1.0067575579577859
},
"2024": {
"obs_EconomicCapitalRatio": 0.9393913980389242
},
"2025": {
"obs_EconomicCapitalRatio": 0.19652237692856925
}
},
"0001520006": {
"2012": {
"obs_EconomicCapitalRatio": 0.9470797681249444
},
"2013": {
"obs_EconomicCapitalRatio": 1.9244788814525382
},
"2016": {
"obs_EconomicCapitalRatio": 2.0040087088130982
},
"2017": {
"obs_EconomicCapitalRatio": 1.9993097079116238
},
"2018": {
"obs_EconomicCapitalRatio": 0.6634177420636888
},
"2019": {
"obs_EconomicCapitalRatio": 0.6194810789921769
},
"2020": {
"obs_EconomicCapitalRatio": 0.44668747879863485
},
"2021": {
"obs_EconomicCapitalRatio": 1.2699921215496641
},
"2022": {
"obs_EconomicCapitalRatio": 1.602804772379087
},
"2023": {
"obs_EconomicCapitalRatio": 1.1512144949932908
},
"2024": {
"obs_EconomicCapitalRatio": 0.802020194226723
},
"2025": {
"obs_EconomicCapitalRatio": 0.5922210313149365
}
},
"0001533924": {
"2012": {
"obs_EconomicCapitalRatio": 0.2936922093781871
},
"2013": {
"obs_EconomicCapitalRatio": 0.16765376803399537
},
"2014": {
"obs_EconomicCapitalRatio": 0.04148104674310298
},
"2015": {
"obs_EconomicCapitalRatio": 0.014294574848269452
},
"2017": {
"obs_EconomicCapitalRatio": 0.7666617685025752
},
"2018": {
"obs_EconomicCapitalRatio": 0.43398440488170503
},
"2019": {
"obs_EconomicCapitalRatio": 0.3629874718248857
},
"2020": {
"obs_EconomicCapitalRatio": 0.13173229566610925
},
"2021": {
"obs_EconomicCapitalRatio": 0.2448982935406272
},
"2022": {
"obs_EconomicCapitalRatio": 0.6855858956682312
}
},
"0000821483": {
"2013": {
"obs_EconomicCapitalRatio": 0.8770143191561492
},
"2019": {
"obs_EconomicCapitalRatio": 0.522387462239648
},
"2020": {
"obs_EconomicCapitalRatio": 0.35985657262328163
},
"2021": {
"obs_EconomicCapitalRatio": 0.3715328900321343
},
"2022": {
"obs_EconomicCapitalRatio": 0.440295429288903
},
"2023": {
"obs_EconomicCapitalRatio": 0.6787724739559742
},
"2024": {
"obs_EconomicCapitalRatio": 0.27770852172483107
},
"2025": {
"obs_EconomicCapitalRatio": 0.5842610264823181
}
},
"0001433270": {
"2013": {
"obs_EconomicCapitalRatio": 3.3021217221845367
},
"2014": {
"obs_EconomicCapitalRatio": 1.262798878603018
},
"2020": {
"obs_EconomicCapitalRatio": 0.14529332713994025
},
"2021": {
"obs_EconomicCapitalRatio": 0.5220375174138212
},
"2022": {
"obs_EconomicCapitalRatio": 0.9375142876911281
},
"2023": {
"obs_EconomicCapitalRatio": 0.6818427384084431
}
},
"0001442492": {
"2013": {
"obs_EconomicCapitalRatio": 35.20020785559307
},
"2020": {
"obs_EconomicCapitalRatio": 0.42635592393289373
},
"2021": {
"obs_EconomicCapitalRatio": 1.1213836756149944
},
"2022": {
"obs_EconomicCapitalRatio": 1.421772746015358
}
},
"0001539838": {
"2013": {
"obs_EconomicCapitalRatio": 1.7113110444628472
},
"2014": {
"obs_EconomicCapitalRatio": 1.2505467727573834
},
"2015": {
"obs_EconomicCapitalRatio": 1.9950828561860536
},
"2016": {
"obs_EconomicCapitalRatio": 1.8447977876826787
},
"2017": {
"obs_EconomicCapitalRatio": 1.8659359623709604
},
"2018": {
"obs_EconomicCapitalRatio": 0.4831923209877982
},
"2020": {
"obs_EconomicCapitalRatio": 0.4749584102332522
},
"2021": {
"obs_EconomicCapitalRatio": 0.9752604609196898
},
"2022": {
"obs_EconomicCapitalRatio": 1.1395890899415304
},
"2023": {
"obs_EconomicCapitalRatio": 1.2740955436755668
},
"2024": {
"obs_EconomicCapitalRatio": 0.9409821462235323
},
"2025": {
"obs_EconomicCapitalRatio": 0.8520764296617769
}
},
"0000352955": {
"2014": {
"obs_EconomicCapitalRatio": 4.269902394642392
},
"2015": {
"obs_EconomicCapitalRatio": 2.62545989393106
},
"2016": {
"obs_EconomicCapitalRatio": 2.8207938244111013
},
"2017": {
"obs_EconomicCapitalRatio": 2.5057844623427155
},
"2018": {
"obs_EconomicCapitalRatio": 2.5448517610489336
},
"2019": {
"obs_EconomicCapitalRatio": 2.1719049259400305
},
"2020": {
"obs_EconomicCapitalRatio": 2.105472426803545
},
"2022": {
"obs_EconomicCapitalRatio": 2.1993347058936887
},
"2023": {
"obs_EconomicCapitalRatio": 2.6218318942229724
},
"2024": {
"obs_EconomicCapitalRatio": 2.6781138188580442
}
},
"0000867038": {
"2014": {
"obs_EconomicCapitalRatio": 1.7030076345695178
},
"2015": {
"obs_EconomicCapitalRatio": 0.8142187512487539
},
"2016": {
"obs_EconomicCapitalRatio": 1.2798928355727497
},
"2017": {
"obs_EconomicCapitalRatio": 1.6534557300477184
},
"2018": {
"obs_EconomicCapitalRatio": 1.686697299131902
},
"2019": {
"obs_EconomicCapitalRatio": 1.0091198738724425
},
"2020": {
"obs_EconomicCapitalRatio": 1.007475327868618
},
"2021": {
"obs_EconomicCapitalRatio": 1.460670784631865
},
"2022": {
"obs_EconomicCapitalRatio": 1.3570598042688191
},
"2023": {
"obs_EconomicCapitalRatio": 1.0273147290959137
},
"2024": {
"obs_EconomicCapitalRatio": 0.6986749941690207
},
"2025": {
"obs_EconomicCapitalRatio": 1.2684795006294474
}
},
"0001384195": {
"2014": {
"obs_EconomicCapitalRatio": 2.7935207497538386
},
"2017": {
"obs_EconomicCapitalRatio": 3.260683304304125
},
"2018": {
"obs_EconomicCapitalRatio": 0.8717871157280361
},
"2019": {
"obs_EconomicCapitalRatio": 0.24836407229873947
},
"2020": {
"obs_EconomicCapitalRatio": 0.11156624978832962
},
"2021": {
"obs_EconomicCapitalRatio": 0.43208585154504275
},
"2022": {
"obs_EconomicCapitalRatio": 0.4321031030932608
},
"2023": {
"obs_EconomicCapitalRatio": 0.299452931423693
},
"2024": {
"obs_EconomicCapitalRatio": 0.2561536939927693
},
"2025": {
"obs_EconomicCapitalRatio": 0.18141595088328036
}
},
"0001557798": {
"2014": {
"obs_EconomicCapitalRatio": 81.36659543478261
},
"2015": {
"obs_EconomicCapitalRatio": 106.58642326171454
},
"2021": {
"obs_EconomicCapitalRatio": 13.994970282459304
},
"2022": {
"obs_EconomicCapitalRatio": 19.610740952606736
},
"2023": {
"obs_EconomicCapitalRatio": 10.648003032486853
},
"2024": {
"obs_EconomicCapitalRatio": 114.49009047578517
},
"2025": {
"obs_EconomicCapitalRatio": 5.557639850457484
}
},
"0001609253": {
"2021": {
"obs_EconomicCapitalRatio": 1.3000450910053878
},
"2022": {
"obs_EconomicCapitalRatio": 1.1905551390887716
},
"2023": {
"obs_EconomicCapitalRatio": 1.5205301560786586
},
"2024": {
"obs_EconomicCapitalRatio": 1.1075278869188536
},
"2025": {
"obs_EconomicCapitalRatio": 0.8676711048259512
}
},
"0000887396": {
"2015": {
"obs_EconomicCapitalRatio": 7.5469167158582495
},
"2016": {
"obs_EconomicCapitalRatio": 4.728641467143754
},
"2017": {
"obs_EconomicCapitalRatio": 4.705555243086609
},
"2018": {
"obs_EconomicCapitalRatio": 1.7256182501204969
},
"2020": {
"obs_EconomicCapitalRatio": 0.42561044105410556
},
"2021": {
"obs_EconomicCapitalRatio": 4.730321967812571
},
"2022": {
"obs_EconomicCapitalRatio": 4.312126028348963
},
"2023": {
"obs_EconomicCapitalRatio": 3.093947242228942
},
"2024": {
"obs_EconomicCapitalRatio": 2.5873422201106075
}
},
"0001621434": {
"2025": {
"obs_EconomicCapitalRatio": 3.625714735039872
}
},
"0001603793": {
"2016": {
"obs_EconomicCapitalRatio": 62.02209718334779
},
"2017": {
"obs_EconomicCapitalRatio": 26.38965353641164
},
"2018": {
"obs_EconomicCapitalRatio": 6.46660606480617
},
"2019": {
"obs_EconomicCapitalRatio": 1.904405149964235
},
"2020": {
"obs_EconomicCapitalRatio": 6.628717738053919
},
"2021": {
"obs_EconomicCapitalRatio": 7.375837073165626
},
"2022": {
"obs_EconomicCapitalRatio": 3.5119086712685452
},
"2023": {
"obs_EconomicCapitalRatio": 2.0713026350279877
},
"2024": {
"obs_EconomicCapitalRatio": 1.0875911153175313
}
},
"0000066418": {
"2017": {
"obs_EconomicCapitalRatio": 0.9428735275869663
},
"2018": {
"obs_EconomicCapitalRatio": 0.872146100858735
},
"2019": {
"obs_EconomicCapitalRatio": 1.4729561707710481
},
"2020": {
"obs_EconomicCapitalRatio": 1.9620159603246339
},
"2021": {
"obs_EconomicCapitalRatio": 2.911201825397452
},
"2022": {
"obs_EconomicCapitalRatio": 3.7941360733803218
},
"2023": {
"obs_EconomicCapitalRatio": 2.113270389930296
},
"2024": {
"obs_EconomicCapitalRatio": 2.1625168409266204
}
},
"0001658566": {
"2017": {
"obs_EconomicCapitalRatio": 2.103764641316187
},
"2018": {
"obs_EconomicCapitalRatio": 0.9650716780244896
},
"2019": {
"obs_EconomicCapitalRatio": 0.34804906776481853
},
"2020": {
"obs_EconomicCapitalRatio": 0.15272464462038263
},
"2021": {
"obs_EconomicCapitalRatio": 0.6287884588734036
},
"2022": {
"obs_EconomicCapitalRatio": 0.4048299907372291
},
"2023": {
"obs_EconomicCapitalRatio": 0.6019741003262531
},
"2024": {
"obs_EconomicCapitalRatio": 0.908504219311703
},
"2025": {
"obs_EconomicCapitalRatio": 0.9462968566889606
}
},
"0000775057": {
"2018": {
"obs_EconomicCapitalRatio": 0.5324022194316247
},
"2019": {
"obs_EconomicCapitalRatio": 0.5746830462330293
},
"2020": {
"obs_EconomicCapitalRatio": 0.8233784048794714
},
"2021": {
"obs_EconomicCapitalRatio": 0.8386658737226175
},
"2023": {
"obs_EconomicCapitalRatio": 1.2516199651481752
},
"2024": {
"obs_EconomicCapitalRatio": 1.4230958234033888
},
"2025": {
"obs_EconomicCapitalRatio": 1.5103853487640821
}
},
"0001342936": {
"2018": {
"obs_EconomicCapitalRatio": 14.25038000743309
},
"2019": {
"obs_EconomicCapitalRatio": 39.755798636958744
}
},
"0001694617": {
"2018": {
"obs_EconomicCapitalRatio": 0.36848378062358195
},
"2019": {
"obs_EconomicCapitalRatio": 0.2861856164655758
},
"2020": {
"obs_EconomicCapitalRatio": 0.42486852638633293
},
"2021": {
"obs_EconomicCapitalRatio": 0.17944509781222986
},
"2022": {
"obs_EconomicCapitalRatio": 0.22442603153396096
},
"2023": {
"obs_EconomicCapitalRatio": 0.10971240203856718
},
"2024": {
"obs_EconomicCapitalRatio": 0.16478864797169882
}
},
"0001724965": {
"2018": {
"obs_EconomicCapitalRatio": 0.4488687526692816
},
"2019": {
"obs_EconomicCapitalRatio": 0.7800414956053486
},
"2020": {
"obs_EconomicCapitalRatio": 0.2533148307757748
},
"2021": {
"obs_EconomicCapitalRatio": 0.3429328711386661
},
"2022": {
"obs_EconomicCapitalRatio": 0.6299901065914132
}
},
"0001698990": {
"2019": {
"obs_EconomicCapitalRatio": 0.906046116362009
},
"2020": {
"obs_EconomicCapitalRatio": 1.0666331252495318
},
"2021": {
"obs_EconomicCapitalRatio": 2.5519857837890383
},
"2022": {
"obs_EconomicCapitalRatio": 2.36672423127996
},
"2023": {
"obs_EconomicCapitalRatio": 2.0960324049339074
},
"2024": {
"obs_EconomicCapitalRatio": 2.33390093117398
},
"2025": {
"obs_EconomicCapitalRatio": 2.0891764389227143
}
},
"0001726126": {
"2019": {
"obs_EconomicCapitalRatio": 1.2570292015682865
},
"2020": {
"obs_EconomicCapitalRatio": 1.402635236627695
},
"2021": {
"obs_EconomicCapitalRatio": 1.7349965613457763
},
"2022": {
"obs_EconomicCapitalRatio": 1.8645539523920815
},
"2023": {
"obs_EconomicCapitalRatio": 1.3763600589180138
}
},
"0001789832": {
"2020": {
"obs_EconomicCapitalRatio": 0.09003095216224512
},
"2021": {
"obs_EconomicCapitalRatio": 0.21093008381493192
},
"2022": {
"obs_EconomicCapitalRatio": 0.3015049017094018
}
},
"0001792580": {
"2020": {
"obs_EconomicCapitalRatio": 0.2636956428803532
},
"2021": {
"obs_EconomicCapitalRatio": 0.6689153785331254
},
"2022": {
"obs_EconomicCapitalRatio": 1.0184007244743631
}
},
"0001841666": {
"2021": {
"obs_EconomicCapitalRatio": 1.089649784399553
},
"2022": {
"obs_EconomicCapitalRatio": 1.6184082336897867
},
"2023": {
"obs_EconomicCapitalRatio": 1.1366317676359745
},
"2024": {
"obs_EconomicCapitalRatio": 0.6766432105223434
},
"2025": {
"obs_EconomicCapitalRatio": 0.8422065814778147
}
},
"0000105744": {
"2022": {
"obs_EconomicCapitalRatio": 2.390245800436329
},
"2023": {
"obs_EconomicCapitalRatio": 2.1923883721696202
},
"2024": {
"obs_EconomicCapitalRatio": 2.5157620669047924
},
"2025": {
"obs_EconomicCapitalRatio": 1.7405781687823607
}
},
"0001848334": {
"2024": {
"obs_EconomicCapitalRatio": 13.022619167579007
}
},
"0001928446": {
"2022": {
"obs_EconomicCapitalRatio": 1.8619762590509719
},
"2023": {
"obs_EconomicCapitalRatio": 1.174869746622991
},
"2024": {
"obs_EconomicCapitalRatio": 0.9828650207247122
},
"2025": {
"obs_EconomicCapitalRatio": 0.7005596149669109
}
}
}
}